← GS Mortgage Securities Trust 2020-GSA2 · Loan annex · CMBS market
- Deal
- GS Mortgage Securities Trust 2020-GSA2
- Current balance
- $40.0M (September 2026)
- Share of deal
- 5.2%
- Status
- Matured balloon, non-performing
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2030-03-06
Property and terms
| Property | 711 Fifth Avenue |
| Address | 711 5th Avenue; New York, NY 10022 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 352,266 |
| Year built | 1927 |
| Year last renovated | 2019 |
| Original balance | $40.0M |
| Current balance | $40.0M (September 2026) |
| Share of deal balance | 5.2% |
| Interest rate at origination | 3.16% |
| Current interest rate | 3.16% |
| Origination date | 03-06-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $1.00B | 01-23-2020 | MAI |
| Most recent reported | $1.00B | 2020-01-23 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Allen & Company | 70,924 | 09-30-2033 |
| Core 5th Avenue LLC (t0084332) | 59,736 | 12-31-2044 |
| Ralph Lauren | 49,164 | 06-30-2029 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 2020 | $40.0M | Current | 3.16% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $21.8M | not yet reported | not yet reported |
| January 2021 | $40.0M | Current | 3.16% | 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 |
| February 2021 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2021 | $40.0M | Current | 3.16% | 3.56 | 3.59 | 76% | $0 | 09-30-2020 | $91.7M | $23.7M | $68.0M | $67.4M |
| April 2021 | $40.0M | Matured balloon, performing | 3.16% | 3.56 | 3.59 | 76% | $108,715 | 09-30-2020 | $91.7M | $23.7M | $68.0M | $67.4M |
| May 2021 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $101,708 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2021 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2021 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2021 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2021 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2021 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2021 | $40.0M | Matured balloon, non-performing | 3.16% | 2.95 | 2.98 | not yet reported | $108,715 | 06-30-2021 | $73.3M | $21.3M | $51.9M | $51.3M |
| December 2021 | $40.0M | Matured balloon, performing | 3.16% | 2.95 | 2.98 | not yet reported | $105,208 | 06-30-2021 | $73.3M | $21.3M | $51.9M | $51.3M |
| January 2022 | $40.0M | Matured balloon, performing | 3.16% | 2.95 | 2.98 | not yet reported | $108,715 | 06-30-2021 | $73.3M | $21.3M | $51.9M | $51.3M |
| February 2022 | $40.0M | Matured balloon, non-performing | 3.16% | 2.75 | 2.78 | not yet reported | $108,715 | 09-30-2021 | $72.9M | $21.8M | $51.1M | $50.5M |
| March 2022 | $40.0M | Matured balloon, non-performing | 3.16% | 2.75 | 2.78 | not yet reported | $98,194 | 09-30-2021 | $72.9M | $21.8M | $51.1M | $50.5M |
| April 2022 | $40.0M | Matured balloon, performing | 3.16% | 2.67 | 2.70 | 76% | $108,715 | 12-31-2021 | $72.5M | $22.8M | $49.6M | $49.0M |
| May 2022 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2022 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2022 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2022 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2022 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2022 | $40.0M | Matured balloon, performing | 3.16% | 2.84 | 2.88 | 76% | $105,208 | 06-30-2022 | $74.4M | $24.2M | $50.2M | $49.5M |
| November 2022 | $40.0M | Matured balloon, non-performing | 3.16% | 2.84 | 2.88 | 76% | $108,715 | 06-30-2022 | $74.4M | $24.2M | $50.2M | $49.5M |
| December 2022 | $40.0M | Matured balloon, performing | 3.16% | 2.84 | 2.88 | 76% | $105,208 | 06-30-2022 | $74.4M | $24.2M | $50.2M | $49.5M |
| January 2023 | $40.0M | Matured balloon, performing | 3.16% | 2.83 | 2.87 | 76% | $108,715 | 09-30-2022 | $74.3M | $24.2M | $50.1M | $49.5M |
| February 2023 | $40.0M | Matured balloon, performing | 3.16% | 2.83 | 2.87 | 76% | $108,715 | 09-30-2022 | $74.3M | $24.2M | $50.1M | $49.5M |
| March 2023 | $40.0M | Matured balloon, performing | 3.16% | 2.83 | 2.87 | 76% | $98,194 | 09-30-2022 | $74.3M | $24.2M | $50.1M | $49.5M |
| April 2023 | $40.0M | Matured balloon, performing | 3.16% | 2.83 | 2.87 | 76% | $108,715 | 09-30-2022 | $74.3M | $24.2M | $50.1M | $49.5M |
| May 2023 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2023 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2023 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2023 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2023 | $40.0M | Matured balloon, performing | 3.16% | 2.96 | 3.00 | not yet reported | $108,715 | 06-30-2023 | $76.8M | $24.6M | $52.2M | $51.6M |
| October 2023 | $40.0M | Matured balloon, performing | 3.16% | 2.96 | 3.00 | not yet reported | $105,208 | 06-30-2023 | $76.8M | $24.6M | $52.2M | $51.6M |
| November 2023 | $40.0M | Matured balloon, performing | 3.16% | 2.96 | 3.00 | not yet reported | $108,715 | 06-30-2023 | $76.8M | $24.6M | $52.2M | $51.6M |
| December 2023 | $40.0M | Matured balloon, performing | 3.16% | 2.96 | 3.00 | not yet reported | $105,208 | 06-30-2023 | $76.8M | $24.6M | $52.2M | $51.6M |
| January 2024 | $40.0M | Matured balloon, non-performing | 3.16% | 2.96 | 3.00 | 75% | $108,715 | 09-30-2023 | $77.3M | $25.0M | $52.3M | $51.7M |
| February 2024 | $40.0M | Matured balloon, performing | 3.16% | 2.96 | 3.00 | 75% | $108,715 | 09-30-2023 | $77.3M | $25.0M | $52.3M | $51.7M |
| March 2024 | $40.0M | Matured balloon, performing | 3.16% | 2.96 | 3.00 | 75% | $101,701 | 09-30-2023 | $77.3M | $25.0M | $52.3M | $51.7M |
| April 2024 | $40.0M | Matured balloon, non-performing | 3.16% | 2.82 | 2.86 | not yet reported | $108,715 | 12-31-2023 | $77.1M | $27.2M | $49.9M | $49.3M |
| May 2024 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2024 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2024 | $40.0M | Matured balloon, non-performing | 3.16% | 2.72 | 2.76 | 73% | $105,208 | 06-30-2024 | $77.0M | $28.7M | $48.3M | $47.7M |
| November 2024 | $40.0M | Matured balloon, performing | 3.16% | 2.72 | 2.76 | 73% | $108,715 | 06-30-2024 | $77.0M | $28.7M | $48.3M | $47.7M |
| December 2024 | $40.0M | Matured balloon, performing | 3.16% | 2.72 | 2.76 | 73% | $105,208 | 06-30-2024 | $77.0M | $28.7M | $48.3M | $47.7M |
| January 2025 | $40.0M | Matured balloon, performing | 3.16% | 2.72 | 2.76 | 73% | $108,715 | 06-30-2024 | $77.0M | $28.7M | $48.3M | $47.7M |
| February 2025 | $40.0M | Matured balloon, performing | 3.16% | 2.72 | 2.76 | 73% | $108,715 | 06-30-2024 | $77.0M | $28.7M | $48.3M | $47.7M |
| March 2025 | $40.0M | Matured balloon, performing | 3.16% | 2.72 | 2.76 | 73% | $98,194 | 06-30-2024 | $77.0M | $28.7M | $48.3M | $47.7M |
| April 2025 | $40.0M | Matured balloon, non-performing | 3.16% | 2.62 | 2.65 | 73% | $108,715 | 12-31-2024 | $77.1M | $30.7M | $46.5M | $45.8M |
| May 2025 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $40.0M | Matured balloon, performing | 3.16% | 3.13 | 3.17 | 73% | $105,208 | 06-30-2025 | $85.1M | $30.0M | $55.2M | $54.5M |
| November 2025 | $40.0M | Matured balloon, performing | 3.16% | 3.13 | 3.17 | 73% | $108,715 | 06-30-2025 | $85.1M | $30.0M | $55.2M | $54.5M |
| December 2025 | $40.0M | Matured balloon, non-performing | 3.16% | 3.13 | 3.17 | 73% | $105,208 | 06-30-2025 | $85.1M | $30.0M | $55.2M | $54.5M |
| January 2026 | $40.0M | Matured balloon, performing | 3.16% | 3.13 | 3.17 | 73% | $108,715 | 06-30-2025 | $85.1M | $30.0M | $55.2M | $54.5M |
| February 2026 | $40.0M | Matured balloon, performing | 3.16% | 3.14 | 3.18 | 66% | $108,715 | 09-30-2025 | $85.3M | $29.8M | $55.6M | $54.9M |
| March 2026 | $40.0M | Matured balloon, performing | 3.16% | 3.14 | 3.18 | 66% | $98,194 | 09-30-2025 | $85.3M | $29.8M | $55.6M | $54.9M |
| April 2026 | $40.0M | Matured balloon, performing | 3.16% | 3.14 | 3.18 | 66% | $108,715 | 09-30-2025 | $85.3M | $29.8M | $55.6M | $54.9M |
| May 2026 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $105,208 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | $40.0M | Matured balloon, performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | $40.0M | Matured balloon, non-performing | 3.16% | not yet reported | not yet reported | not yet reported | $108,715 | 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.
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: Bank 2020-BNK27; Bank 2020-BNK28; Bank 2020-BNK29; Bank 2020-BNK30; BBCMS Mortgage Trust 2020-C8; Benchmark 2020-B18 Mortgage Trust; Benchmark 2020-B19 Mortgage Trust; Benchmark 2020-B20 Mortgage Trust; Benchmark 2020-B21 Mortgage Trust; Benchmark 2020-B22 Mortgage Trust.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.