← GS Mortgage Securities Trust 2019-GSA1 · Loan annex · CMBS market
- Deal
- GS Mortgage Securities Trust 2019-GSA1
- Current balance
- $19.3M (September 2026)
- Share of deal
- 2.4%
- Status
- Current
- DSCR (latest)
- 0.81
- Occupancy (latest)
- 66%
- Scheduled maturity
- 2029-11-06
Property and terms
| Property | Hotel Clermont |
| Address | 789 Ponce De Leon Avenue NE 767 Bonaventure Avenue NE; Atlanta, GA 30306 |
| Property type | Lodging |
| Units, beds or keys | 94 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2018 |
| Original balance | $22.0M |
| Current balance | $19.3M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 4.35% |
| Current interest rate | 4.35% |
| Origination date | 10-07-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| Most recent reported | $28.7M | 2020-10-07 | MAI |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| November 2019 | $22.0M | Current | 4.35% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $7.7M | not yet reported | not yet reported |
| December 2019 | $22.0M | Current | 4.35% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2020 | $22.0M | Matured balloon, performing | 4.35% | not yet reported | not yet reported | not yet reported | $109,424 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2020 | $21.9M | Current | 4.35% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2020 | $21.9M | Current | 4.35% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2020 | $21.9M | Current | 4.35% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2020 | $21.8M | Current | 4.35% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2020 | $21.8M | Current | 4.35% | 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 2020 | $21.8M | Matured balloon, performing | 4.35% | not yet reported | not yet reported | not yet reported | $109,428 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2020 | $21.8M | 30-59 days delinquent | 4.35% | -0.80 | -0.55 | 63% | $218,853 | 03-31-2020 | $8.3M | $9.0M | $-718,782 | $-1.1M |
| September 2020 | $21.8M | 60-89 days delinquent | 4.35% | -0.87 | -0.65 | 54% | $328,278 | 06-30-2020 | $7.4M | $8.3M | $-852,285 | $-1.1M |
| October 2020 | $21.8M | 90+ days delinquent | 4.35% | -0.87 | -0.65 | 54% | $437,706 | 06-30-2020 | $7.4M | $8.3M | $-852,285 | $-1.1M |
| November 2020 | $21.8M | 90+ days delinquent | 4.35% | -0.87 | -0.65 | 54% | $547,131 | 06-30-2020 | $7.4M | $8.3M | $-852,285 | $-1.1M |
| December 2020 | $21.8M | 90+ days delinquent | 4.35% | -0.87 | -0.65 | 54% | $656,559 | 06-30-2020 | $7.4M | $8.3M | $-852,285 | $-1.1M |
| January 2021 | $21.8M | 90+ days delinquent | 4.35% | -0.87 | -0.65 | 54% | $765,985 | 06-30-2020 | $7.4M | $8.3M | $-852,285 | $-1.1M |
| February 2021 | $21.8M | 90+ days delinquent | 4.35% | -0.87 | -0.65 | 54% | $875,410 | 06-30-2020 | $7.4M | $8.3M | $-852,285 | $-1.1M |
| March 2021 | $21.8M | 90+ days delinquent | 4.35% | -0.87 | -0.65 | 54% | $984,845 | 06-30-2020 | $7.4M | $8.3M | $-852,285 | $-1.1M |
| April 2021 | $21.8M | Current | 4.35% | -0.87 | -0.65 | 54% | $780,128 | 06-30-2020 | $7.4M | $8.3M | $-852,285 | $-1.1M |
| May 2021 | $21.8M | Current | 4.35% | not yet reported | not yet reported | not yet reported | $889,557 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2021 | $21.8M | Current | 4.35% | not yet reported | not yet reported | not yet reported | $847,275 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2021 | $21.8M | Current | 4.35% | not yet reported | not yet reported | not yet reported | $956,705 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2021 | $21.8M | Current | 4.35% | not yet reported | not yet reported | not yet reported | $1.1M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2021 | $21.8M | Current | 4.35% | not yet reported | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2021 | $21.8M | Current | 4.35% | 0.49 | 0.72 | 60% | $1.3M | 06-30-2021 | $7.4M | $6.5M | $942,871 | $646,097 |
| November 2021 | $21.6M | Current | 4.35% | 0.49 | 0.72 | 60% | $984,855 | 06-30-2021 | $7.4M | $6.5M | $942,871 | $646,097 |
| December 2021 | $21.6M | Current | 4.35% | 0.49 | 0.72 | 60% | $1.1M | 06-30-2021 | $7.4M | $6.5M | $942,871 | $646,097 |
| January 2022 | $21.6M | Current | 4.35% | 0.49 | 0.72 | 42% | $1.2M | 06-30-2021 | $7.4M | $6.5M | $942,871 | $646,097 |
| February 2022 | $21.6M | Current | 4.35% | -1.71 | -1.53 | 42% | $1.3M | 09-30-2021 | $5.6M | $7.7M | $-2.0M | $-2.2M |
| March 2022 | $21.4M | Current | 4.35% | -1.71 | -1.53 | 64% | $948,302 | 09-30-2021 | $5.6M | $7.7M | $-2.0M | $-2.2M |
| April 2022 | $21.4M | Current | 4.35% | 0.55 | 0.81 | 64% | $948,303 | 12-31-2021 | $8.5M | $7.4M | $1.1M | $719,877 |
| May 2022 | $21.3M | Current | 4.35% | not yet reported | not yet reported | not yet reported | $948,307 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2022 | $21.3M | Current | 4.35% | -0.61 | -0.34 | 62% | $948,306 | 03-31-2022 | $2.2M | $2.3M | $-112,774 | $-200,139 |
| July 2022 | $21.0M | Current | 4.35% | -0.61 | -0.34 | 62% | $0 | 03-31-2022 | $2.2M | $2.3M | $-112,774 | $-200,139 |
| August 2022 | $21.0M | Current | 4.35% | -0.61 | -0.34 | 62% | $72,872 | 03-31-2022 | $2.2M | $2.3M | $-112,774 | $-200,139 |
| September 2022 | $21.0M | Current | 4.35% | 0.27 | 0.57 | 67% | $0 | 06-30-2022 | $10.0M | $9.2M | $750,907 | $352,192 |
| October 2022 | $20.9M | Current | 4.35% | 0.27 | 0.57 | 67% | $0 | 06-30-2022 | $10.0M | $9.2M | $750,907 | $352,192 |
| November 2022 | $20.9M | Current | 4.35% | 0.27 | 0.57 | 67% | $72,872 | 06-30-2022 | $10.0M | $9.2M | $750,907 | $352,192 |
| December 2022 | $20.9M | Current | 4.35% | 0.27 | 0.57 | 67% | $0 | 06-30-2022 | $10.0M | $9.2M | $750,907 | $352,192 |
| January 2023 | $20.9M | Current | 4.35% | -1.14 | -0.83 | 67% | $182,301 | 09-30-2022 | $10.2M | $11.3M | $-1.1M | $-1.5M |
| February 2023 | $20.8M | Current | 4.35% | -1.14 | -0.83 | 67% | $182,301 | 09-30-2022 | $10.2M | $11.3M | $-1.1M | $-1.5M |
| March 2023 | $20.8M | Current | 4.35% | -1.14 | -0.83 | 67% | $182,310 | 09-30-2022 | $10.2M | $11.3M | $-1.1M | $-1.5M |
| April 2023 | $20.7M | Current | 4.35% | 1.63 | 1.95 | 68% | $72,872 | 12-31-2022 | $10.3M | $7.8M | $2.6M | $2.1M |
| May 2023 | $20.7M | Matured balloon, non-performing | 4.35% | not yet reported | not yet reported | not yet reported | $182,305 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2023 | $20.7M | Current | 4.35% | 1.32 | 1.60 | 61% | $72,872 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| July 2023 | $20.6M | Current | 4.35% | 1.32 | 1.60 | 61% | $72,872 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| August 2023 | $20.6M | Current | 4.35% | 1.32 | 1.60 | 61% | $0 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| September 2023 | $20.6M | Current | 4.35% | 1.32 | 1.60 | 61% | $0 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| October 2023 | $20.5M | Current | 4.35% | 1.32 | 1.60 | 61% | $0 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| November 2023 | $20.5M | Current | 4.35% | 1.32 | 1.60 | 61% | $0 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| December 2023 | $20.5M | Current | 4.35% | 1.32 | 1.60 | 61% | $0 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| January 2024 | $20.4M | Current | 4.35% | 1.32 | 1.60 | 61% | $0 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| February 2024 | $20.4M | Current | 4.35% | 1.32 | 1.60 | 61% | $0 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| March 2024 | $20.4M | Current | 4.35% | 1.32 | 1.60 | 61% | $0 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| April 2024 | $20.4M | Matured balloon, non-performing | 4.35% | 1.32 | 1.60 | 61% | $109,431 | 03-31-2023 | $2.3M | $1.8M | $525,438 | $432,106 |
| May 2024 | $20.3M | Matured balloon, performing | 4.35% | not yet reported | not yet reported | not yet reported | $109,434 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $20.3M | Current | 4.35% | 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 2024 | $20.3M | Matured balloon, non-performing | 4.35% | not yet reported | not yet reported | not yet reported | $109,434 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2024 | $20.2M | Matured balloon, performing | 4.35% | not yet reported | not yet reported | not yet reported | $109,432 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $20.2M | Matured balloon, performing | 4.35% | 1.40 | 1.72 | 73% | $109,432 | 06-30-2024 | $10.6M | $8.3M | $2.3M | $1.8M |
| October 2024 | $20.1M | Current | 4.35% | 1.40 | 1.72 | 73% | $0 | 06-30-2024 | $10.6M | $8.3M | $2.3M | $1.8M |
| November 2024 | $20.1M | Matured balloon, performing | 4.35% | 1.40 | 1.72 | 73% | $109,432 | 06-30-2024 | $10.6M | $8.3M | $2.3M | $1.8M |
| December 2024 | $20.0M | Current | 4.35% | 1.40 | 1.72 | 73% | $0 | 06-30-2024 | $10.6M | $8.3M | $2.3M | $1.8M |
| January 2025 | $20.0M | Matured balloon, performing | 4.35% | 1.40 | 1.72 | 73% | $109,432 | 06-30-2024 | $10.6M | $8.3M | $2.3M | $1.8M |
| February 2025 | $20.0M | Matured balloon, performing | 4.35% | 1.40 | 1.72 | 73% | $109,432 | 06-30-2024 | $10.6M | $8.3M | $2.3M | $1.8M |
| March 2025 | $20.0M | Matured balloon, performing | 4.35% | 1.40 | 1.72 | 73% | $109,441 | 06-30-2024 | $10.6M | $8.3M | $2.3M | $1.8M |
| April 2025 | $19.9M | Current | 4.35% | 1.40 | 1.72 | 73% | $0 | 06-30-2024 | $10.6M | $8.3M | $2.3M | $1.8M |
| May 2025 | $19.9M | Current | 4.35% | 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 | $19.9M | Matured balloon, performing | 4.35% | not yet reported | not yet reported | not yet reported | $109,433 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $19.8M | Matured balloon, performing | 4.35% | 0.31 | 0.56 | 71% | $109,436 | 03-31-2025 | $2.1M | $1.9M | $184,088 | $100,826 |
| August 2025 | $19.8M | Matured balloon, performing | 4.35% | 0.31 | 0.56 | 71% | $109,433 | 03-31-2025 | $2.1M | $1.9M | $184,088 | $100,826 |
| September 2025 | $19.7M | Current | 4.35% | 0.31 | 0.56 | 71% | $0 | 03-31-2025 | $2.1M | $1.9M | $184,088 | $100,826 |
| October 2025 | $19.7M | Current | 4.35% | 0.31 | 0.56 | 71% | $0 | 03-31-2025 | $2.1M | $1.9M | $184,088 | $100,826 |
| November 2025 | $19.6M | Current | 4.35% | 0.31 | 0.56 | 71% | $0 | 03-31-2025 | $2.1M | $1.9M | $184,088 | $100,826 |
| December 2025 | $19.6M | Current | 4.35% | 0.77 | 1.06 | 70% | $0 | 09-30-2025 | $9.5M | $8.1M | $1.4M | $1.0M |
| January 2026 | $19.6M | Current | 4.35% | 0.77 | 1.06 | 70% | $0 | 09-30-2025 | $9.5M | $8.1M | $1.4M | $1.0M |
| February 2026 | $19.5M | Current | 4.35% | 0.77 | 1.06 | 70% | $0 | 09-30-2025 | $9.5M | $8.1M | $1.4M | $1.0M |
| March 2026 | $19.5M | Current | 4.35% | 0.77 | 1.06 | 69% | $0 | 09-30-2025 | $9.5M | $8.1M | $1.4M | $1.0M |
| April 2026 | $19.5M | Current | 4.35% | 0.85 | 1.14 | 69% | $0 | 12-31-2025 | $9.3M | $7.8M | $1.5M | $1.1M |
| May 2026 | $19.4M | Current | 4.35% | 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 | $19.4M | Current | 4.35% | 0.81 | 1.08 | 66% | $0 | 03-31-2026 | $2.2M | $1.8M | $353,425 | $267,297 |
| July 2026 | $19.3M | Current | 4.35% | 0.81 | 1.08 | 66% | $0 | 03-31-2026 | $2.2M | $1.8M | $353,425 | $267,297 |
| August 2026 | $19.3M | Current | 4.35% | 0.81 | 1.08 | 66% | $0 | 03-31-2026 | $2.2M | $1.8M | $353,425 | $267,297 |
| September 2026 | $19.3M | Current | 4.35% | 0.81 | 1.08 | 66% | $0 | 03-31-2026 | $2.2M | $1.8M | $353,425 | $267,297 |
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.
Status timeline
| Date | Event |
|---|---|
| August 2020 | First reported 30 or more days delinquent |
| 2020-09-09 | Transferred to the special servicer |
| 2021-02-04 | Loan modified (rate after modification 0.00%; maturity after modification 2029-11-06) |
| 2021-05-06 | Returned to the master servicer |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.