← Benchmark 2022-B35 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2022-B35 Mortgage Trust
- Current balance
- $27.9M (September 2026)
- Share of deal
- 2.5%
- Status
- not yet reported
- DSCR (latest)
- 1.99
- Occupancy (latest)
- 74%
- Scheduled maturity
- 2032-04-06
Property and terms
| Property | Residence Inn Seattle |
| Address | 4501 12th Avenue Northeast; Seattle, WA 98105 |
| Property type | Lodging |
| Units, beds or keys | 165 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $30.0M |
| Current balance | $27.9M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 4.91% |
| Current interest rate | 4.91% |
| Origination date | 03-14-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-04-06 |
| Prepayment lockout end | 01-05-2032 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $58.0M | 10-13-2021 | MAI |
| Most recent reported | $58.0M | 2021-10-13 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| May 2022 | $30.0M | Current | 4.91% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2022 | $30.0M | Current | 4.91% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2022 | $29.9M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| August 2022 | $29.9M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| September 2022 | $29.8M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| October 2022 | $29.8M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| November 2022 | $29.8M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| December 2022 | $29.7M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| January 2023 | $29.7M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| February 2023 | $29.7M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| March 2023 | $29.6M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| April 2023 | $29.6M | not yet reported | 4.91% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| May 2023 | $29.5M | not yet reported | 4.91% | 0.00 | 0.00 | 80% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| June 2023 | $29.5M | not yet reported | 4.91% | 0.00 | 0.00 | 80% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2023 | $29.5M | Matured balloon, non-performing | 4.91% | 2.29 | 2.51 | 74% | $158,830 | 03-31-2023 | $11.1M | $6.3M | $4.8M | $4.4M |
| August 2023 | $29.4M | not yet reported | 4.91% | 2.29 | 2.51 | 74% | $0 | 03-31-2023 | $11.1M | $6.3M | $4.8M | $4.4M |
| September 2023 | $29.4M | not yet reported | 4.91% | 2.29 | 2.51 | 74% | $0 | 03-31-2023 | $11.1M | $6.3M | $4.8M | $4.4M |
| October 2023 | $29.4M | not yet reported | 4.91% | 2.29 | 2.51 | 74% | $0 | 03-31-2023 | $11.1M | $6.3M | $4.8M | $4.4M |
| November 2023 | $29.3M | not yet reported | 4.91% | 2.22 | 2.45 | 74% | $0 | 06-30-2023 | $11.2M | $6.5M | $4.7M | $4.2M |
| December 2023 | $29.3M | not yet reported | 4.91% | 2.22 | 2.45 | 81% | $0 | 06-30-2023 | $11.2M | $6.5M | $4.7M | $4.2M |
| January 2024 | $29.2M | not yet reported | 4.91% | 2.19 | 2.42 | 84% | $0 | 09-30-2023 | $11.1M | $6.5M | $4.6M | $4.2M |
| February 2024 | $29.2M | not yet reported | 4.91% | 2.19 | 2.42 | 97% | $0 | 09-30-2023 | $11.1M | $6.5M | $4.6M | $4.2M |
| March 2024 | $29.2M | not yet reported | 4.91% | 2.19 | 2.42 | 97% | $0 | 09-30-2023 | $11.1M | $6.5M | $4.6M | $4.2M |
| April 2024 | $29.1M | not yet reported | 4.91% | 2.19 | 2.42 | 97% | $0 | 09-30-2023 | $11.1M | $6.5M | $4.6M | $4.2M |
| May 2024 | $29.1M | not yet reported | 4.91% | 2.19 | 2.42 | 84% | $0 | 09-30-2023 | $11.1M | $6.5M | $4.6M | $4.2M |
| June 2024 | $29.0M | not yet reported | 4.91% | 2.07 | 2.30 | 97% | $0 | 12-31-2023 | $10.9M | $6.5M | $4.4M | $4.0M |
| July 2024 | $29.0M | Matured balloon, non-performing | 4.91% | 2.07 | 2.30 | 81% | $158,838 | 12-31-2023 | $10.9M | $6.5M | $4.4M | $4.0M |
| August 2024 | $29.0M | not yet reported | 4.91% | 2.07 | 2.30 | 81% | $0 | 12-31-2023 | $10.9M | $6.5M | $4.4M | $4.0M |
| September 2024 | $28.9M | not yet reported | 4.91% | 2.07 | 2.30 | 81% | $0 | 12-31-2023 | $10.9M | $6.5M | $4.4M | $4.0M |
| October 2024 | $28.9M | not yet reported | 4.91% | 2.00 | 2.22 | 81% | $0 | 06-30-2024 | $11.3M | $7.1M | $4.3M | $3.8M |
| November 2024 | $28.9M | not yet reported | 4.91% | 2.00 | 2.22 | 0% | $0 | 06-30-2024 | $11.3M | $7.1M | $4.3M | $3.8M |
| December 2024 | $28.8M | not yet reported | 4.91% | 2.00 | 2.22 | 0% | $0 | 06-30-2024 | $11.3M | $7.1M | $4.3M | $3.8M |
| January 2025 | $28.8M | not yet reported | 4.91% | 2.04 | 2.26 | 81% | $0 | 09-30-2024 | $11.5M | $7.1M | $4.3M | $3.9M |
| February 2025 | $28.7M | not yet reported | 4.91% | 2.04 | 2.26 | 81% | $0 | 09-30-2024 | $11.5M | $7.1M | $4.3M | $3.9M |
| March 2025 | $28.7M | Matured balloon, non-performing | 4.91% | 2.04 | 2.26 | 81% | $158,925 | 09-30-2024 | $11.5M | $7.1M | $4.3M | $3.9M |
| April 2025 | $28.7M | Matured balloon, non-performing | 4.91% | 2.04 | 2.26 | 81% | $158,875 | 09-30-2024 | $11.5M | $7.1M | $4.3M | $3.9M |
| May 2025 | $28.6M | not yet reported | 4.91% | 2.32 | 2.55 | 81% | $0 | 12-31-2024 | $11.6M | $6.7M | $4.9M | $4.4M |
| June 2025 | $28.6M | Matured balloon, non-performing | 4.91% | 2.32 | 2.55 | 81% | $158,877 | 12-31-2024 | $11.6M | $6.7M | $4.9M | $4.4M |
| July 2025 | $28.5M | not yet reported | 4.91% | 2.32 | 2.55 | 81% | $0 | 12-31-2024 | $11.6M | $6.7M | $4.9M | $4.4M |
| August 2025 | $28.5M | not yet reported | 4.91% | 2.32 | 2.55 | 81% | $0 | 12-31-2024 | $11.6M | $6.7M | $4.9M | $4.4M |
| September 2025 | $28.4M | not yet reported | 4.91% | 2.32 | 2.55 | 81% | $0 | 12-31-2024 | $11.6M | $6.7M | $4.9M | $4.4M |
| October 2025 | $28.4M | not yet reported | 4.91% | 2.07 | 2.30 | 82% | $0 | 06-30-2025 | $11.3M | $6.9M | $4.4M | $4.0M |
| November 2025 | $28.4M | not yet reported | 4.91% | 2.07 | 2.30 | 82% | $0 | 06-30-2025 | $11.3M | $6.9M | $4.4M | $4.0M |
| December 2025 | $28.3M | not yet reported | 4.91% | 2.07 | 2.30 | 82% | $0 | 06-30-2025 | $11.3M | $6.9M | $4.4M | $4.0M |
| January 2026 | $28.3M | not yet reported | 4.91% | 2.23 | 2.45 | 80% | $0 | 09-30-2025 | $11.5M | $6.8M | $4.7M | $4.3M |
| February 2026 | $28.2M | not yet reported | 4.91% | 2.23 | 2.45 | 80% | $0 | 09-30-2025 | $11.5M | $6.8M | $4.7M | $4.3M |
| March 2026 | $28.2M | not yet reported | 4.91% | 2.23 | 2.45 | 80% | $0 | 09-30-2025 | $11.5M | $6.8M | $4.7M | $4.3M |
| April 2026 | $28.2M | not yet reported | 4.91% | 2.23 | 2.45 | 80% | $0 | 09-30-2025 | $11.5M | $6.8M | $4.7M | $4.3M |
| May 2026 | $28.1M | not yet reported | 4.91% | 1.96 | 2.18 | 78% | $0 | 12-31-2025 | $10.7M | $6.5M | $4.2M | $3.7M |
| June 2026 | $28.1M | not yet reported | 4.91% | 1.96 | 2.18 | 78% | $0 | 12-31-2025 | $10.7M | $6.5M | $4.2M | $3.7M |
| July 2026 | $28.0M | not yet reported | 4.91% | 1.99 | 2.22 | 77% | $0 | 03-31-2026 | $10.5M | $6.3M | $4.2M | $3.8M |
| August 2026 | $28.0M | not yet reported | 4.91% | 1.99 | 2.22 | 74% | $0 | 03-31-2026 | $10.5M | $6.3M | $4.2M | $3.8M |
| September 2026 | $27.9M | not yet reported | 4.91% | 1.99 | 2.22 | 74% | $0 | 03-31-2026 | $10.5M | $6.3M | $4.2M | $3.8M |
Revenue, expenses, net operating income (NOI) and net cash flow (NCF) are the most recent financials reported as of each month, for the financial period ending on the date shown. DSCR is debt service coverage on the net cash flow and net operating income bases as reported.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.