← Benchmark 2022-B36 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2022-B36 Mortgage Trust
- Current balance
- $32.1M (September 2026)
- Share of deal
- 4.3%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2032-07-06
Property and terms
| Property | 2912 3rd Avenue N (and 23 more properties) |
| Address | 2912 3rd Ave N; 85 Sidney Phillips Dr; 2609 Clinton Ave W; 1130 Lincoln Rd; 3015 10th Avenue; 320 North 3rd St; 458 Bic Road; 1732 Creighton Ave SE; 437 S Noble St; 4211 N Jackson Hwy; 2609 (2625) Decatur Hwy; 125 Hollywood Blvd NE; 7 Armstrong Street; 1212 Webster Ave; 4025 North Palafox; 2310 Frederick Rd; 501 & 503 Railroad Ave; 20762 Brinks Willis Rd; 2201 Pelham Parkway aka C Highway 31 S; 1112 US Highway 31 S; 1916 11th Ave N; 1715 Main Ave SW; 9715 Milton Jones Rd; 710 Oakhill Rd; Birmingham, AL (and 23 more) 35203 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["1990", "1992", "2007", "1991", "2020", "1991", "2002", "1998", "2018", "2008"] |
| Original balance | $32.1M |
| Current balance | $32.1M (September 2026) |
| Share of deal balance | 4.3% |
| Interest rate at origination | 4.43% |
| Current interest rate | 4.43% |
| Origination date | 06-08-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-07-06 |
| Prepayment lockout end | 07-05-2024 |
| Yield maintenance end | 03-05-2032 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $56.0M | 05-23-2022 | not yet reported |
| Most recent reported | $103.7M | 2021-06-09 | MAI |
Change from securitization to the most recent reported valuation: 85.2%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| NM WIT, L.L.C. | not yet reported | ["12-31-2041", "12-31-2041"] |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| August 2022 | $32.1M | Current | 4.43% | 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 | $32.1M | Current | 4.43% | 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 | $32.1M | Current | 4.43% | 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 | $32.1M | Current | 4.43% | 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 | $32.1M | Current | 4.43% | 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 | $32.1M | Current | 4.43% | 2.65 | 2.65 | 100% | $0 | 09-30-2022 | $4.0M | $222,694 | $3.8M | $3.8M |
| February 2023 | $32.1M | Current | 4.43% | 2.65 | 2.65 | 100% | $0 | 09-30-2022 | $4.0M | $222,694 | $3.8M | $3.8M |
| March 2023 | $32.1M | Current | 4.43% | 2.65 | 2.65 | 100% | $0 | 09-30-2022 | $4.0M | $222,694 | $3.8M | $3.8M |
| April 2023 | $32.1M | Current | 4.43% | 2.65 | 2.65 | 100% | $0 | 09-30-2022 | $4.0M | $222,694 | $3.8M | $3.8M |
| May 2023 | $32.1M | Current | 4.43% | 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 2023 | $32.1M | Current | 4.43% | 2.19 | 2.34 | 100% | $0 | 03-31-2023 | $847,556 | $4,016 | $843,540 | $787,230 |
| July 2023 | $32.1M | Current | 4.43% | 2.19 | 2.34 | 100% | $0 | 03-31-2023 | $847,556 | $4,016 | $843,540 | $787,230 |
| August 2023 | $32.1M | Current | 4.43% | 2.19 | 2.34 | 100% | $0 | 03-31-2023 | $847,556 | $4,016 | $843,540 | $787,230 |
| September 2023 | $32.1M | Current | 4.43% | 2.19 | 2.34 | 100% | $0 | 03-31-2023 | $847,556 | $4,016 | $843,540 | $787,230 |
| October 2023 | $32.1M | Current | 4.43% | 2.19 | 2.34 | 100% | $0 | 03-31-2023 | $847,556 | $4,016 | $843,540 | $787,230 |
| November 2023 | $32.1M | Current | 4.43% | 2.18 | 2.34 | 100% | $0 | 09-30-2023 | $3.4M | $21,155 | $3.4M | $3.1M |
| December 2023 | $33.0M | Current | 2.42% | 5.48 | 5.58 | 96% | $0 | 09-30-2023 | $8.0M | $3.5M | $4.5M | $4.4M |
| January 2024 | $32.1M | Current | 4.43% | 2.18 | 2.34 | 100% | $0 | 09-30-2023 | $3.4M | $21,155 | $3.4M | $3.1M |
| February 2024 | $32.1M | Current | 4.43% | 2.18 | 2.34 | 100% | $0 | 09-30-2023 | $3.4M | $21,155 | $3.4M | $3.1M |
| March 2024 | $32.1M | Current | 4.43% | 2.18 | 2.34 | 100% | $0 | 09-30-2023 | $3.4M | $21,155 | $3.4M | $3.1M |
| April 2024 | $32.1M | Current | 4.43% | 2.18 | 2.34 | 100% | $0 | 12-31-2023 | $3.4M | $18,537 | $3.4M | $3.1M |
| May 2024 | $32.1M | Current | 4.43% | 2.22 | 2.38 | 100% | $0 | 03-31-2024 | $864,507 | $6,939 | $857,568 | $801,258 |
| June 2024 | $32.1M | Current | 4.43% | 2.22 | 2.38 | 100% | $0 | 03-31-2024 | $864,507 | $6,939 | $857,568 | $801,258 |
| July 2024 | $32.1M | Current | 4.43% | 2.22 | 2.38 | 100% | $0 | 03-31-2024 | $864,507 | $6,939 | $857,568 | $801,258 |
| August 2024 | $32.1M | Current | 4.43% | 2.22 | 2.38 | 100% | $0 | 03-31-2024 | $864,507 | $6,939 | $857,568 | $801,258 |
| September 2024 | $32.1M | Current | 4.43% | 2.23 | 2.39 | 100% | $0 | 06-30-2024 | $3.5M | $21,824 | $3.4M | $3.2M |
| October 2024 | $32.1M | Current | 4.43% | 2.23 | 2.39 | 100% | $0 | 06-30-2024 | $3.5M | $21,824 | $3.4M | $3.2M |
| November 2024 | $32.1M | Current | 4.43% | 2.23 | 2.39 | 100% | $0 | 06-30-2024 | $3.5M | $21,824 | $3.4M | $3.2M |
| December 2024 | $32.1M | Current | 4.43% | 2.23 | 2.39 | 100% | $0 | 06-30-2024 | $3.5M | $21,824 | $3.4M | $3.2M |
| January 2025 | $32.1M | Current | 4.43% | 2.23 | 2.39 | 100% | $0 | 06-30-2024 | $3.5M | $21,824 | $3.4M | $3.2M |
| February 2025 | $32.1M | Current | 4.43% | 2.23 | 2.39 | 100% | $0 | 06-30-2024 | $3.5M | $21,824 | $3.4M | $3.2M |
| March 2025 | $32.1M | Current | 4.43% | 2.23 | 2.39 | 100% | $0 | 09-30-2024 | $3.5M | $17,819 | $3.4M | $3.2M |
| April 2025 | $32.1M | Current | 4.43% | 2.23 | 2.39 | 100% | $0 | 09-30-2024 | $3.5M | $17,819 | $3.4M | $3.2M |
| May 2025 | $32.1M | Current | 4.43% | 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 2025 | $32.1M | Current | 4.43% | 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 2025 | $32.1M | Current | 4.43% | 2.41 | 2.57 | 100% | $0 | 03-31-2025 | $930,509 | $4,785 | $925,724 | $869,413 |
| August 2025 | $32.1M | Current | 4.43% | 2.41 | 2.57 | 100% | $0 | 03-31-2025 | $930,509 | $4,785 | $925,724 | $869,413 |
| September 2025 | $32.1M | Current | 4.43% | 2.41 | 2.57 | 100% | $0 | 03-31-2025 | $930,509 | $4,785 | $925,724 | $869,413 |
| October 2025 | $32.1M | Current | 4.43% | 2.41 | 2.57 | 100% | $0 | 03-31-2025 | $930,509 | $4,785 | $925,724 | $869,413 |
| November 2025 | $32.1M | Current | 4.43% | 2.35 | 2.50 | 100% | $0 | 06-30-2025 | $3.6M | $17,419 | $3.6M | $3.4M |
| December 2025 | $32.1M | Current | 4.43% | 2.33 | 2.48 | 100% | $0 | 09-30-2025 | $3.6M | $16,845 | $3.6M | $3.4M |
| January 2026 | $32.1M | Current | 4.43% | 2.33 | 2.48 | 100% | $0 | 09-30-2025 | $3.6M | $16,845 | $3.6M | $3.4M |
| February 2026 | $32.1M | Current | 4.43% | 2.33 | 2.48 | 100% | $0 | 09-30-2025 | $3.6M | $16,845 | $3.6M | $3.4M |
| March 2026 | $32.1M | Current | 4.43% | 2.31 | 2.47 | 100% | $0 | 12-31-2025 | $3.6M | $19,913 | $3.6M | $3.3M |
| April 2026 | $32.1M | Current | 4.43% | 2.31 | 2.47 | 100% | $0 | 12-31-2025 | $3.6M | $19,913 | $3.6M | $3.3M |
| May 2026 | $32.1M | Current | 4.43% | 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 2026 | $32.1M | Current | 4.43% | 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 2026 | $32.1M | Current | 4.43% | 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 2026 | $32.1M | Current | 4.43% | 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 2026 | $32.1M | Current | 4.43% | 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 |
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.