← Benchmark 2023-B39 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2023-B39 Mortgage Trust
- Current balance
- $64.4M (September 2026)
- Share of deal
- 7.1%
- Status
- Current
- DSCR (latest)
- 1.78
- Occupancy (latest)
- 75%
- Scheduled maturity
- 2033-02-06
Property and terms
| Property | Pacific Design Center |
| Address | 8687 and 8661 Melrose Ave and 700 San Vicente Blvd; West Hollywood, CA 90069 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,053,217 |
| Year built | 1975 |
| Year last renovated | 2004 |
| Original balance | $64.4M |
| Current balance | $64.4M (September 2026) |
| Share of deal balance | 7.1% |
| Interest rate at origination | 5.94% |
| Current interest rate | 5.94% |
| Origination date | 01-11-2023 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-02-06 |
| Prepayment lockout end | 08-05-2032 |
| Yield maintenance end | not yet reported |
| 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 | $512.5M | 11-17-2022 | MAI |
| Most recent reported | $512.5M | 2022-11-17 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| CEDARS SINAI MEDICAL CENTER | 203,844 | 11-30-2027 |
| CEDARS SINAI MEDICAL CNTR - | 107,449 | 06-30-2038 |
| PLUTO INC. (G900 & G6 & G13) | 35,850 | 11-30-2026 |
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 2023 | $64.4M | Current | 5.94% | 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 2023 | $64.4M | Current | 5.94% | 1.20 | 1.33 | 65% | $0 | 03-31-2023 | $8.9M | $4.5M | $4.4M | $4.0M |
| September 2023 | $64.4M | Current | 5.94% | 1.20 | 1.33 | 65% | $0 | 03-31-2023 | $8.9M | $4.5M | $4.4M | $4.0M |
| October 2023 | $64.4M | Current | 5.94% | 1.37 | 1.47 | 77% | $0 | 06-30-2023 | $43.9M | $17.9M | $26.0M | $24.2M |
| November 2023 | $64.4M | Current | 5.94% | 1.37 | 1.47 | 77% | $0 | 06-30-2023 | $43.9M | $17.9M | $26.0M | $24.2M |
| December 2023 | $64.4M | Current | 5.94% | 1.37 | 1.47 | 77% | $0 | 06-30-2023 | $43.9M | $17.9M | $26.0M | $24.2M |
| January 2024 | $64.4M | Matured balloon, non-performing | 5.94% | 1.37 | 1.47 | 76% | $329,327 | 06-30-2023 | $43.9M | $17.9M | $26.0M | $24.2M |
| February 2024 | $64.4M | Current | 5.94% | 1.40 | 1.51 | 76% | $0 | 09-30-2023 | $37.1M | $14.7M | $22.4M | $20.6M |
| March 2024 | $64.4M | Current | 5.94% | 1.59 | 1.70 | 78% | $0 | 12-31-2023 | $38.7M | $13.6M | $25.1M | $23.4M |
| April 2024 | $64.4M | Matured balloon, non-performing | 5.94% | 1.59 | 1.70 | 78% | $329,327 | 12-31-2023 | $38.7M | $13.6M | $25.1M | $23.4M |
| May 2024 | $64.4M | Matured balloon, non-performing | 5.94% | not yet reported | not yet reported | not yet reported | $318,703 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $64.4M | Matured balloon, non-performing | 5.94% | not yet reported | not yet reported | not yet reported | $329,327 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $64.4M | Matured balloon, non-performing | 5.94% | 1.58 | 1.70 | 73% | $318,703 | 03-31-2024 | $9.9M | $3.6M | $6.3M | $5.8M |
| August 2024 | $64.4M | Matured balloon, non-performing | 5.94% | 1.58 | 1.70 | 73% | $329,327 | 03-31-2024 | $9.9M | $3.6M | $6.3M | $5.8M |
| September 2024 | $64.4M | Current | 5.94% | 1.58 | 1.70 | 73% | $0 | 03-31-2024 | $9.9M | $3.6M | $6.3M | $5.8M |
| October 2024 | $64.4M | Current | 5.94% | 1.58 | 1.70 | 72% | $0 | 03-31-2024 | $9.9M | $3.6M | $6.3M | $5.8M |
| November 2024 | $64.4M | Current | 5.94% | 1.45 | 1.57 | 72% | $0 | 06-30-2024 | $38.1M | $14.9M | $23.2M | $21.4M |
| December 2024 | $64.4M | Current | 5.94% | 1.45 | 1.57 | 72% | $0 | 06-30-2024 | $38.1M | $14.9M | $23.2M | $21.4M |
| January 2025 | $64.4M | Current | 5.94% | 1.45 | 1.57 | 72% | $0 | 06-30-2024 | $38.1M | $14.9M | $23.2M | $21.4M |
| February 2025 | $64.4M | Current | 5.94% | 1.45 | 1.57 | 69% | $0 | 06-30-2024 | $38.1M | $14.9M | $23.2M | $21.4M |
| March 2025 | $64.4M | Current | 5.94% | 1.45 | 1.57 | 69% | $0 | 06-30-2024 | $38.1M | $14.9M | $23.2M | $21.4M |
| April 2025 | $64.4M | Current | 5.94% | 1.47 | 1.59 | 76% | $0 | 09-30-2024 | $38.3M | $14.8M | $23.4M | $21.7M |
| May 2025 | $64.4M | Current | 5.94% | 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 | $64.4M | Current | 5.94% | 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 | $64.4M | Current | 5.94% | 1.30 | 1.41 | 75% | $0 | 03-31-2025 | $8.9M | $3.7M | $5.2M | $4.8M |
| August 2025 | $64.4M | Current | 5.94% | 1.30 | 1.41 | 75% | $0 | 03-31-2025 | $8.9M | $3.7M | $5.2M | $4.8M |
| September 2025 | $64.4M | Current | 5.94% | 1.30 | 1.41 | 75% | $0 | 03-31-2025 | $8.9M | $3.7M | $5.2M | $4.8M |
| October 2025 | $64.4M | Current | 5.94% | 1.39 | 1.50 | 77% | $0 | 06-30-2025 | $36.8M | $14.6M | $22.2M | $20.5M |
| November 2025 | $64.4M | Current | 5.94% | 1.39 | 1.50 | 77% | $0 | 06-30-2025 | $36.8M | $14.6M | $22.2M | $20.5M |
| December 2025 | $64.4M | Current | 5.94% | 1.39 | 1.50 | 77% | $0 | 06-30-2025 | $36.8M | $14.6M | $22.2M | $20.5M |
| January 2026 | $64.4M | Current | 5.94% | 1.39 | 1.50 | 77% | $0 | 06-30-2025 | $36.8M | $14.6M | $22.2M | $20.5M |
| February 2026 | $64.4M | Current | 5.94% | 1.39 | 1.50 | 77% | $0 | 06-30-2025 | $36.8M | $14.6M | $22.2M | $20.5M |
| March 2026 | $64.4M | Current | 5.94% | 1.39 | 1.50 | 77% | $0 | 06-30-2025 | $36.8M | $14.6M | $22.2M | $20.5M |
| April 2026 | $64.4M | Current | 5.94% | 1.59 | 1.70 | 77% | $0 | 12-31-2025 | $39.4M | $14.2M | $25.1M | $23.4M |
| May 2026 | $64.4M | Current | 5.94% | 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 | $64.4M | Current | 5.94% | 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 | $64.4M | Current | 5.94% | 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 | $64.4M | Current | 5.94% | 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 | $64.4M | Current | 5.94% | 1.78 | 1.89 | 75% | $0 | 03-31-2026 | $10.4M | $3.5M | $7.0M | $6.6M |
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.
Also filed in other trusts
Loans are sometimes split across trusts (pari passu), and each trust files the loan at its whole-loan amount. A loan with the same property name and origination date is filed in: BBCMS Mortgage Trust 2023-C19; BBCMS Mortgage Trust 2023-C19; BBCMS Mortgage Trust 2023-C19; Benchmark 2023-B38 Mortgage Trust; BMO 2023-C5 Mortgage Trust; MSWF Commercial Mortgage Trust 2023-1.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.