← Benchmark 2022-B35 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2022-B35 Mortgage Trust
- Current balance
- $36.8M (September 2026)
- Share of deal
- 3.3%
- Status
- not yet reported
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2032-03-06
Property and terms
| Property | 4000 Principio Parkway (and 16 more properties) |
| Address | 4000 Principio Parkway East; 2020 Joe B. Jackson Parkway; 1901 Meadowville Technology Parkway; 52 Pettengill Road; 510 John Dodd Road; 309 Dulty's Lane; 5300 Centerpoint Parkway; 17001 Mercury Street; 725 Darlington Avenue; 10100 89th Avenue North; 7303 Rickenbacker Parkway West; 4836 Hickory Hill Road; 7000 West Post Road; 3201 Bearing Drive; 900 Commerce Parkway West Drive; 6825 West County Road 400 North; 951 Trails Road; North East, MD (and 16 more) 21901 |
| Property type | Industrial |
| Units, beds or keys | ["0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2010", "2006", "2020", "2020", "2001"] |
| Original balance | $9.1M |
| Current balance | $36.8M (September 2026) |
| Share of deal balance | 3.3% |
| Interest rate at origination | 3.86% |
| Current interest rate | 3.86% |
| Origination date | 04-08-2022 |
| Original term | 24 months |
| Amortization term | 120 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| Most recent reported | not yet reported | not yet reported | ["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"] |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Restoration Hardware | not yet reported | ["02-28-2033", "09-30-2027", "12-31-2037", "05-31-2030", "12-31-2037", "07-31-2033", "11-30-2033", "08-31-2032", "04-30-2035", "08-31-2029", "05-15-2028", "04-30-2027", "09-30-2030", "06-30-2029", "07-31-2031", "09-30-2034", "08-31-2033"] |
| Pelican Bio | not yet reported | ["09-30-2031", "02-28-2030"] |
| Countrywide Tire | not yet reported | 10-31-2028 |
The three largest tenants as reported in the latest asset-level record.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| July 2022 | $36.8M | not yet reported | 3.86% | 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 |
| August 2022 | $26.8M | not yet reported | 3.86% | 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 |
| September 2022 | $36.8M | not yet reported | 3.86% | 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 |
| October 2022 | $36.8M | not yet reported | 3.86% | 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 |
| November 2022 | $36.8M | not yet reported | 3.86% | 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 |
| December 2022 | $36.8M | not yet reported | 3.86% | 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 |
| January 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2023 | $36.8M | Matured balloon, non-performing | 3.86% | not yet reported | not yet reported | not yet reported | $118,086 | 03-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2023 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $36.8M | Matured balloon, non-performing | 3.86% | not yet reported | not yet reported | not yet reported | $118,086 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2024 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2025 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2025 | $26.3M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2025 | $36.8M | Matured balloon, non-performing | 3.86% | not yet reported | not yet reported | not yet reported | $110,270 | 09-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2025 | $36.8M | Matured balloon, non-performing | 3.86% | not yet reported | not yet reported | not yet reported | $122,085 | 09-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2025 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $36.8M | Matured balloon, non-performing | 3.86% | not yet reported | not yet reported | not yet reported | $122,085 | 09-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2025 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2025 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | $36.8M | not yet reported | 3.86% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
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.