← GS Mortgage Securities Trust 2020-GC45 · Loan annex · CMBS market
- Deal
- GS Mortgage Securities Trust 2020-GC45
- Current balance
- $53.5M (September 2026)
- Share of deal
- 4.3%
- Status
- Current
- DSCR (latest)
- 1.63
- Occupancy (latest)
- 84%
- Scheduled maturity
- 2029-12-06
Property and terms
| Property | Van Aken District |
| Address | 20100 Walker Road; Shaker Heights, OH 44122 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 142,004 |
| Year built | 2005 |
| Year last renovated | 2019 |
| Original balance | $53.5M |
| Current balance | $53.5M (September 2026) |
| Share of deal balance | 4.3% |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | 11-27-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $97.0M | 10-30-2019 | MAI |
| Most recent reported | $97.0M | 2019-10-30 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| ABA Insurance Services Inc. Unit 300, | 17,384 | 07-31-2028 |
| RMS Investment Group | 11,591 | 01-31-2029 |
| AO VAD, LLC | 8,001 | 02-25-2027 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| January 2020 | $53.5M | Current | 3.60% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $3.0M | not yet reported | not yet reported |
| February 2020 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 1.30 | 1.40 | 100% | $0 | 03-31-2020 | $6.4M | $3.7M | $2.7M | $2.5M |
| August 2020 | $53.5M | Current | 3.60% | 1.30 | 1.40 | 100% | $0 | 03-31-2020 | $6.4M | $3.7M | $2.7M | $2.5M |
| September 2020 | $53.5M | Current | 3.60% | 1.30 | 1.40 | 100% | $0 | 03-31-2020 | $6.4M | $3.7M | $2.7M | $2.5M |
| October 2020 | $53.5M | Matured balloon, non-performing | 3.60% | 1.30 | 1.40 | 100% | $159,051 | 03-31-2020 | $6.4M | $3.7M | $2.7M | $2.5M |
| November 2020 | $53.5M | Current | 3.60% | 1.25 | 1.35 | 96% | $0 | 06-30-2020 | $6.1M | $3.4M | $2.7M | $2.4M |
| December 2020 | $53.5M | Current | 3.60% | 1.25 | 1.35 | 96% | $0 | 06-30-2020 | $6.1M | $3.4M | $2.7M | $2.4M |
| January 2021 | $53.5M | Current | 3.60% | 1.25 | 1.35 | 95% | $0 | 06-30-2020 | $6.1M | $3.4M | $2.7M | $2.4M |
| February 2021 | $53.5M | Current | 3.60% | 1.09 | 1.20 | 95% | $0 | 09-30-2020 | $6.3M | $4.0M | $2.3M | $2.1M |
| March 2021 | $53.5M | Current | 3.60% | 1.09 | 1.20 | 95% | $0 | 09-30-2020 | $6.3M | $4.0M | $2.3M | $2.1M |
| April 2021 | $53.5M | Current | 3.60% | 1.09 | 1.20 | 95% | $0 | 09-30-2020 | $6.3M | $4.0M | $2.3M | $2.1M |
| May 2021 | $53.5M | Current | 3.60% | 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 2021 | $53.5M | Current | 3.60% | 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 2021 | $53.5M | Current | 3.60% | 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 2021 | $53.5M | Current | 3.60% | 0.98 | 1.09 | not yet reported | $0 | 03-31-2021 | $1.7M | $1.2M | $523,640 | $472,354 |
| September 2021 | $53.5M | Current | 3.60% | 0.98 | 1.09 | not yet reported | $0 | 03-31-2021 | $1.7M | $1.2M | $523,640 | $472,354 |
| October 2021 | $53.5M | Current | 3.60% | 1.30 | 1.40 | not yet reported | $0 | 06-30-2021 | $7.0M | $4.3M | $2.7M | $2.5M |
| November 2021 | $53.5M | Current | 3.60% | 1.30 | 1.40 | not yet reported | $0 | 06-30-2021 | $7.0M | $4.3M | $2.7M | $2.5M |
| December 2021 | $53.5M | Current | 3.60% | 1.30 | 1.40 | not yet reported | $0 | 06-30-2021 | $7.0M | $4.3M | $2.7M | $2.5M |
| January 2022 | $53.5M | Current | 3.60% | 1.30 | 1.40 | not yet reported | $0 | 06-30-2021 | $7.0M | $4.3M | $2.7M | $2.5M |
| February 2022 | $53.5M | Current | 3.60% | 1.40 | 1.51 | 100% | $0 | 09-30-2021 | $7.3M | $4.3M | $2.9M | $2.7M |
| March 2022 | $53.5M | Current | 3.60% | 1.40 | 1.51 | 100% | $0 | 09-30-2021 | $7.3M | $4.3M | $2.9M | $2.7M |
| April 2022 | $53.5M | Current | 3.60% | 1.32 | 1.42 | 100% | $0 | 12-31-2021 | $7.2M | $4.4M | $2.8M | $2.6M |
| May 2022 | $53.5M | Current | 3.60% | 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 | $53.5M | Matured balloon, non-performing | 3.60% | not yet reported | not yet reported | not yet reported | $164,353 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2022 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 1.56 | 1.67 | 88% | $0 | 03-31-2022 | $1.9M | $1.1M | $803,815 | $752,529 |
| September 2022 | $53.5M | Current | 3.60% | 1.56 | 1.67 | 88% | $0 | 03-31-2022 | $1.9M | $1.1M | $803,815 | $752,529 |
| October 2022 | $53.5M | Current | 3.60% | 1.56 | 1.67 | 88% | $0 | 03-31-2022 | $1.9M | $1.1M | $803,815 | $752,529 |
| November 2022 | $53.5M | Current | 3.60% | 1.68 | 1.78 | 90% | $0 | 06-30-2022 | $7.9M | $4.4M | $3.5M | $3.3M |
| December 2022 | $53.5M | Current | 3.60% | 1.68 | 1.78 | 90% | $0 | 06-30-2022 | $7.9M | $4.4M | $3.5M | $3.3M |
| January 2023 | $53.5M | Current | 3.60% | 1.68 | 1.78 | 93% | $0 | 06-30-2022 | $7.9M | $4.4M | $3.5M | $3.3M |
| February 2023 | $53.5M | Current | 3.60% | 1.78 | 1.88 | 93% | $0 | 09-30-2022 | $8.2M | $4.6M | $3.7M | $3.5M |
| March 2023 | $53.5M | Current | 3.60% | 1.78 | 1.88 | 93% | $0 | 09-30-2022 | $8.2M | $4.6M | $3.7M | $3.5M |
| April 2023 | $53.5M | Current | 3.60% | 1.79 | 1.90 | 95% | $0 | 12-31-2022 | $8.4M | $4.7M | $3.7M | $3.5M |
| May 2023 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 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 2023 | $53.5M | Current | 3.60% | 1.97 | 2.07 | 94% | $0 | 03-31-2023 | $2.2M | $1.2M | $998,976 | $947,690 |
| August 2023 | $53.5M | Current | 3.60% | 1.97 | 2.07 | 94% | $0 | 03-31-2023 | $2.2M | $1.2M | $998,976 | $947,690 |
| September 2023 | $53.5M | Current | 3.60% | 1.97 | 2.07 | 94% | $0 | 03-31-2023 | $2.2M | $1.2M | $998,976 | $947,690 |
| October 2023 | $53.5M | Current | 3.60% | 1.93 | 2.03 | 96% | $0 | 06-30-2023 | $8.7M | $4.8M | $4.0M | $3.8M |
| November 2023 | $53.5M | Current | 3.60% | 1.93 | 2.03 | 96% | $0 | 06-30-2023 | $8.7M | $4.8M | $4.0M | $3.8M |
| December 2023 | $53.5M | Current | 3.60% | 1.93 | 2.03 | 96% | $0 | 06-30-2023 | $8.7M | $4.8M | $4.0M | $3.8M |
| January 2024 | $53.5M | Current | 3.60% | 1.93 | 2.03 | 96% | $0 | 06-30-2023 | $8.7M | $4.8M | $4.0M | $3.8M |
| February 2024 | $53.5M | Current | 3.60% | 2.00 | 2.10 | 96% | $0 | 09-30-2023 | $8.9M | $4.8M | $4.1M | $3.9M |
| March 2024 | $53.5M | Current | 3.60% | 2.00 | 2.10 | 96% | $0 | 09-30-2023 | $8.9M | $4.8M | $4.1M | $3.9M |
| April 2024 | $53.5M | Current | 3.60% | 2.00 | 2.10 | 96% | $0 | 09-30-2023 | $8.9M | $4.8M | $4.1M | $3.9M |
| May 2024 | $53.5M | Current | 3.60% | 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 2024 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 1.95 | 2.05 | 88% | $0 | 03-31-2024 | $2.3M | $1.3M | $998,823 | $947,538 |
| August 2024 | $53.5M | Current | 3.60% | 1.95 | 2.05 | 88% | $0 | 03-31-2024 | $2.3M | $1.3M | $998,823 | $947,538 |
| September 2024 | $53.5M | Current | 3.60% | 1.95 | 2.05 | 88% | $0 | 03-31-2024 | $2.3M | $1.3M | $998,823 | $947,538 |
| October 2024 | $53.5M | Current | 3.60% | 1.95 | 2.05 | 88% | $0 | 03-31-2024 | $2.3M | $1.3M | $998,823 | $947,538 |
| November 2024 | $53.5M | Current | 3.60% | 1.95 | 2.05 | 88% | $0 | 03-31-2024 | $2.3M | $1.3M | $998,823 | $947,538 |
| December 2024 | $53.5M | Current | 3.60% | 1.56 | 1.66 | 92% | $0 | 06-30-2024 | $8.5M | $5.3M | $3.3M | $3.0M |
| January 2025 | $53.5M | Matured balloon, non-performing | 3.60% | 2.38 | 2.49 | 96% | $164,353 | 09-30-2024 | $10.2M | $5.3M | $4.9M | $4.7M |
| February 2025 | $53.5M | Current | 3.60% | 2.38 | 2.49 | 96% | $0 | 09-30-2024 | $10.2M | $5.3M | $4.9M | $4.7M |
| March 2025 | $53.5M | Current | 3.60% | 2.38 | 2.49 | 96% | $0 | 09-30-2024 | $10.2M | $5.3M | $4.9M | $4.7M |
| April 2025 | $53.5M | Current | 3.60% | 2.38 | 2.49 | 96% | $0 | 09-30-2024 | $10.2M | $5.3M | $4.9M | $4.7M |
| May 2025 | $53.5M | Current | 3.60% | 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 | $53.5M | Matured balloon, non-performing | 3.60% | not yet reported | not yet reported | not yet reported | $164,353 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $53.5M | Matured balloon, non-performing | 3.60% | 1.39 | 1.50 | not yet reported | $159,051 | 03-31-2025 | $2.2M | $1.5M | $722,875 | $671,589 |
| August 2025 | $53.5M | Current | 3.60% | 1.39 | 1.50 | not yet reported | $0 | 03-31-2025 | $2.2M | $1.5M | $722,875 | $671,589 |
| September 2025 | $53.5M | Current | 3.60% | 1.39 | 1.50 | not yet reported | $0 | 03-31-2025 | $2.2M | $1.5M | $722,875 | $671,589 |
| October 2025 | $53.5M | Matured balloon, non-performing | 3.60% | 1.39 | 1.50 | 98% | $159,051 | 03-31-2025 | $2.2M | $1.5M | $722,875 | $671,589 |
| November 2025 | $53.5M | Current | 3.60% | 1.39 | 1.50 | 98% | $0 | 03-31-2025 | $2.2M | $1.5M | $722,875 | $671,589 |
| December 2025 | $53.5M | Matured balloon, non-performing | 3.60% | 1.42 | 1.53 | 98% | $159,051 | 09-30-2025 | $8.8M | $5.8M | $3.0M | $2.8M |
| January 2026 | $53.5M | Current | 3.60% | 1.42 | 1.53 | 98% | $0 | 09-30-2025 | $8.8M | $5.8M | $3.0M | $2.8M |
| February 2026 | $53.5M | Current | 3.60% | 1.42 | 1.53 | 98% | $0 | 09-30-2025 | $8.8M | $5.8M | $3.0M | $2.8M |
| March 2026 | $53.5M | Current | 3.60% | 1.42 | 1.53 | 98% | $0 | 09-30-2025 | $8.8M | $5.8M | $3.0M | $2.8M |
| April 2026 | $53.5M | Current | 3.60% | 1.46 | 1.57 | 97% | $0 | 12-31-2025 | $8.9M | $5.9M | $3.1M | $2.9M |
| May 2026 | $53.5M | Current | 3.60% | 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 | $53.5M | Current | 3.60% | 1.43 | 1.45 | 97% | $0 | 03-31-2026 | $2.3M | $1.6M | $700,210 | $688,407 |
| July 2026 | $53.5M | Current | 3.60% | 1.43 | 1.45 | 97% | $0 | 03-31-2026 | $2.3M | $1.6M | $700,210 | $688,407 |
| August 2026 | $53.5M | Current | 3.60% | 1.43 | 1.45 | 97% | $0 | 03-31-2026 | $2.3M | $1.6M | $700,210 | $688,407 |
| September 2026 | $53.5M | Current | 3.60% | 1.63 | 1.74 | 84% | $0 | 06-30-2026 | $9.4M | $6.1M | $3.4M | $3.2M |
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.