FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-226943-08 | ||
DBJPM 2020-C9 | ||
The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-226943) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. | ||
This free writing prospectus does not contain all information that is required to be included in the prospectus. | ||
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION | ||
This material is for your information, and none of Deutsche Bank Securities Inc., Goldman Sachs & Co. LLC, J.P. Morgan Securities LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any other underwriter, (collectively, the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. | ||
Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the DBJPM 2020-C9 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2020-C9 (the "Offering Document"). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. | ||
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. | ||
This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. | ||
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS | ||
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | ||||||||||
Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | Administrative | Accrual | Term to | Term to | |||||
Loan | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(3) | Balance($)(3) | or ARD Balance($) | Type(4)(5) | Type | Rate(6) | Fee Rate(7) | Basis | Maturity or ARD(8) | Maturity or ARD(8) | ||
Loan | 1 | Agellan Portfolio(2)(34)(35) | 9.7% | 46 | JPMCB | 61,000,000 | 61,000,000 | 61,000,000 | Various | Various | 4.6282% | 0.01774% | Actual/360 | 60 | 60 | ||
Property | 1.01 | Sarasota Distribution Hub | 1.2% | 1 | JPMCB | 7,687,816 | 7,687,816 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.02 | Naperville Woods Office Center | 1.2% | 1 | JPMCB | 7,634,839 | 7,634,839 | Office | Suburban | ||||||||
Property | 1.03 | Southpark Business Park FOP | 0.6% | 1 | JPMCB | 3,873,424 | 3,873,424 | Industrial | Flex | ||||||||
Property | 1.04 | Supervalu | 0.5% | 1 | JPMCB | 2,922,854 | 2,922,854 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.05 | Plainfield Business Center IV | 0.4% | 1 | JPMCB | 2,674,615 | 2,674,615 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.06 | Beltway III | 0.4% | 1 | JPMCB | 2,231,117 | 2,231,117 | Office | CBD | ||||||||
Property | 1.07 | 4405 Continental Dr | 0.3% | 1 | JPMCB | 2,081,266 | 2,081,266 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.08 | Beltway IV | 0.3% | 1 | JPMCB | 1,908,710 | 1,908,710 | Office | CBD | ||||||||
Property | 1.09 | Sandy Plains Business Park | 0.3% | 1 | JPMCB | 1,764,913 | 1,764,913 | Industrial | Flex | ||||||||
Property | 1.10 | Coliseum Distribution Center #1 | 0.3% | 1 | JPMCB | 1,742,208 | 1,742,208 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.11 | Silber Industrial Park | 0.2% | 1 | JPMCB | 1,565,112 | 1,565,112 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.12 | Southpark Business Park M | 0.2% | 1 | JPMCB | 1,453,102 | 1,453,102 | Industrial | Flex | ||||||||
Property | 1.13 | West by Northwest Business Blvd | 0.2% | 1 | JPMCB | 1,419,801 | 1,419,801 | Industrial | Flex | ||||||||
Property | 1.14 | Norcross Center | 0.2% | 1 | JPMCB | 1,365,310 | 1,365,310 | Industrial | Flex | ||||||||
Property | 1.15 | Goshen Springs | 0.2% | 1 | JPMCB | 1,186,700 | 1,186,700 | Industrial | Flex | ||||||||
Property | 1.16 | Long Point Center | 0.2% | 1 | JPMCB | 1,153,400 | 1,153,400 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.17 | Corridor Park D | 0.2% | 1 | JPMCB | 1,142,804 | 1,142,804 | Industrial | Flex | ||||||||
Property | 1.18 | Southport 1-4 | 0.2% | 1 | JPMCB | 1,109,504 | 1,109,504 | Industrial | Flex | ||||||||
Property | 1.19 | Jameel | 0.2% | 1 | JPMCB | 1,109,504 | 1,109,504 | Industrial | Flex | ||||||||
Property | 1.20 | Beltway II | 0.2% | 1 | JPMCB | 1,076,203 | 1,076,203 | Office | CBD | ||||||||
Property | 1.21 | Braker Center 4 | 0.2% | 1 | JPMCB | 1,042,903 | 1,042,903 | Industrial | Flex | ||||||||
Property | 1.22 | Northgreen 1-4 | 0.2% | 1 | JPMCB | 953,598 | 953,598 | Industrial | Flex | ||||||||
Property | 1.23 | Minimax | 0.1% | 1 | JPMCB | 899,107 | 899,107 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.24 | Southpark Business Park E | 0.1% | 1 | JPMCB | 832,506 | 832,506 | Industrial | Flex | ||||||||
Property | 1.25 | 9385 Washington Blvd | 0.1% | 1 | JPMCB | 809,801 | 809,801 | Industrial | Flex | ||||||||
Property | 1.26 | Rothway | 0.1% | 1 | JPMCB | 799,206 | 799,206 | Industrial | Flex | ||||||||
Property | 1.27 | 2730 Pinnacle | 0.1% | 1 | JPMCB | 676,600 | 676,600 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.28 | Columbus West - Interchange Rd | 0.1% | 1 | JPMCB | 626,650 | 626,650 | Industrial | Flex | ||||||||
Property | 1.29 | 1346 Oakbrook Drive | 0.1% | 1 | JPMCB | 599,404 | 599,404 | Industrial | Flex | ||||||||
Property | 1.30 | 1230-1236 Hardt Circle | 0.1% | 1 | JPMCB | 576,700 | 576,700 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.31 | Pine Forest Business Park | 0.1% | 1 | JPMCB | 543,400 | 543,400 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | 0.1% | 1 | JPMCB | 429,876 | 429,876 | Industrial | Flex | ||||||||
Property | 1.33 | 1351 Oakbrook Drive | 0.1% | 1 | JPMCB | 426,849 | 426,849 | Industrial | Flex | ||||||||
Property | 1.34 | 1325 Oakbrook Drive | 0.1% | 1 | JPMCB | 422,308 | 422,308 | Industrial | Flex | ||||||||
Property | 1.35 | 490 Heartland Drive | 0.1% | 1 | JPMCB | 416,253 | 416,253 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.36 | 1265 Oakbrook Drive | 0.1% | 1 | JPMCB | 405,658 | 405,658 | Industrial | Flex | ||||||||
Property | 1.37 | Columbus West - Business Park | 0.1% | 1 | JPMCB | 389,007 | 389,007 | Industrial | Flex | ||||||||
Property | 1.38 | 1155 Bowes Road | 0.1% | 1 | JPMCB | 382,953 | 382,953 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.39 | 1280 Oakbrook Drive | 0.1% | 1 | JPMCB | 376,898 | 376,898 | Industrial | Flex | ||||||||
Property | 1.40 | Cox Business Center | 0.1% | 1 | JPMCB | 372,357 | 372,357 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.41 | 2002 Bloomingdale | 0.1% | 1 | JPMCB | 339,057 | 339,057 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.42 | 333 Charles Court | 0.1% | 1 | JPMCB | 333,002 | 333,002 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.43 | 483 Heartland Drive | 0.1% | 1 | JPMCB | 333,002 | 333,002 | Industrial | Warehouse/Distribution | ||||||||
Property | 1.44 | 1256 Oakbrook Drive | 0.1% | 1 | JPMCB | 326,948 | 326,948 | Industrial | Flex | ||||||||
Property | 1.45 | 550 Heartland | 0.0% | 1 | JPMCB | 293,648 | 293,648 | Industrial | Warehouse | ||||||||
Property | 1.46 | Rittiman East Industrial Park #22 | 0.0% | 1 | JPMCB | 289,107 | 289,107 | Industrial | Warehouse/Distribution | ||||||||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | 7.9% | 2 | GACC | 50,000,000 | 50,000,000 | 50,000,000 | Hospitality | Full Service | 3.5580% | 0.01712% | Actual/360 | 120 | 115 | ||
Property | 2.01 | MGM Grand | 4.3% | 1 | GACC | 27,250,000 | 27,250,000 | Hospitality | Full Service | ||||||||
Property | 2.02 | Mandalay Bay | 3.6% | 1 | GACC | 22,750,000 | 22,750,000 | Hospitality | Full Service | ||||||||
Loan | 3 | BX Industrial Portfolio(2)(34) | 7.9% | 68 | GACC | 50,000,000 | 50,000,000 | 50,000,000 | Various | Various | 3.5500% | 0.01774% | Actual/360 | 77 | 74 | ||
Property | 3.01 | Bridgewater Center 1 | 0.5% | 1 | GACC | 3,399,538 | 3,399,538 | Industrial | Warehouse/Storage | ||||||||
Property | 3.02 | 401 E Laraway Rd | 0.4% | 1 | GACC | 2,222,573 | 2,222,573 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.03 | Rochelle 1 | 0.3% | 1 | GACC | 1,817,991 | 1,817,991 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.04 | 350A Salem Church Rd | 0.3% | 1 | GACC | 1,733,922 | 1,733,922 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.05 | Romeoville Bldg 1 | 0.3% | 1 | GACC | 1,581,547 | 1,581,547 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.06 | 251 E Laraway Rd | 0.2% | 1 | GACC | 1,529,004 | 1,529,004 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.07 | 7940 Kentucky | 0.2% | 1 | GACC | 1,523,749 | 1,523,749 | Industrial | Flex | ||||||||
Property | 3.08 | Mountain Top Distribution Center 2 | 0.2% | 1 | GACC | 1,266,288 | 1,266,288 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.09 | Enterprise Parkway | 0.2% | 1 | GACC | 1,229,508 | 1,229,508 | Industrial | Flex | ||||||||
Property | 3.10 | Cavalier I | 0.2% | 1 | GACC | 1,213,745 | 1,213,745 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.11 | 1910 International | 0.2% | 1 | GACC | 1,092,896 | 1,092,896 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.12 | Glen Dale | 0.2% | 1 | GACC | 1,008,827 | 1,008,827 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.13 | Romeoville Bldg 2 | 0.2% | 1 | GACC | 993,064 | 993,064 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.14 | Enterprise Distribution Center 1 | 0.1% | 1 | GACC | 919,504 | 919,504 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.15 | 2270 Woodale | 0.1% | 1 | GACC | 898,487 | 898,487 | Industrial | Warehouse | ||||||||
Property | 3.16 | 2950 Lexington Ave South | 0.1% | 1 | GACC | 882,724 | 882,724 | Industrial | Warehouse/Storage | ||||||||
Property | 3.17 | Rivers Bend Center 1B | 0.1% | 1 | GACC | 877,470 | 877,470 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.18 | DFW Logistics Center (Bldg 4) | 0.1% | 1 | GACC | 861,707 | 861,707 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.19 | Rivers Bend Center 1C | 0.1% | 1 | GACC | 830,181 | 830,181 | Industrial | Flex | ||||||||
Property | 3.20 | Territorial | 0.1% | 1 | GACC | 814,418 | 814,418 | Industrial | Manufacturing | ||||||||
Property | 3.21 | Diamond Hill 2 | 0.1% | 1 | GACC | 809,164 | 809,164 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.22 | Rivers Bend Center 2A | 0.1% | 1 | GACC | 798,655 | 798,655 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.23 | Rivers Bend Center 1A | 0.1% | 1 | GACC | 788,146 | 788,146 | Industrial | Flex | ||||||||
Property | 3.24 | Diamond Hill 3 | 0.1% | 1 | GACC | 782,892 | 782,892 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.25 | Whippany Business Center 1 | 0.1% | 1 | GACC | 772,383 | 772,383 | Industrial | Warehouse | ||||||||
Property | 3.26 | The Colony Land | 0.1% | 1 | GACC | 746,112 | 746,112 | Other | Leased Fee | ||||||||
Property | 3.27 | Shawnee Distribution Center 1 | 0.1% | 1 | GACC | 740,858 | 740,858 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.28 | Rivers Bend Center 2B | 0.1% | 1 | GACC | 730,349 | 730,349 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.29 | 7930 Kentucky | 0.1% | 1 | GACC | 725,095 | 725,095 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.30 | Dues Dr Distribution Center 1 | 0.1% | 1 | GACC | 714,586 | 714,586 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.31 | Gibraltar | 0.1% | 1 | GACC | 709,332 | 709,332 | Industrial | Manufacturing | ||||||||
Property | 3.32 | Diamond Hill 1 | 0.1% | 1 | GACC | 709,332 | 709,332 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.33 | DFW Logistics Center (Bldg 3) | 0.1% | 1 | GACC | 709,332 | 709,332 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.34 | Elk Grove Distribution Center 1 | 0.1% | 1 | GACC | 688,314 | 688,314 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.35 | 1000 Lucas Way | 0.1% | 1 | GACC | 688,314 | 688,314 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.36 | Lakeview | 0.1% | 1 | GACC | 683,060 | 683,060 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.37 | DFW Logistics Center (Bldg 5) | 0.1% | 1 | GACC | 646,280 | 646,280 | Industrial | Warehouse/Distribution |
A-1-1
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
% of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | ||||||||||
Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | Administrative | Accrual | Term to | Term to | |||||
Loan | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(3) | Balance($)(3) | or ARD Balance($) | Type(4)(5) | Type | Rate(6) | Fee Rate(7) | Basis | Maturity or ARD(8) | Maturity or ARD(8) | ||
Property | 3.38 | 9756 International | 0.1% | 1 | GACC | 614,754 | 614,754 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.39 | 350B Salem Church Rd | 0.1% | 1 | GACC | 577,974 | 577,974 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.40 | 6105 Trenton Ln | 0.1% | 1 | GACC | 577,974 | 577,974 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.41 | 300 Salem Church Rd | 0.1% | 1 | GACC | 572,720 | 572,720 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.42 | Tower | 0.1% | 1 | GACC | 567,465 | 567,465 | Industrial | Manufacturing | ||||||||
Property | 3.43 | 1940 Fernbrook Ln | 0.1% | 1 | GACC | 567,465 | 567,465 | Industrial | Flex | ||||||||
Property | 3.44 | Production Distribution Center 1 | 0.1% | 1 | GACC | 551,702 | 551,702 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.45 | Culpeper | 0.1% | 1 | GACC | 546,448 | 546,448 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.46 | Fairfield Distribution Center 1 | 0.1% | 1 | GACC | 541,194 | 541,194 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.47 | Cavalier II | 0.1% | 1 | GACC | 530,685 | 530,685 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.48 | World Park II | 0.1% | 1 | GACC | 472,888 | 472,888 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.49 | Diamond Hill 4 | 0.1% | 1 | GACC | 462,379 | 462,379 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.50 | 2290-2298 Woodale | 0.1% | 1 | GACC | 430,853 | 430,853 | Industrial | Flex | ||||||||
Property | 3.51 | 514 Butler Rd | 0.1% | 1 | GACC | 420,345 | 420,345 | Office | Suburban | ||||||||
Property | 3.52 | Northridge II | 0.1% | 1 | GACC | 399,327 | 399,327 | Industrial | Flex | ||||||||
Property | 3.53 | 2222 Woodale | 0.1% | 1 | GACC | 383,565 | 383,565 | Industrial | Flex | ||||||||
Property | 3.54 | Northridge I | 0.1% | 1 | GACC | 367,802 | 367,802 | Industrial | Flex | ||||||||
Property | 3.55 | Romeoville Distribution Center 1 | 0.1% | 1 | GACC | 346,784 | 346,784 | Industrial | Manufacturing | ||||||||
Property | 3.56 | 1825 Airport Exchange | 0.0% | 1 | GACC | 315,259 | 315,259 | Industrial | Flex | ||||||||
Property | 3.57 | 7453 Empire - Bldg C | 0.0% | 1 | GACC | 304,750 | 304,750 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.58 | Rivers Bend Center 1D | 0.0% | 1 | GACC | 273,224 | 273,224 | Industrial | Flex | ||||||||
Property | 3.59 | Heathrow | 0.0% | 1 | GACC | 257,461 | 257,461 | Industrial | R&D/Flex | ||||||||
Property | 3.60 | 2240-2250 Woodale | 0.0% | 1 | GACC | 220,681 | 220,681 | Industrial | Flex | ||||||||
Property | 3.61 | 273 Industrial Way | 0.0% | 1 | GACC | 191,782 | 191,782 | Other | Leased Fee | ||||||||
Property | 3.62 | 7453 Empire - Bldg B | 0.0% | 1 | GACC | 183,901 | 183,901 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.63 | 7453 Empire - Bldg A | 0.0% | 1 | GACC | 160,256 | 160,256 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.64 | Rivers Bend Center - Land | 0.0% | 1 | GACC | 21,017 | 21,017 | Other | Leased Fee | ||||||||
Property | 3.65 | Production Distribution Center 1B | 0.0% | 1 | GACC | 0 | 0 | Industrial | Warehouse/Distribution | ||||||||
Property | 3.66 | Bridgewater Center 2 | 0.0% | 1 | GACC | 0 | 0 | Industrial | Warehouse/Storage | ||||||||
Property | 3.67 | Laraway Land 1 | 0.0% | 1 | GACC | 0 | 0 | Other | Leased Fee | ||||||||
Property | 3.68 | Laraway Land 2 | 0.0% | 1 | GACC | 0 | 0 | Other | Leased Fee | ||||||||
Loan | 4 | 1633 Broadway(2)(34)(36) | 6.3% | 1 | GACC | 40,000,000 | 40,000,000 | 40,000,000 | Office | CBD | 2.9900% | 0.01774% | Actual/360 | 120 | 112 | ||
Loan | 5 | Amazon Industrial Portfolio(2) | 5.5% | 2 | GSMC | 35,000,000 | 35,000,000 | 35,000,000 | Industrial | Warehouse/Distribution | 3.2500% | 0.01774% | Actual/360 | 107 | 107 | ||
Property | 5.01 | 12900 Pecan Park Road | 2.8% | 1 | GSMC | 17,630,841 | 17,630,841 | Industrial | Warehouse/Distribution | ||||||||
Property | 5.02 | 6925 Riverview Avenue | 2.8% | 1 | GSMC | 17,369,159 | 17,369,159 | Industrial | Warehouse/Distribution | ||||||||
Loan | 6 | Chase Center Tower I(2)(34) | 2.9% | 1 | JPMCB | 18,213,750 | 18,213,750 | 18,213,750 | Office | CBD | 3.5219% | 0.01774% | Actual/360 | 59 | 55 | ||
Loan | 7 | Chase Center Tower II(2)(34) | 2.5% | 1 | JPMCB | 15,536,250 | 15,536,250 | 15,536,250 | Office | CBD | 3.5222% | 0.01774% | Actual/360 | 59 | 55 | ||
Loan | 8 | The Liz(2)(36) | 5.2% | 1 | GSMC | 33,000,000 | 33,000,000 | 33,000,000 | Mixed Use | Office/Multifamily/Retail | 4.4500% | 0.01899% | Actual/360 | 120 | 120 | ||
Loan | 9 | Coleman Highline(2) | 4.8% | 1 | GACC | 30,000,000 | 30,000,000 | 30,000,000 | Office | Suburban | 2.8000% | 0.01774% | Actual/360 | 121 | 121 | ||
Loan | 10 | The Mayfair Apartments | 4.8% | 1 | BSPRT | 30,000,000 | 30,000,000 | 30,000,000 | Multifamily | Garden | 3.5000% | 0.01774% | Actual/360 | 120 | 113 | ||
Loan | 11 | Southcenter Mall(2) | 4.6% | 1 | GACC | 29,000,000 | 29,000,000 | 29,000,000 | Retail | Super Regional Mall | 2.8800% | 0.01899% | Actual/360 | 120 | 113 | ||
Loan | 12 | 420 Taylor Street(2) | 4.5% | 1 | JPMCB | 28,409,091 | 28,409,091 | 25,670,800 | Office | CBD | 3.7500% | 0.01774% | Actual/360 | 120 | 120 | ||
Loan | 13 | 711 Fifth Avenue(2)(36) | 4.0% | 1 | GSMC | 25,000,000 | 25,000,000 | 25,000,000 | Mixed Use | Office/Retail | 3.1600% | 0.01899% | Actual/360 | 120 | 115 | ||
Loan | 14 | Kings Plaza(2)(35)(37) | 3.2% | 1 | JPMCB | 20,000,000 | 20,000,000 | 20,000,000 | Retail | Super Regional Mall | 3.3588% | 0.01774% | Actual/360 | 120 | 113 | ||
Loan | 15 | 333 South Wabash(2) | 3.2% | 1 | GSMC | 20,000,000 | 20,000,000 | 20,000,000 | Office | CBD | 3.5300% | 0.04949% | 30/360 | 97 | 97 | ||
Loan | 16 | 280 North Bernardo(2) | 3.2% | 1 | GACC | 20,000,000 | 20,000,000 | 20,000,000 | Office | Suburban | 3.9500% | 0.01774% | Actual/360 | 120 | 119 | ||
Loan | 17 | Weaverville Publix Plaza | 2.8% | 1 | BSPRT | 17,500,000 | 17,500,000 | 14,743,293 | Retail | Anchored | 4.0000% | 0.01774% | Actual/360 | 120 | 115 | ||
Loan | 18 | 3000 Post Oak(2)(35) | 2.4% | 1 | JPMCB | 15,000,000 | 15,000,000 | 15,000,000 | Office | CBD | 4.9875% | 0.02274% | Actual/360 | 60 | 55 | ||
Loan | 19 | 675 Creekside Way(2) | 2.4% | 1 | GACC | 15,000,000 | 15,000,000 | 15,000,000 | Office | Suburban | 3.6900% | 0.01774% | Actual/360 | 84 | 79 | ||
Loan | 20 | Valley Park Estates Cooperative | 2.1% | 1 | JPMCB | 13,000,000 | 13,000,000 | 13,000,000 | Multifamily | Cooperative | 2.9500% | 0.01774% | Actual/360 | 120 | 120 | ||
Loan | 21 | Brass Professional Center(2) | 2.0% | 1 | GSMC | 12,500,000 | 12,500,000 | 10,475,798 | Office | Suburban | 4.7500% | 0.03774% | Actual/360 | 120 | 120 | ||
Loan | 22 | 400 Main | 1.9% | 1 | GACC | 12,000,000 | 12,000,000 | 12,000,000 | Mixed Use | Office/Retail | 2.9500% | 0.01774% | Actual/360 | 120 | 120 | ||
Loan | 23 | 322 Gates Avenue | 1.7% | 1 | BSPRT | 11,000,000 | 11,000,000 | 11,000,000 | Multifamily | Mid Rise | 4.0600% | 0.01774% | Actual/360 | 126 | 119 | ||
Loan | 24 | Wawa and WSFS Bank | 1.0% | 1 | GSMC | 6,500,000 | 6,500,000 | 5,112,178 | Retail | Unanchored | 3.7300% | 0.01774% | Actual/360 | 120 | 120 | ||
Loan | 25 | 252 Chapman Road | 1.0% | 1 | BSPRT | 6,000,000 | 6,000,000 | 5,152,043 | Office | Suburban | 3.7000% | 0.01774% | Actual/360 | 120 | 115 | ||
Loan | 26 | 7514 Wisconsin Avenue | 0.8% | 1 | JPMCB | 5,085,000 | 5,085,000 | 4,570,461 | Mixed Use | Office/Retail | 3.4500% | 0.01774% | Actual/360 | 120 | 115 | ||
Loan | 27 | Keller Shopping Center | 0.6% | 1 | GACC | 3,965,000 | 3,943,066 | 3,269,485 | Retail | Shadow Anchored | 5.0900% | 0.01774% | Actual/360 | 120 | 115 | ||
Loan | 28 | Sculpture Flats | 0.4% | 1 | BSPRT | 2,600,000 | 2,600,000 | 2,087,359 | Mixed Use | Multifamily/Retail | 4.3000% | 0.09649% | Actual/360 | 120 | 120 | ||
Loan | 29 | Dollar General Midwest Portfolio | 0.3% | 2 | BSPRT | 1,867,694 | 1,867,694 | 1,705,000 | Retail | Single Tenant | 4.3500% | 0.01774% | Actual/360 | 120 | 115 | ||
Property | 29.01 | Dollar General Addison | 0.2% | 1 | BSPRT | 951,678 | 951,678 | Retail | Single Tenant | ||||||||
Property | 29.02 | Dollar General Union City | 0.1% | 1 | BSPRT | 916,016 | 916,016 | Retail | Single Tenant | ||||||||
Loan | 30 | Hillcrest Commons MHC | 0.3% | 1 | BSPRT | 1,850,000 | 1,850,000 | 1,560,776 | Manufactured Housing Community | Manufactured Housing Community | 4.0500% | 0.01774% | Actual/360 | 120 | 115 | ||
Loan | 31 | Dunkin’ Donuts East 14th Street | 0.3% | 1 | BSPRT | 1,825,000 | 1,825,000 | 1,825,000 | Retail | Single Tenant | 4.0500% | 0.01774% | Actual/360 | 120 | 115 |
A-1-2
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Pari Passu | Pari Passu | |||||||||||||||
Original | Remaining | First | Monthly | Annual | Companion Loan | Companion Loan | Remaining | |||||||||
Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | ||||
Loan | ID | Property Name | Term | Term | Date | Date(8) | or ARD Date | (Yes/No) | Maturity Date | Service($)(9) | Service($)(9) | Service($) | Service($) | Period(8) | Lockbox(10) | Management(11) |
Loan | 1 | Agellan Portfolio(2)(34)(35) | 0 | 0 | 07/15/2020 | 09/07/2020 | 08/07/2025 | No | 08/07/2025 | 238,534 | 2,862,413 | 664,768 | 7,977,217 | 60 | Hard | In Place |
Property | 1.01 | Sarasota Distribution Hub | ||||||||||||||
Property | 1.02 | Naperville Woods Office Center | ||||||||||||||
Property | 1.03 | Southpark Business Park FOP | ||||||||||||||
Property | 1.04 | Supervalu | ||||||||||||||
Property | 1.05 | Plainfield Business Center IV | ||||||||||||||
Property | 1.06 | Beltway III | ||||||||||||||
Property | 1.07 | 4405 Continental Dr | ||||||||||||||
Property | 1.08 | Beltway IV | ||||||||||||||
Property | 1.09 | Sandy Plains Business Park | ||||||||||||||
Property | 1.10 | Coliseum Distribution Center #1 | ||||||||||||||
Property | 1.11 | Silber Industrial Park | ||||||||||||||
Property | 1.12 | Southpark Business Park M | ||||||||||||||
Property | 1.13 | West by Northwest Business Blvd | ||||||||||||||
Property | 1.14 | Norcross Center | ||||||||||||||
Property | 1.15 | Goshen Springs | ||||||||||||||
Property | 1.16 | Long Point Center | ||||||||||||||
Property | 1.17 | Corridor Park D | ||||||||||||||
Property | 1.18 | Southport 1-4 | ||||||||||||||
Property | 1.19 | Jameel | ||||||||||||||
Property | 1.20 | Beltway II | ||||||||||||||
Property | 1.21 | Braker Center 4 | ||||||||||||||
Property | 1.22 | Northgreen 1-4 | ||||||||||||||
Property | 1.23 | Minimax | ||||||||||||||
Property | 1.24 | Southpark Business Park E | ||||||||||||||
Property | 1.25 | 9385 Washington Blvd | ||||||||||||||
Property | 1.26 | Rothway | ||||||||||||||
Property | 1.27 | 2730 Pinnacle | ||||||||||||||
Property | 1.28 | Columbus West - Interchange Rd | ||||||||||||||
Property | 1.29 | 1346 Oakbrook Drive | ||||||||||||||
Property | 1.30 | 1230-1236 Hardt Circle | ||||||||||||||
Property | 1.31 | Pine Forest Business Park | ||||||||||||||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | ||||||||||||||
Property | 1.33 | 1351 Oakbrook Drive | ||||||||||||||
Property | 1.34 | 1325 Oakbrook Drive | ||||||||||||||
Property | 1.35 | 490 Heartland Drive | ||||||||||||||
Property | 1.36 | 1265 Oakbrook Drive | ||||||||||||||
Property | 1.37 | Columbus West - Business Park | ||||||||||||||
Property | 1.38 | 1155 Bowes Road | ||||||||||||||
Property | 1.39 | 1280 Oakbrook Drive | ||||||||||||||
Property | 1.40 | Cox Business Center | ||||||||||||||
Property | 1.41 | 2002 Bloomingdale | ||||||||||||||
Property | 1.42 | 333 Charles Court | ||||||||||||||
Property | 1.43 | 483 Heartland Drive | ||||||||||||||
Property | 1.44 | 1256 Oakbrook Drive | ||||||||||||||
Property | 1.45 | 550 Heartland | ||||||||||||||
Property | 1.46 | Rittiman East Industrial Park #22 | ||||||||||||||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | 0 | 0 | 02/14/2020 | 04/05/2020 | 03/05/2030 | Yes | 03/05/2032 | 150,309 | 1,803,708 | 4,762,391 | 57,148,695 | 115 | Hard | Springing |
Property | 2.01 | MGM Grand | ||||||||||||||
Property | 2.02 | Mandalay Bay | ||||||||||||||
Loan | 3 | BX Industrial Portfolio(2)(34) | 0 | 0 | 05/13/2020 | 06/09/2020 | 10/09/2026 | No | 10/09/2026 | 149,971 | 1,799,653 | 913,067 | 10,956,805 | 74 | Hard | Springing |
Property | 3.01 | Bridgewater Center 1 | ||||||||||||||
Property | 3.02 | 401 E Laraway Rd | ||||||||||||||
Property | 3.03 | Rochelle 1 | ||||||||||||||
Property | 3.04 | 350A Salem Church Rd | ||||||||||||||
Property | 3.05 | Romeoville Bldg 1 | ||||||||||||||
Property | 3.06 | 251 E Laraway Rd | ||||||||||||||
Property | 3.07 | 7940 Kentucky | ||||||||||||||
Property | 3.08 | Mountain Top Distribution Center 2 | ||||||||||||||
Property | 3.09 | Enterprise Parkway | ||||||||||||||
Property | 3.10 | Cavalier I | ||||||||||||||
Property | 3.11 | 1910 International | ||||||||||||||
Property | 3.12 | Glen Dale | ||||||||||||||
Property | 3.13 | Romeoville Bldg 2 | ||||||||||||||
Property | 3.14 | Enterprise Distribution Center 1 | ||||||||||||||
Property | 3.15 | 2270 Woodale | ||||||||||||||
Property | 3.16 | 2950 Lexington Ave South | ||||||||||||||
Property | 3.17 | Rivers Bend Center 1B | ||||||||||||||
Property | 3.18 | DFW Logistics Center (Bldg 4) | ||||||||||||||
Property | 3.19 | Rivers Bend Center 1C | ||||||||||||||
Property | 3.20 | Territorial | ||||||||||||||
Property | 3.21 | Diamond Hill 2 | ||||||||||||||
Property | 3.22 | Rivers Bend Center 2A | ||||||||||||||
Property | 3.23 | Rivers Bend Center 1A | ||||||||||||||
Property | 3.24 | Diamond Hill 3 | ||||||||||||||
Property | 3.25 | Whippany Business Center 1 | ||||||||||||||
Property | 3.26 | The Colony Land | ||||||||||||||
Property | 3.27 | Shawnee Distribution Center 1 | ||||||||||||||
Property | 3.28 | Rivers Bend Center 2B | ||||||||||||||
Property | 3.29 | 7930 Kentucky | ||||||||||||||
Property | 3.30 | Dues Dr Distribution Center 1 | ||||||||||||||
Property | 3.31 | Gibraltar | ||||||||||||||
Property | 3.32 | Diamond Hill 1 | ||||||||||||||
Property | 3.33 | DFW Logistics Center (Bldg 3) | ||||||||||||||
Property | 3.34 | Elk Grove Distribution Center 1 | ||||||||||||||
Property | 3.35 | 1000 Lucas Way | ||||||||||||||
Property | 3.36 | Lakeview | ||||||||||||||
Property | 3.37 | DFW Logistics Center (Bldg 5) |
A-1-3
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Pari Passu | Pari Passu | |||||||||||||||
Original | Remaining | First | Monthly | Annual | Companion Loan | Companion Loan | Remaining | |||||||||
Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | ||||
Loan | ID | Property Name | Term | Term | Date | Date(8) | or ARD Date | (Yes/No) | Maturity Date | Service($)(9) | Service($)(9) | Service($) | Service($) | Period(8) | Lockbox(10) | Management(11) |
Property | 3.38 | 9756 International | ||||||||||||||
Property | 3.39 | 350B Salem Church Rd | ||||||||||||||
Property | 3.40 | 6105 Trenton Ln | ||||||||||||||
Property | 3.41 | 300 Salem Church Rd | ||||||||||||||
Property | 3.42 | Tower | ||||||||||||||
Property | 3.43 | 1940 Fernbrook Ln | ||||||||||||||
Property | 3.44 | Production Distribution Center 1 | ||||||||||||||
Property | 3.45 | Culpeper | ||||||||||||||
Property | 3.46 | Fairfield Distribution Center 1 | ||||||||||||||
Property | 3.47 | Cavalier II | ||||||||||||||
Property | 3.48 | World Park II | ||||||||||||||
Property | 3.49 | Diamond Hill 4 | ||||||||||||||
Property | 3.50 | 2290-2298 Woodale | ||||||||||||||
Property | 3.51 | 514 Butler Rd | ||||||||||||||
Property | 3.52 | Northridge II | ||||||||||||||
Property | 3.53 | 2222 Woodale | ||||||||||||||
Property | 3.54 | Northridge I | ||||||||||||||
Property | 3.55 | Romeoville Distribution Center 1 | ||||||||||||||
Property | 3.56 | 1825 Airport Exchange | ||||||||||||||
Property | 3.57 | 7453 Empire - Bldg C | ||||||||||||||
Property | 3.58 | Rivers Bend Center 1D | ||||||||||||||
Property | 3.59 | Heathrow | ||||||||||||||
Property | 3.60 | 2240-2250 Woodale | ||||||||||||||
Property | 3.61 | 273 Industrial Way | ||||||||||||||
Property | 3.62 | 7453 Empire - Bldg B | ||||||||||||||
Property | 3.63 | 7453 Empire - Bldg A | ||||||||||||||
Property | 3.64 | Rivers Bend Center - Land | ||||||||||||||
Property | 3.65 | Production Distribution Center 1B | ||||||||||||||
Property | 3.66 | Bridgewater Center 2 | ||||||||||||||
Property | 3.67 | Laraway Land 1 | ||||||||||||||
Property | 3.68 | Laraway Land 2 | ||||||||||||||
Loan | 4 | 1633 Broadway(2)(34)(36) | 0 | 0 | 11/25/2019 | 01/06/2020 | 12/06/2029 | No | 12/06/2029 | 101,051 | 1,212,611 | 2,427,749 | 29,132,982 | 112 | Hard | Springing |
Loan | 5 | Amazon Industrial Portfolio(2) | 0 | 0 | 07/30/2020 | 09/06/2020 | 07/06/2029 | No | 07/06/2029 | 96,108 | 1,153,299 | 285,853 | 3,430,240 | 107 | Hard | Springing |
Property | 5.01 | 12900 Pecan Park Road | ||||||||||||||
Property | 5.02 | 6925 Riverview Avenue | ||||||||||||||
Loan | 6 | Chase Center Tower I(2)(34) | 0 | 0 | 03/12/2020 | 05/10/2020 | 03/10/2025 | No | 03/10/2025 | 54,198 | 650,379 | 379,388 | 4,552,656 | 55 | Hard | Springing |
Loan | 7 | Chase Center Tower II(2)(34) | 0 | 0 | 03/12/2020 | 05/10/2020 | 03/10/2025 | No | 03/10/2025 | 46,235 | 554,818 | 323,644 | 3,883,726 | 55 | Hard | Springing |
Loan | 8 | The Liz(2)(36) | 0 | 0 | 07/10/2020 | 09/06/2020 | 08/06/2030 | No | 08/06/2030 | 124,075 | 1,488,896 | 225,590 | 2,707,083 | 120 | Hard (Non-residential) / Soft (Residential) | Springing |
Loan | 9 | Coleman Highline(2) | 0 | 0 | 08/07/2020 | 09/06/2020 | 09/06/2030 | No | 09/06/2030 | 70,972 | 851,667 | 295,718 | 3,548,611 | 121 | Hard | Springing |
Loan | 10 | The Mayfair Apartments | 0 | 0 | 12/11/2019 | 02/06/2020 | 01/06/2030 | No | 01/06/2030 | 88,715 | 1,064,583 | 113 | Springing | Springing | ||
Loan | 11 | Southcenter Mall(2) | 0 | 0 | 12/11/2019 | 02/01/2020 | 01/01/2030 | No | 01/01/2030 | 70,567 | 846,800 | 459,900 | 5,518,800 | 113 | Hard | Springing |
Loan | 12 | 420 Taylor Street(2) | 360 | 360 | 07/07/2020 | 09/06/2020 | 08/06/2030 | No | 08/06/2030 | 131,567 | 1,578,803 | 275,975 | 3,311,697 | 60 | Hard | In Place |
Loan | 13 | 711 Fifth Avenue(2)(36) | 0 | 0 | 03/06/2020 | 04/06/2020 | 03/06/2030 | No | 03/06/2030 | 66,748 | 800,972 | 1,388,352 | 16,660,222 | 115 | Hard | Springing |
Loan | 14 | Kings Plaza(2)(35)(37) | 0 | 0 | 12/03/2019 | 02/01/2020 | 01/01/2030 | No | 01/01/2030 | 56,758 | 681,090 | 1,325,288 | 15,903,452 | 113 | Hard | Springing |
Loan | 15 | 333 South Wabash(2) | 0 | 0 | 08/12/2020 | 09/01/2020 | 09/01/2028 | No | 09/01/2028 | 58,833 | 706,000 | 647,167 | 7,766,000 | 97 | Hard | Springing |
Loan | 16 | 280 North Bernardo(2) | 0 | 0 | 06/29/2020 | 08/06/2020 | 07/06/2030 | No | 07/06/2030 | 66,748 | 800,972 | 170,207 | 2,042,479 | 119 | Hard | Springing |
Loan | 17 | Weaverville Publix Plaza | 360 | 360 | 02/27/2020 | 04/06/2020 | 03/06/2030 | No | 03/06/2030 | 83,548 | 1,002,572 | 19 | Springing | Springing | ||
Loan | 18 | 3000 Post Oak(2)(35) | 0 | 0 | 02/06/2020 | 04/01/2020 | 03/01/2025 | No | 03/01/2025 | 63,210 | 758,516 | 273,908 | 3,286,901 | 55 | Hard | In Place |
Loan | 19 | 675 Creekside Way(2) | 0 | 0 | 03/02/2020 | 04/06/2020 | 03/06/2027 | No | 03/06/2027 | 46,766 | 561,188 | 213,251 | 2,559,015 | 79 | Hard | Springing |
Loan | 20 | Valley Park Estates Cooperative | 0 | 0 | 07/31/2020 | 09/05/2020 | 08/05/2030 | No | 08/05/2030 | 32,402 | 388,826 | 120 | None | None | ||
Loan | 21 | Brass Professional Center(2) | 360 | 360 | 07/10/2020 | 09/06/2020 | 08/06/2030 | No | 08/06/2030 | 65,206 | 782,471 | 235,785 | 2,829,415 | 12 | Hard | Springing |
Loan | 22 | 400 Main | 0 | 0 | 07/30/2020 | 09/06/2020 | 08/06/2030 | No | 08/06/2030 | 29,910 | 358,917 | 120 | Springing | Springing | ||
Loan | 23 | 322 Gates Avenue | 0 | 0 | 01/06/2020 | 02/06/2020 | 07/06/2030 | No | 07/06/2030 | 37,734 | 452,803 | 119 | Springing | Springing | ||
Loan | 24 | Wawa and WSFS Bank | 360 | 360 | 07/14/2020 | 09/06/2020 | 08/06/2030 | No | 08/06/2030 | 30,029 | 360,345 | 0 | Hard | In Place | ||
Loan | 25 | 252 Chapman Road | 360 | 360 | 03/02/2020 | 04/06/2020 | 03/06/2030 | No | 03/06/2030 | 27,617 | 331,404 | 31 | Springing | Springing | ||
Loan | 26 | 7514 Wisconsin Avenue | 360 | 360 | 03/02/2020 | 04/05/2020 | 03/05/2030 | No | 03/05/2030 | 22,692 | 272,307 | 55 | Hard | Springing | ||
Loan | 27 | Keller Shopping Center | 360 | 355 | 02/07/2020 | 04/06/2020 | 03/06/2030 | No | 03/06/2030 | 21,504 | 258,043 | 0 | Hard | Springing | ||
Loan | 28 | Sculpture Flats | 360 | 360 | 08/05/2020 | 09/06/2020 | 08/06/2030 | No | 08/06/2030 | 12,867 | 154,400 | 0 | Springing | Springing | ||
Loan | 29 | Dollar General Midwest Portfolio | 360 | 360 | 02/13/2020 | 04/06/2020 | 03/06/2030 | No | 03/06/2030 | 9,298 | 111,571 | 55 | Springing | Springing | ||
Property | 29.01 | Dollar General Addison | ||||||||||||||
Property | 29.02 | Dollar General Union City | ||||||||||||||
Loan | 30 | Hillcrest Commons MHC | 360 | 360 | 02/27/2020 | 04/06/2020 | 03/06/2030 | No | 03/06/2030 | 8,886 | 106,627 | 19 | Springing | Springing | ||
Loan | 31 | Dunkin’ Donuts East 14th Street | 0 | 0 | 02/21/2020 | 04/06/2020 | 03/06/2030 | No | 03/06/2030 | 6,245 | 74,939 | 115 | Springing | Springing |
A-1-4
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Crossed | FIRREA | Cut-Off | |||||||||||
With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | LTV Ratio at | |||
Loan | ID | Property Name | Other Loans | Borrower | NOI DSCR(9)(12) | NCF DSCR(9)(12) | Period(13) | Date | Value ($)(14) | As-of Date | (Yes/No) | Ratio(12)(14)(15) | Maturity or ARD(12)(14)(15) |
Loan | 1 | Agellan Portfolio(2)(34)(35) | No | No | 3.34x | 3.04x | 0 | 7 | 551,000,000 | Various | Yes | 41.9% | 41.9% |
Property | 1.01 | Sarasota Distribution Hub | 70,200,000 | 02/17/2020 | Yes | ||||||||
Property | 1.02 | Naperville Woods Office Center | 68,800,000 | 02/20/2020 | Yes | ||||||||
Property | 1.03 | Southpark Business Park FOP | 34,900,000 | 02/18/2020 | Yes | ||||||||
Property | 1.04 | Supervalu | 26,720,000 | 03/02/2020 | Yes | ||||||||
Property | 1.05 | Plainfield Business Center IV | 24,100,000 | 02/17/2020 | Yes | ||||||||
Property | 1.06 | Beltway III | 20,100,000 | 02/20/2020 | Yes | ||||||||
Property | 1.07 | 4405 Continental Dr | 18,750,000 | 02/12/2020 | Yes | ||||||||
Property | 1.08 | Beltway IV | 17,200,000 | 02/20/2020 | Yes | ||||||||
Property | 1.09 | Sandy Plains Business Park | 15,700,000 | 02/14/2020 | Yes | ||||||||
Property | 1.10 | Coliseum Distribution Center #1 | 15,900,000 | 03/13/2020 | Yes | ||||||||
Property | 1.11 | Silber Industrial Park | 14,100,000 | 02/12/2020 | Yes | ||||||||
Property | 1.12 | Southpark Business Park M | 13,100,000 | 02/18/2020 | Yes | ||||||||
Property | 1.13 | West by Northwest Business Blvd | 12,800,000 | 02/12/2020 | Yes | ||||||||
Property | 1.14 | Norcross Center | 12,300,000 | 02/14/2020 | Yes | ||||||||
Property | 1.15 | Goshen Springs | 10,700,000 | 02/14/2020 | Yes | ||||||||
Property | 1.16 | Long Point Center | 10,400,000 | 02/12/2020 | Yes | ||||||||
Property | 1.17 | Corridor Park D | 10,300,000 | 02/18/2020 | Yes | ||||||||
Property | 1.18 | Southport 1-4 | 10,000,000 | 02/21/2020 | Yes | ||||||||
Property | 1.19 | Jameel | 10,000,000 | 02/12/2020 | Yes | ||||||||
Property | 1.20 | Beltway II | 9,700,000 | 02/20/2020 | Yes | ||||||||
Property | 1.21 | Braker Center 4 | 9,400,000 | 02/18/2020 | Yes | ||||||||
Property | 1.22 | Northgreen 1-4 | 8,600,000 | 02/18/2020 | Yes | ||||||||
Property | 1.23 | Minimax | 8,100,000 | 02/18/2020 | Yes | ||||||||
Property | 1.24 | Southpark Business Park E | 7,500,000 | 02/18/2020 | Yes | ||||||||
Property | 1.25 | 9385 Washington Blvd | 7,300,000 | 02/20/2020 | Yes | ||||||||
Property | 1.26 | Rothway | 7,200,000 | 02/12/2020 | Yes | ||||||||
Property | 1.27 | 2730 Pinnacle | 6,100,000 | 02/21/2020 | Yes | ||||||||
Property | 1.28 | Columbus West - Interchange Rd | 5,650,000 | 02/18/2020 | Yes | ||||||||
Property | 1.29 | 1346 Oakbrook Drive | 5,400,000 | 02/14/2020 | Yes | ||||||||
Property | 1.30 | 1230-1236 Hardt Circle | 5,200,000 | 02/21/2020 | Yes | ||||||||
Property | 1.31 | Pine Forest Business Park | 4,900,000 | 02/12/2020 | Yes | ||||||||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | 3,870,000 | 03/13/2020 | Yes | ||||||||
Property | 1.33 | 1351 Oakbrook Drive | 3,850,000 | 02/14/2020 | Yes | ||||||||
Property | 1.34 | 1325 Oakbrook Drive | 3,800,000 | 02/14/2020 | Yes | ||||||||
Property | 1.35 | 490 Heartland Drive | 3,750,000 | 02/21/2020 | Yes | ||||||||
Property | 1.36 | 1265 Oakbrook Drive | 3,650,000 | 02/14/2020 | Yes | ||||||||
Property | 1.37 | Columbus West - Business Park | 3,500,000 | 02/18/2020 | Yes | ||||||||
Property | 1.38 | 1155 Bowes Road | 3,450,000 | 02/21/2020 | Yes | ||||||||
Property | 1.39 | 1280 Oakbrook Drive | 3,400,000 | 02/14/2020 | Yes | ||||||||
Property | 1.40 | Cox Business Center | 3,350,000 | 03/13/2020 | Yes | ||||||||
Property | 1.41 | 2002 Bloomingdale | 3,050,000 | 02/21/2020 | Yes | ||||||||
Property | 1.42 | 333 Charles Court | 3,000,000 | 02/21/2020 | Yes | ||||||||
Property | 1.43 | 483 Heartland Drive | 3,000,000 | 02/21/2020 | Yes | ||||||||
Property | 1.44 | 1256 Oakbrook Drive | 2,950,000 | 02/14/2020 | Yes | ||||||||
Property | 1.45 | 550 Heartland | 2,650,000 | 02/21/2020 | Yes | ||||||||
Property | 1.46 | Rittiman East Industrial Park #22 | 2,610,000 | 03/13/2020 | Yes | ||||||||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | No | Yes - A | 4.95x | 4.95x | 0 | 5 | 4,600,000,000 | 01/10/2020 | Yes | 35.5% | 35.5% |
Property | 2.01 | MGM Grand | 2,505,000,000 | 01/10/2020 | Yes | ||||||||
Property | 2.02 | Mandalay Bay | 2,095,000,000 | 01/10/2020 | Yes | ||||||||
Loan | 3 | BX Industrial Portfolio(2)(34) | No | Yes - A | 3.83x | 3.57x | 0 | 9 | 960,750,000 | Various | Yes | 39.6% | 39.6% |
Property | 3.01 | Bridgewater Center 1 | 52,700,000 | 07/29/2019 | Yes | ||||||||
Property | 3.02 | 401 E Laraway Rd | 42,300,000 | 07/22/2019 | Yes | ||||||||
Property | 3.03 | Rochelle 1 | 34,600,000 | 08/01/2019 | Yes | ||||||||
Property | 3.04 | 350A Salem Church Rd | 33,000,000 | 07/15/2019 | Yes | ||||||||
Property | 3.05 | Romeoville Bldg 1 | 30,100,000 | 07/24/2019 | Yes | ||||||||
Property | 3.06 | 251 E Laraway Rd | 28,400,000 | 07/22/2019 | Yes | ||||||||
Property | 3.07 | 7940 Kentucky | 29,000,000 | 07/15/2019 | Yes | ||||||||
Property | 3.08 | Mountain Top Distribution Center 2 | 24,100,000 | 08/01/2019 | Yes | ||||||||
Property | 3.09 | Enterprise Parkway | 23,400,000 | 07/19/2019 | Yes | ||||||||
Property | 3.10 | Cavalier I | 23,100,000 | 07/19/2019 | Yes | ||||||||
Property | 3.11 | 1910 International | 20,800,000 | 07/16/2019 | Yes | ||||||||
Property | 3.12 | Glen Dale | 19,200,000 | 07/12/2019 | Yes | ||||||||
Property | 3.13 | Romeoville Bldg 2 | 18,900,000 | 07/24/2019 | Yes | ||||||||
Property | 3.14 | Enterprise Distribution Center 1 | 17,500,000 | 07/15/2019 | Yes | ||||||||
Property | 3.15 | 2270 Woodale | 17,100,000 | 07/12/2019 | Yes | ||||||||
Property | 3.16 | 2950 Lexington Ave South | 16,800,000 | 07/12/2019 | Yes | ||||||||
Property | 3.17 | Rivers Bend Center 1B | 16,700,000 | 07/16/2019 | Yes | ||||||||
Property | 3.18 | DFW Logistics Center (Bldg 4) | 16,400,000 | 07/12/2019 | Yes | ||||||||
Property | 3.19 | Rivers Bend Center 1C | 15,800,000 | 07/16/2019 | Yes | ||||||||
Property | 3.20 | Territorial | 15,500,000 | 07/24/2019 | Yes | ||||||||
Property | 3.21 | Diamond Hill 2 | 15,400,000 | 07/19/2019 | Yes | ||||||||
Property | 3.22 | Rivers Bend Center 2A | 15,200,000 | 07/16/2019 | Yes | ||||||||
Property | 3.23 | Rivers Bend Center 1A | 15,000,000 | 07/16/2019 | Yes | ||||||||
Property | 3.24 | Diamond Hill 3 | 14,900,000 | 07/19/2019 | Yes | ||||||||
Property | 3.25 | Whippany Business Center 1 | 14,700,000 | 07/29/2019 | Yes | ||||||||
Property | 3.26 | The Colony Land | 14,200,000 | 07/21/2019 | Yes | ||||||||
Property | 3.27 | Shawnee Distribution Center 1 | 14,100,000 | 07/10/2019 | Yes | ||||||||
Property | 3.28 | Rivers Bend Center 2B | 13,900,000 | 08/01/2019 | Yes | ||||||||
Property | 3.29 | 7930 Kentucky | 13,800,000 | 07/15/2019 | Yes | ||||||||
Property | 3.30 | Dues Dr Distribution Center 1 | 13,600,000 | 07/16/2019 | Yes | ||||||||
Property | 3.31 | Gibraltar | 13,500,000 | 07/24/2019 | Yes | ||||||||
Property | 3.32 | Diamond Hill 1 | 13,500,000 | 07/19/2019 | Yes | ||||||||
Property | 3.33 | DFW Logistics Center (Bldg 3) | 13,500,000 | 07/12/2019 | Yes | ||||||||
Property | 3.34 | Elk Grove Distribution Center 1 | 13,100,000 | 07/11/2019 | Yes | ||||||||
Property | 3.35 | 1000 Lucas Way | 13,100,000 | 07/19/2019 | Yes | ||||||||
Property | 3.36 | Lakeview | 13,000,000 | 07/11/2019 | Yes | ||||||||
Property | 3.37 | DFW Logistics Center (Bldg 5) | 12,300,000 | 07/12/2019 | Yes |
A-1-5
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Crossed | FIRREA | Cut-Off | |||||||||||
With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | LTV Ratio at | |||
Loan | ID | Property Name | Other Loans | Borrower | NOI DSCR(9)(12) | NCF DSCR(9)(12) | Period(13) | Date | Value ($)(14) | As-of Date | (Yes/No) | Ratio(12)(14)(15) | Maturity or ARD(12)(14)(15) |
Property | 3.38 | 9756 International | 11,700,000 | 07/16/2019 | Yes | ||||||||
Property | 3.39 | 350B Salem Church Rd | 11,000,000 | 07/15/2019 | Yes | ||||||||
Property | 3.40 | 6105 Trenton Ln | 11,000,000 | 07/11/2019 | Yes | ||||||||
Property | 3.41 | 300 Salem Church Rd | 10,900,000 | 07/15/2019 | Yes | ||||||||
Property | 3.42 | Tower | 10,600,000 | 07/24/2019 | Yes | ||||||||
Property | 3.43 | 1940 Fernbrook Ln | 10,800,000 | 07/11/2019 | Yes | ||||||||
Property | 3.44 | Production Distribution Center 1 | 7,916,472 | 07/16/2019 | Yes | ||||||||
Property | 3.45 | Culpeper | 10,400,000 | 07/16/2019 | Yes | ||||||||
Property | 3.46 | Fairfield Distribution Center 1 | 10,300,000 | 07/16/2019 | Yes | ||||||||
Property | 3.47 | Cavalier II | 10,100,000 | 07/19/2019 | Yes | ||||||||
Property | 3.48 | World Park II | 9,000,000 | 07/16/2019 | Yes | ||||||||
Property | 3.49 | Diamond Hill 4 | 8,800,000 | 07/19/2019 | Yes | ||||||||
Property | 3.50 | 2290-2298 Woodale | 8,200,000 | 07/12/2019 | Yes | ||||||||
Property | 3.51 | 514 Butler Rd | 8,000,000 | 07/19/2019 | Yes | ||||||||
Property | 3.52 | Northridge II | 7,600,000 | 07/18/2019 | Yes | ||||||||
Property | 3.53 | 2222 Woodale | 7,300,000 | 07/12/2019 | Yes | ||||||||
Property | 3.54 | Northridge I | 7,000,000 | 07/18/2019 | Yes | ||||||||
Property | 3.55 | Romeoville Distribution Center 1 | 6,600,000 | 07/24/2019 | Yes | ||||||||
Property | 3.56 | 1825 Airport Exchange | 6,000,000 | 07/16/2019 | Yes | ||||||||
Property | 3.57 | 7453 Empire - Bldg C | 5,800,000 | 07/15/2019 | Yes | ||||||||
Property | 3.58 | Rivers Bend Center 1D | 5,200,000 | 07/16/2019 | Yes | ||||||||
Property | 3.59 | Heathrow | 4,900,000 | 07/11/2019 | Yes | ||||||||
Property | 3.60 | 2240-2250 Woodale | 4,200,000 | 07/12/2019 | Yes | ||||||||
Property | 3.61 | 273 Industrial Way | 3,650,000 | 07/18/2019 | Yes | ||||||||
Property | 3.62 | 7453 Empire - Bldg B | 3,500,000 | 07/15/2019 | Yes | ||||||||
Property | 3.63 | 7453 Empire - Bldg A | 3,050,000 | 07/15/2019 | Yes | ||||||||
Property | 3.64 | Rivers Bend Center - Land | 3,350,000 | 07/16/2019 | Yes | ||||||||
Property | 3.65 | Production Distribution Center 1B | 2,583,528 | 07/16/2019 | Yes | ||||||||
Property | 3.66 | Bridgewater Center 2 | 12,000,000 | 07/29/2019 | Yes | ||||||||
Property | 3.67 | Laraway Land 1 | 700,000 | 08/01/2019 | Yes | ||||||||
Property | 3.68 | Laraway Land 2 | 6,400,000 | 07/22/2019 | Yes | ||||||||
Loan | 4 | 1633 Broadway(2)(34)(36) | No | No | 3.93x | 3.84x | 0 | 6 | 2,400,000,000 | 10/24/2019 | Yes | 41.7% | 41.7% |
Loan | 5 | Amazon Industrial Portfolio(2) | No | No | 2.42x | 2.38x | 0 | 6 | 215,000,000 | 07/13/2020 | Yes | 64.7% | 64.7% |
Property | 5.01 | 12900 Pecan Park Road | 108,000,000 | 07/13/2020 | Yes | ||||||||
Property | 5.02 | 6925 Riverview Avenue | 107,000,000 | 07/13/2020 | Yes | ||||||||
Loan | 6 | Chase Center Tower I(2)(34) | Yes | Yes - C | 3.89x | 3.87x | 0 | 10 | 466,000,000 | 12/19/2019 | Yes | 31.3% | 31.3% |
Loan | 7 | Chase Center Tower II(2)(34) | Yes | Yes - C | 3.89x | 3.87x | 0 | 10 | 397,500,000 | 12/19/2019 | Yes | 31.3% | 31.3% |
Loan | 8 | The Liz(2)(36) | No | No | 1.60x | 1.57x | 0 | 6 | 140,800,000 | 03/19/2020 | Yes | 63.9% | 66.1% |
Loan | 9 | Coleman Highline(2) | No | No | 3.64x | 3.64x | 0 | 6 | 305,100,000 | 10/01/2020 | Yes | 50.8% | 50.8% |
Loan | 10 | The Mayfair Apartments | No | No | 3.07x | 2.96x | 0 | 6 | 58,800,000 | 01/03/2020 | Yes | 51.0% | 51.0% |
Loan | 11 | Southcenter Mall(2) | No | No | 6.70x | 6.53x | 5 | 1 | 980,000,000 | 11/17/2019 | Yes | 22.2% | 22.2% |
Loan | 12 | 420 Taylor Street(2) | No | No | 1.70x | 1.67x | 0 | 6 | 143,500,000 | 05/01/2021 | Yes | 61.3% | 55.4% |
Loan | 13 | 711 Fifth Avenue(2)(36) | No | Yes - B | 2.94x | 2.90x | 0 | 6 | 1,000,000,000 | 01/23/2020 | Yes | 54.5% | 54.5% |
Loan | 14 | Kings Plaza(2)(35)(37) | No | No | 3.14x | 3.07x | 0 | 1 | 900,000,000 | 10/17/2019 | Yes | 54.1% | 54.1% |
Loan | 15 | 333 South Wabash(2) | No | Yes - B | 2.86x | 2.75x | 5 days grace, once per 12-month period | 1 | 382,000,000 | 07/01/2020 | Yes | 62.8% | 62.8% |
Loan | 16 | 280 North Bernardo(2) | No | No | 2.31x | 2.27x | 0 | 6 | 120,000,000 | 04/01/2020 | Yes | 59.2% | 59.2% |
Loan | 17 | Weaverville Publix Plaza | No | No | 1.50x | 1.42x | 0 | 6 | 23,600,000 | 12/18/2019 | Yes | 74.2% | 62.5% |
Loan | 18 | 3000 Post Oak(2)(35) | No | No | 2.38x | 2.19x | 0 | 1 | 143,900,000 | 11/20/2019 | Yes | 55.6% | 55.6% |
Loan | 19 | 675 Creekside Way(2) | No | No | 2.53x | 2.52x | 0 | 6 | 143,000,000 | 01/01/2021 | Yes | 58.3% | 58.3% |
Loan | 20 | Valley Park Estates Cooperative | No | No | 13.72x | 13.45x | 0 | 5 | 112,700,000 | 06/22/2020 | Yes | 11.5% | 11.5% |
Loan | 21 | Brass Professional Center(2) | No | No | 1.47x | 1.31x | 0 | 6 | 79,100,000 | 06/01/2020 | Yes | 72.9% | 61.1% |
Loan | 22 | 400 Main | No | No | 5.31x | 5.28x | 0 | 6 | 37,600,000 | 02/19/2020 | Yes | 31.9% | 31.9% |
Loan | 23 | 322 Gates Avenue | No | No | 1.84x | 1.82x | 0 | 6 | 18,450,000 | 02/01/2020 | Yes | 59.6% | 59.6% |
Loan | 24 | Wawa and WSFS Bank | No | No | 1.82x | 1.82x | 0 | 6 | 10,650,000 | 07/02/2020 | Yes | 61.0% | 48.0% |
Loan | 25 | 252 Chapman Road | No | No | 2.22x | 2.02x | 0 | 6 | 9,900,000 | 01/23/2020 | Yes | 60.6% | 52.0% |
Loan | 26 | 7514 Wisconsin Avenue | No | No | 1.70x | 1.58x | 0 | 5 | 7,300,000 | 12/10/2019 | Yes | 69.7% | 62.6% |
Loan | 27 | Keller Shopping Center | No | No | 1.45x | 1.37x | 0 | 6 | 6,160,000 | 12/16/2019 | Yes | 64.0% | 53.1% |
Loan | 28 | Sculpture Flats | No | No | 1.60x | 1.54x | 0 | 6 | 4,400,000 | 02/13/2020 | Yes | 59.1% | 47.4% |
Loan | 29 | Dollar General Midwest Portfolio | No | No | 1.58x | 1.55x | 0 | 6 | 2,671,000 | 12/03/2019 | Yes | 69.9% | 63.8% |
Property | 29.01 | Dollar General Addison | 1,361,000 | 12/03/2019 | Yes | ||||||||
Property | 29.02 | Dollar General Union City | 1,310,000 | 12/03/2019 | Yes | ||||||||
Loan | 30 | Hillcrest Commons MHC | No | No | 1.96x | 1.92x | 0 | 6 | 2,620,000 | 01/08/2020 | Yes | 70.6% | 59.6% |
Loan | 31 | Dunkin’ Donuts East 14th Street | No | No | 2.03x | 2.01x | 0 | 6 | 3,800,000 | 01/06/2020 | Yes | 48.0% | 48.0% |
A-1-6
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Net | Units | Loan per Net | ||||||||||
Year | Year | Rentable Area | of | Rentable Area | ||||||||
Loan | ID | Property Name | Address | City | County | State | Zip Code | Built | Renovated | (SF/Units/Rooms)(4)(16) | Measure | (SF/Units/Rooms) ($)(4)(16) |
Loan | 1 | Agellan Portfolio(2)(34)(35) | Various | Various | Various | Various | Various | Various | Various | 6,094,177 | Sq. Ft. | 38 |
Property | 1.01 | Sarasota Distribution Hub | 6100 McIntosh Road | Sarasota | Sarasota | FL | 34238 | 1981 | 2007 | 906,449 | Sq. Ft. | 32 |
Property | 1.02 | Naperville Woods Office Center | 1000 & 1100 East Warrenville Road | Naperville | DuPage | IL | 60563 | 1981, 1988 | 2007 | 482,497 | Sq. Ft. | 60 |
Property | 1.03 | Southpark Business Park FOP | 2130, 2150 & 2170 Woodward Street | Austin | Travis | TX | 78744 | 1982 | NAP | 187,075 | Sq. Ft. | 78 |
Property | 1.04 | Supervalu | 1201 John Burgess Drive | Fort Worth | Tarrant | TX | 76140 | 1996 | NAP | 253,800 | Sq. Ft. | 44 |
Property | 1.05 | Plainfield Business Center IV | 2151 Airwest Boulevard | Plainfield | Hendricks | IN | 46168 | 1999 | NAP | 434,354 | Sq. Ft. | 23 |
Property | 1.06 | Beltway III | 10900 Corporate Centre Drive | Houston | Harris | TX | 77041 | 2005 | NAP | 130,566 | Sq. Ft. | 65 |
Property | 1.07 | 4405 Continental Dr | 4405 Continental Drive | Flint | Genesee | MI | 48507 | 1999 | 2006 | 400,000 | Sq. Ft. | 20 |
Property | 1.08 | Beltway IV | 4920 Westway Park Boulevard | Houston | Harris | TX | 77041 | 2006 | NAP | 131,702 | Sq. Ft. | 55 |
Property | 1.09 | Sandy Plains Business Park | 1800 Sandy Plains Industrial Parkway | Marietta | Cobb | GA | 30066 | 1986 | NAP | 167,329 | Sq. Ft. | 40 |
Property | 1.10 | Coliseum Distribution Center #1 | 1143 AT&T Center Parkway | San Antonio | Bexar | TX | 78219 | 1978 | NAP | 208,000 | Sq. Ft. | 32 |
Property | 1.11 | Silber Industrial Park | 2055, 2105 & 2155 Silber Road | Houston | Harris | TX | 77055 | 1978 | NAP | 198,970 | Sq. Ft. | 30 |
Property | 1.12 | Southpark Business Park M | 4120 Freidrich Lane | Austin | Travis | TX | 78744 | 1983 | NAP | 72,550 | Sq. Ft. | 76 |
Property | 1.13 | West by Northwest Business Blvd | 6100 & 6120 West by Northwest Boulevard | Houston | Harris | TX | 77040 | 1983 | NAP | 122,750 | Sq. Ft. | 44 |
Property | 1.14 | Norcross Center | 2100 & 2200 Norcross Parkway | Norcross | Gwinnett | GA | 30071 | 1988 | NAP | 169,951 | Sq. Ft. | 30 |
Property | 1.15 | Goshen Springs | 5801 & 5901 Goshen Springs Road | Norcross | Gwinnett | GA | 30071 | 1986 | NAP | 152,319 | Sq. Ft. | 30 |
Property | 1.16 | Long Point Center | 6500 & 6600 Long Point Road | Houston | Harris | TX | 77055 | 1979 | NAP | 189,680 | Sq. Ft. | 23 |
Property | 1.17 | Corridor Park D | 100 Michael Angelo Way | Austin | Travis | TX | 78728 | 1999 | 2016 | 56,100 | Sq. Ft. | 77 |
Property | 1.18 | Southport 1-4 | 5975-6049 South Loop East | Houston | Harris | TX | 77033 | 1980 | NAP | 149,401 | Sq. Ft. | 28 |
Property | 1.19 | Jameel | 9001 & 9101 Jameel Road | Houston | Harris | TX | 77040 | 1983 | NAP | 94,900 | Sq. Ft. | 44 |
Property | 1.20 | Beltway II | 11000 Corporate Centre Drive | Houston | Harris | TX | 77041 | 2003 | NAP | 101,039 | Sq. Ft. | 40 |
Property | 1.21 | Braker Center 4 | 2120 West Braker Lane | Austin | Travis | TX | 78758 | 1984 | 1999 | 45,913 | Sq. Ft. | 86 |
Property | 1.22 | Northgreen 1-4 | 1400-1412 North Sam Houston Parkway East | Houston | Harris | TX | 77032 | 1982 | NAP | 118,736 | Sq. Ft. | 30 |
Property | 1.23 | Minimax | 2301 Minimax Drive | Houston | Harris | TX | 77008 | 1967 | NAP | 119,821 | Sq. Ft. | 28 |
Property | 1.24 | Southpark Business Park E | 2100 East Saint Elmo Road | Austin | Travis | TX | 78744 | 1982 | 1992 | 49,966 | Sq. Ft. | 63 |
Property | 1.25 | 9385 Washington Blvd | 9385 Washington Boulevard | Laurel | Howard | MD | 20723 | 1988 | 2007 | 57,590 | Sq. Ft. | 53 |
Property | 1.26 | Rothway | 6300, 6310 & 6320 Rothway Street | Houston | Harris | TX | 77040 | 1983 | NAP | 75,460 | Sq. Ft. | 40 |
Property | 1.27 | 2730 Pinnacle | 2730 Pinnacle Drive | Elgin | Kane | IL | 60124 | 2005 | 2007 | 44,990 | Sq. Ft. | 57 |
Property | 1.28 | Columbus West - Interchange Rd | 3671-3701 & 3707-3743 Interchange Road | Columbus | Franklin | OH | 43204 | 1974 | NAP | 91,200 | Sq. Ft. | 26 |
Property | 1.29 | 1346 Oakbrook Drive | 1346 Oakbrook Drive | Norcross | Gwinnett | GA | 30093 | 1985 | NAP | 71,591 | Sq. Ft. | 32 |
Property | 1.30 | 1230-1236 Hardt Circle | 1230-1236 Hardt Circle | Bartlett | DuPage | IL | 60103 | 2008 | NAP | 60,080 | Sq. Ft. | 36 |
Property | 1.31 | Pine Forest Business Park | 232 & 302-350 West 38th Street | Houston | Harris | TX | 77018 | 1980 | NAP | 80,091 | Sq. Ft. | 26 |
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | 5032-5042 & 5100-5128 Service Center Drive | San Antonio | Bexar | TX | 78218 | 1983 | NAP | 50,806 | Sq. Ft. | 32 |
Property | 1.33 | 1351 Oakbrook Drive | 1351 Oakbrook Drive | Norcross | Gwinnett | GA | 30093 | 1985 | NAP | 36,489 | Sq. Ft. | 44 |
Property | 1.34 | 1325 Oakbrook Drive | 1325 Oakbrook Drive | Norcross | Gwinnett | GA | 30093 | 1986 | NAP | 53,120 | Sq. Ft. | 30 |
Property | 1.35 | 490 Heartland Drive | 490 North Heartland Drive | Sugar Grove | Kane | IL | 60554 | 2002 | NAP | 39,520 | Sq. Ft. | 40 |
Property | 1.36 | 1265 Oakbrook Drive | 1265 Oakbrook Drive | Norcross | Gwinnett | GA | 30093 | 1985 | NAP | 51,200 | Sq. Ft. | 30 |
Property | 1.37 | Columbus West - Business Park | 3949 Business Park Drive | Columbus | Franklin | OH | 43204 | 1996 | 2005 | 92,618 | Sq. Ft. | 16 |
Property | 1.38 | 1155 Bowes Road | 1155 Bowes Road | Elgin | Kane | IL | 60123 | 2006 | NAP | 34,400 | Sq. Ft. | 42 |
Property | 1.39 | 1280 Oakbrook Drive | 1280 Oakbrook Drive | Norcross | Gwinnett | GA | 30093 | 1986 | NAP | 46,400 | Sq. Ft. | 31 |
Property | 1.40 | Cox Business Center | 1300, 1310, 1320 & 1330 Cox Avenue | Erlanger | Boone | KY | 41018 | 1987 | NAP | 52,040 | Sq. Ft. | 27 |
Property | 1.41 | 2002 Bloomingdale | 2002 Bloomingdale Road | Glendale Heights | DuPage | IL | 60139 | 1998 | NAP | 31,919 | Sq. Ft. | 40 |
Property | 1.42 | 333 Charles Court | 333 Charles Court | West Chicago | DuPage | IL | 60185 | 2007 | NAP | 36,623 | Sq. Ft. | 34 |
Property | 1.43 | 483 Heartland Drive | 483 North Heartland Drive | Sugar Grove | Kane | IL | 60554 | 2010 | NAP | 36,426 | Sq. Ft. | 35 |
Property | 1.44 | 1256 Oakbrook Drive | 1256 Oakbrook Drive | Norcross | Gwinnett | GA | 30093 | 1985 | NAP | 40,392 | Sq. Ft. | 31 |
Property | 1.45 | 550 Heartland | 550 North Heartland Drive | Sugar Grove | Kane | IL | 60554 | 2000 | 2007 | 30,328 | Sq. Ft. | 37 |
Property | 1.46 | Rittiman East Industrial Park #22 | 5008-5030 Service Center Drive | San Antonio | Bexar | TX | 78218 | 1983 | NAP | 37,026 | Sq. Ft. | 30 |
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | Various | Las Vegas | Clark | NV | Various | Various | NAP | 9,748 | Rooms | 167,645 |
Property | 2.01 | MGM Grand | 3799 South Las Vegas Boulevard | Las Vegas | Clark | NV | 89109 | 1993 | NAP | 4,998 | Rooms | 178,199 |
Property | 2.02 | Mandalay Bay | 3950 South Las Vegas Boulevard | Las Vegas | Clark | NV | 89119 | 1999 | NAP | 4,750 | Rooms | 156,539 |
Loan | 3 | BX Industrial Portfolio(2)(34) | Various | Various | Various | Various | Various | Various | Various | 11,097,713 | Sq. Ft. | 34 |
Property | 3.01 | Bridgewater Center 1 | 1120 US Highway 22 | Bridgewater | Somerset | NJ | 08807 | 1951 | 1994 | 437,117 | Sq. Ft. | 59 |
Property | 3.02 | 401 E Laraway Rd | 401 East Laraway Road | Joliet | Will | IL | 60433 | 2005 | NAP | 475,104 | Sq. Ft. | 36 |
Property | 3.03 | Rochelle 1 | 501 South Steward Road | Rochelle | Ogle | IL | 61068 | 2005 | NAP | 579,575 | Sq. Ft. | 24 |
Property | 3.04 | 350A Salem Church Rd | 350A Salem Church Road | Mechanicsburg | Cumberland | PA | 17050 | 1990 | NAP | 405,100 | Sq. Ft. | 33 |
Property | 3.05 | Romeoville Bldg 1 | 208-214 South Pinnacle Drive | Romeoville | Will | IL | 60446 | 2016 | NAP | 199,924 | Sq. Ft. | 60 |
Property | 3.06 | 251 E Laraway Rd | 251 East Laraway Road | Joliet | Will | IL | 60433 | 2005 | NAP | 374,460 | Sq. Ft. | 31 |
Property | 3.07 | 7940 Kentucky | 7940 Kentucky Drive | Florence | Boone | KY | 41042 | 1992 | NAP | 128,077 | Sq. Ft. | 91 |
Property | 3.08 | Mountain Top Distribution Center 2 | 1 Philips Drive | Mountain Top | Luzerne | PA | 18707 | 1992 | NAP | 400,000 | Sq. Ft. | 24 |
Property | 3.09 | Enterprise Parkway | 2000 Enterprise Parkway | Hampton | Hampton City | VA | 23666 | 1996 | NAP | 402,652 | Sq. Ft. | 23 |
Property | 3.10 | Cavalier I | 1400 Cavalier Boulevard | Chesapeake | Chesapeake City | VA | 23323 | 1969 | NAP | 300,117 | Sq. Ft. | 31 |
Property | 3.11 | 1910 International | 1910 International Way | Hebron | Boone | KY | 41048 | 1990 | 2004 | 300,000 | Sq. Ft. | 28 |
Property | 3.12 | Glen Dale | 7100 Holladay Tyler Road | Glen Dale | Prince George’s | MD | 20769 | 1968 | NAP | 314,590 | Sq. Ft. | 24 |
Property | 3.13 | Romeoville Bldg 2 | 208-214 South Pinnacle Drive | Romeoville | Will | IL | 60446 | 2016 | NAP | 199,924 | Sq. Ft. | 38 |
Property | 3.14 | Enterprise Distribution Center 1 | 10550 Toebben Drive | Independence | Boone | KY | 41051 | 2005 | NAP | 275,000 | Sq. Ft. | 25 |
Property | 3.15 | 2270 Woodale | 2270-2280 Woodale Drive | Mounds View | Ramsey | MN | 55112 | 1990 | NAP | 144,783 | Sq. Ft. | 47 |
Property | 3.16 | 2950 Lexington Ave South | 2950 Lexington Avenue South | Eagan | Dakota | MN | 55121 | 1979 | NAP | 184,545 | Sq. Ft. | 36 |
Property | 3.17 | Rivers Bend Center 1B | 801 Liberty Way | Chester | Chesterfield | VA | 23836 | 1998 | NAP | 170,800 | Sq. Ft. | 39 |
Property | 3.18 | DFW Logistics Center (Bldg 4) | 2701 Esters Boulevard | Dallas | Dallas | TX | 75261 | 2018 | NAP | 144,000 | Sq. Ft. | 46 |
Property | 3.19 | Rivers Bend Center 1C | 12730 Kingston Avenue | Chester | Chesterfield | VA | 23836 | 2001 | NAP | 158,400 | Sq. Ft. | 40 |
Property | 3.20 | Territorial | 3 Territorial Court | Bolingbrook | Will | IL | 60440 | 2001 | NAP | 125,448 | Sq. Ft. | 49 |
Property | 3.21 | Diamond Hill 2 | 1920 Campostella Road | Chesapeake | Chesapeake City | VA | 23324 | 1997 | NAP | 224,620 | Sq. Ft. | 27 |
Property | 3.22 | Rivers Bend Center 2A | 500 HP Way | Chester | Chesterfield | VA | 23836 | 1997 | NAP | 144,000 | Sq. Ft. | 42 |
Property | 3.23 | Rivers Bend Center 1A | 701 Liberty Way | Chester | Chesterfield | VA | 23836 | 1998 | NAP | 123,980 | Sq. Ft. | 48 |
Property | 3.24 | Diamond Hill 3 | 1960 Diamond Hill Road | Chesapeake | Chesapeake City | VA | 23324 | 1974 | NAP | 267,010 | Sq. Ft. | 22 |
Property | 3.25 | Whippany Business Center 1 | One Apollo Drive | Whippany | Morris | NJ | 07981 | 1975 | 1985 | 120,000 | Sq. Ft. | 49 |
Property | 3.26 | The Colony Land | NWQ of Memorial Drive and Main Street | The Colony | Denton | TX | 75056 | NAP | NAP | NAP | NAP | NAP |
Property | 3.27 | Shawnee Distribution Center 1 | 8515 Hedge Lane Terrace | Shawnee | Johnson | KS | 66227 | 2003 | NAP | 223,200 | Sq. Ft. | 25 |
Property | 3.28 | Rivers Bend Center 2B | 600 HP Way | Chester | Chesterfield | VA | 23836 | 1997 | NAP | 158,400 | Sq. Ft. | 35 |
Property | 3.29 | 7930 Kentucky | 7930 Kentucky Drive | Florence | Boone | KY | 41042 | 1999 | NAP | 219,300 | Sq. Ft. | 25 |
Property | 3.30 | Dues Dr Distribution Center 1 | 4225 Dues Drive | West Chester | Butler | OH | 45246 | 1972 | NAP | 303,000 | Sq. Ft. | 18 |
Property | 3.31 | Gibraltar | 455 Gibraltar Drive | Bolingbrook | Will | IL | 60440 | 2002 | NAP | 110,000 | Sq. Ft. | 49 |
Property | 3.32 | Diamond Hill 1 | 1910 Campostella Road | Chesapeake | Chesapeake City | VA | 23324 | 1980 | NAP | 152,600 | Sq. Ft. | 35 |
Property | 3.33 | DFW Logistics Center (Bldg 3) | 2650 Esters Boulevard | Dallas | Dallas | TX | 75261 | 2018 | NAP | 120,000 | Sq. Ft. | 45 |
Property | 3.34 | Elk Grove Distribution Center 1 | 1325 Pratt Boulevard | Elk Grove Village | Cook | IL | 60007 | 1970 | 2018 | 150,700 | Sq. Ft. | 35 |
Property | 3.35 | 1000 Lucas Way | 1000 Lucas Way | Hampton | Hampton City | VA | 23666 | 1992 | NAP | 120,000 | Sq. Ft. | 44 |
Property | 3.36 | Lakeview | 100-130 Lakeview Parkway | Vernon Hills | Lake | IL | 60061 | 1998 | 2015 | 132,851 | Sq. Ft. | 39 |
Property | 3.37 | DFW Logistics Center (Bldg 5) | 750 Royal Lane | Dallas | Dallas | TX | 75261 | 2017 | NAP | 116,157 | Sq. Ft. | 42 |
A-1-7
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Net | Units | Loan per Net | ||||||||||
Year | Year | Rentable Area | of | Rentable Area | ||||||||
Loan | ID | Property Name | Address | City | County | State | Zip Code | Built | Renovated | (SF/Units/Rooms)(4)(16) | Measure | (SF/Units/Rooms) ($)(4)(16) |
Property | 3.38 | 9756 International | 9756 International Boulevard | West Chester | Butler | OH | 45246 | 1990 | NAP | 192,000 | Sq. Ft. | 24 |
Property | 3.39 | 350B Salem Church Rd | 350B Salem Church Road | Mechanicsburg | Cumberland | PA | 17050 | 1990 | NAP | 134,500 | Sq. Ft. | 33 |
Property | 3.40 | 6105 Trenton Ln | 6105 Trenton Lane North | Plymouth | Hennepin | MN | 55442 | 1994 | NAP | 122,032 | Sq. Ft. | 36 |
Property | 3.41 | 300 Salem Church Rd | 300 Salem Church Road | Mechanicsburg | Cumberland | PA | 17050 | 1991 | NAP | 120,000 | Sq. Ft. | 36 |
Property | 3.42 | Tower | 161 Tower Drive | Burr Ridge | Cook | IL | 60527 | 1982 | NAP | 118,101 | Sq. Ft. | 37 |
Property | 3.43 | 1940 Fernbrook Ln | 1940 Fernbrook Lane North | Plymouth | Hennepin | MN | 55447 | 1974 | NAP | 107,812 | Sq. Ft. | 40 |
Property | 3.44 | Production Distribution Center 1 | 100 Production Drive | Harrison | Hamilton | OH | 45030 | 1965 | NAP | 232,880 | Sq. Ft. | 18 |
Property | 3.45 | Culpeper | 13129 Airpark Drive | Elkwood | Culpeper | VA | 22718 | 1990 | NAP | 150,000 | Sq. Ft. | 28 |
Property | 3.46 | Fairfield Distribution Center 1 | 375 Northpointe Drive | Fairfield | Butler | OH | 45014 | 1989 | NAP | 203,500 | Sq. Ft. | 20 |
Property | 3.47 | Cavalier II | 3732 Cook Boulevard | Chesapeake | Chesapeake City | VA | 23323 | 2007 | NAP | 94,325 | Sq. Ft. | 43 |
Property | 3.48 | World Park II | 10083-10095 International Boulevard | West Chester | Butler | OH | 45246 | 1981 | NAP | 167,270 | Sq. Ft. | 22 |
Property | 3.49 | Diamond Hill 4 | 2115 Portlock Road | Chesapeake | Chesapeake City | VA | 23324 | 2000 | NAP | 75,700 | Sq. Ft. | 47 |
Property | 3.50 | 2290-2298 Woodale | 2290-2298 Woodale Drive | Mounds View | Ramsey | MN | 55112 | 1992 | NAP | 78,180 | Sq. Ft. | 42 |
Property | 3.51 | 514 Butler Rd | 514 Butler Farm Road | Hampton | Hampton City | VA | 23666 | 1992 | NAP | 61,488 | Sq. Ft. | 52 |
Property | 3.52 | Northridge II | 10446-10456 Lakeridge Parkway | Ashland | Hanover | VA | 23005 | 1998 | NAP | 70,118 | Sq. Ft. | 43 |
Property | 3.53 | 2222 Woodale | 2222 Woodale Drive | Mounds View | Ramsey | MN | 55112 | 1989 | NAP | 55,742 | Sq. Ft. | 52 |
Property | 3.54 | Northridge I | 10430-10444 Lakeridge Parkway | Ashland | Hanover | VA | 23005 | 1991 | NAP | 69,185 | Sq. Ft. | 40 |
Property | 3.55 | Romeoville Distribution Center 1 | 815 Forestwood Drive | Romeoville | Will | IL | 60446 | 1993 | NAP | 75,250 | Sq. Ft. | 35 |
Property | 3.56 | 1825 Airport Exchange | 1825 Airport Exchange Boulevard | Erlanger | Kenton | KY | 41018 | 1997 | NAP | 67,749 | Sq. Ft. | 35 |
Property | 3.57 | 7453 Empire - Bldg C | 7453 Empire Drive C | Florence | Boone | KY | 41042 | 1994 | NAP | 101,250 | Sq. Ft. | 23 |
Property | 3.58 | Rivers Bend Center 1D | 13001 Kingston Avenue | Chester | Chesterfield | VA | 23836 | 1997 | NAP | 40,460 | Sq. Ft. | 51 |
Property | 3.59 | Heathrow | 616 Heathrow Drive | Lincolnshire | Lake | IL | 60069 | 1988 | Various | 38,504 | Sq. Ft. | 51 |
Property | 3.60 | 2240-2250 Woodale | 2240-2250 Woodale Drive | Mounds View | Ramsey | MN | 55112 | 1992 | NAP | 42,551 | Sq. Ft. | 39 |
Property | 3.61 | 273 Industrial Way | 273 Industrial Way | Benicia | Solano | CA | 94510 | NAP | NAP | NAP | NAP | NAP |
Property | 3.62 | 7453 Empire - Bldg B | 7453 Empire Drive Building B | Florence | Boone | KY | 41042 | 1993 | NAP | 47,842 | Sq. Ft. | 29 |
Property | 3.63 | 7453 Empire - Bldg A | 7453 Empire Drive Building A | Florence | Boone | KY | 41042 | 1993 | NAP | 47,840 | Sq. Ft. | 26 |
Property | 3.64 | Rivers Bend Center - Land | 800 HP Way, 501 & 531 HP Way, 12900 Kingston Avenue, 413, 429, 513, 519, 601 & 620 Meadowville Road | Chester | Chesterfield | VA | 23836 | NAP | NAP | NAP | NAP | NAP |
Property | 3.65 | Production Distribution Center 1B | 100b Production Drive | Harrison | Hamilton | OH | 45030 | 1998 | NAP | 76,000 | Sq. Ft. | 0 |
Property | 3.66 | Bridgewater Center 2 | 1120 US Highway 22 | Bridgewater | Somerset | NJ | 08807 | 1954 | 1994 | 102,000 | Sq. Ft. | 0 |
Property | 3.67 | Laraway Land 1 | 251 East Laraway Road | Joliet | Will | IL | 60433 | NAP | NAP | NAP | NAP | NAP |
Property | 3.68 | Laraway Land 2 | 401 East Laraway Road | Joliet | Will | IL | 60433 | NAP | NAP | NAP | NAP | NAP |
Loan | 4 | 1633 Broadway(2)(34)(36) | 1633 Broadway | New York | New York | NY | 10019 | 1972 | 2013 | 2,561,512 | Sq. Ft. | 391 |
Loan | 5 | Amazon Industrial Portfolio(2) | Various | Various | Various | Various | Various | 2017 | NAP | 1,713,210 | Sq. Ft. | 81 |
Property | 5.01 | 12900 Pecan Park Road | 12900 Pecan Park Road | Jacksonville | Duval | FL | 32218 | 2017 | NAP | 856,605 | Sq. Ft. | 82 |
Property | 5.02 | 6925 Riverview Avenue | 6925 Riverview Avenue | Kansas City | Wyandotte | KS | 66102 | 2017 | NAP | 856,605 | Sq. Ft. | 81 |
Loan | 6 | Chase Center Tower I(2)(34) | 1655 3rd Street | San Francisco | San Francisco | CA | 94158 | 2019 | NAP | 317,660 | Sq. Ft. | 461 |
Loan | 7 | Chase Center Tower II(2)(34) | 1725 3rd Street | San Francisco | San Francisco | CA | 94158 | 2019 | NAP | 268,548 | Sq. Ft. | 461 |
Loan | 8 | The Liz(2)(36) | 1711 14th Street Northwest | Washington | District of Columbia | DC | 20009 | 2019 | NAP | 140,200 | Sq. Ft. | 663 |
Loan | 9 | Coleman Highline(2) | 1161, 1167 & 1173 Coleman Avenue | San Jose | Santa Clara | CA | 95110 | 2020 | NAP | 380,951 | Sq. Ft. | 407 |
Loan | 10 | The Mayfair Apartments | 4254 Maple Leaf Drive | New Orleans | Orleans | LA | 70131 | 1972 | 2020 | 442 | Units | 67,873 |
Loan | 11 | Southcenter Mall(2) | 2800 Southcenter Mall | Tukwila | King | WA | 98188 | 1968 | 2008 | 783,068 | Sq. Ft. | 278 |
Loan | 12 | 420 Taylor Street(2) | 420 Taylor Street | San Francisco | San Francisco | CA | 94102 | 1942 | 2020 | 116,216 | Sq. Ft. | 757 |
Loan | 13 | 711 Fifth Avenue(2)(36) | 711 5th Avenue | New York | New York | NY | 10022 | 1927 | 2013-2019 | 340,024 | Sq. Ft. | 1,603 |
Loan | 14 | Kings Plaza(2)(35)(37) | 5100 Kings Plaza | Brooklyn | Kings | NY | 11234 | 1969 | 2018 | 811,797 | Sq. Ft. | 600 |
Loan | 15 | 333 South Wabash(2) | 333 South Wabash Avenue | Chicago | Cook | IL | 60604 | 1972 | 2019 | 1,207,380 | Sq. Ft. | 199 |
Loan | 16 | 280 North Bernardo(2) | 280 North Bernardo Avenue | Mountain View | Santa Clara | CA | 94043 | 1978-1980 | 2020 | 111,154 | Sq. Ft. | 639 |
Loan | 17 | Weaverville Publix Plaza | 165 Weaver Boulevard | Weaverville | Buncombe | NC | 28787 | 1987 | 2016 | 133,965 | Sq. Ft. | 131 |
Loan | 18 | 3000 Post Oak(2)(35) | 3000 Post Oak Boulevard | Houston | Harris | TX | 77056 | 1979 | 2014 | 441,523 | Sq. Ft. | 181 |
Loan | 19 | 675 Creekside Way(2) | 675 Creekside Way | Campbell | Santa Clara | CA | 95008 | 2016 | NAP | 177,815 | Sq. Ft. | 469 |
Loan | 20 | Valley Park Estates Cooperative | 1017 Fenwood Drive | Valley Stream | Nassau | NY | 11580 | 1950 | 2019 | 430 | Units | 30,233 |
Loan | 21 | Brass Professional Center(2) | 4400 Northwest Loop 410 | San Antonio | Bexar | TX | 78229 | 1968-1998 | NAP | 575,771 | Sq. Ft. | 100 |
Loan | 22 | 400 Main | 400 Main Street | Los Altos | Santa Clara | CA | 94022 | 2014 | NAP | 33,982 | Sq. Ft. | 353 |
Loan | 23 | 322 Gates Avenue | 322 Gates Avenue | Brooklyn | Kings | NY | 11216 | 2019 | NAP | 28 | Units | 392,857 |
Loan | 24 | Wawa and WSFS Bank | 1700 Rocky Run Parkway | Wilmington | New Castle | DE | 19803 | 2018 | NAP | 7,170 | Sq. Ft. | 907 |
Loan | 25 | 252 Chapman Road | 252 Chapman Road | Newark | New Castle | DE | 19702 | 1985 | 2005 | 76,768 | Sq. Ft. | 78 |
Loan | 26 | 7514 Wisconsin Avenue | 7514 Wisconsin Avenue | Bethesda | Montgomery | MD | 20814 | 1987 | 2013 | 19,099 | Sq. Ft. | 266 |
Loan | 27 | Keller Shopping Center | 8653 North Beach Street | Fort Worth | Tarrant | TX | 76244 | 2006 | NAP | 17,322 | Sq. Ft. | 228 |
Loan | 28 | Sculpture Flats | 1149, 1155 & 1159 East Main Street | Chattanooga | Hamilton | TN | 37408 | 2018 | NAP | 22 | Units | 118,182 |
Loan | 29 | Dollar General Midwest Portfolio | Various | Various | Various | MI | Various | 2019 | NAP | 18,200 | Sq. Ft. | 103 |
Property | 29.01 | Dollar General Addison | 215 South Steer Street | Addison | Lenawee | MI | 49220 | 2019 | NAP | 9,100 | Sq. Ft. | 105 |
Property | 29.02 | Dollar General Union City | 283 8 Mile Road | Union City | Calhoun | MI | 49094 | 2019 | NAP | 9,100 | Sq. Ft. | 101 |
Loan | 30 | Hillcrest Commons MHC | 3862 & 3868 Western Turnpike | Duanesburg | Schenectady | NY | 12056 | 1965 | 1995 | 71 | Pads | 26,056 |
Loan | 31 | Dunkin’ Donuts East 14th Street | 208 East 14th Street | New York | New York | NY | 10003 | 2013 | NAP | 1,064 | Sq. Ft. | 1,715 |
A-1-8
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Second Most | Second | Second | Second | Third Most | Third | Third | |||||||||
Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | ||||
Loan | ID | Property Name | (# of payments)(17)(18)(19) | Statements Date | EGI ($) | Expenses($) | NOI($)(20) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | |
Loan | 1 | Agellan Portfolio(2)(34)(35) | L(24), D(32), O(4) | 12/31/2019 | 63,486,372 | 23,013,221 | 40,473,151 | 12/31/2018 | 60,700,041 | 21,738,754 | 38,961,287 | 12/31/2017 | 53,679,748 | 19,917,149 | |
Property | 1.01 | Sarasota Distribution Hub | 12/31/2019 | 8,667,076 | 3,826,998 | 4,840,078 | 12/31/2018 | 7,670,233 | 2,937,926 | 4,732,307 | 12/31/2017 | 7,406,160 | 2,739,497 | ||
Property | 1.02 | Naperville Woods Office Center | 12/31/2019 | 12,433,338 | 5,958,534 | 6,474,805 | 12/31/2018 | 12,083,301 | 5,589,481 | 6,493,820 | 12/31/2017 | 11,389,307 | 5,730,623 | ||
Property | 1.03 | Southpark Business Park FOP | 12/31/2019 | 3,262,196 | 946,984 | 2,315,211 | 12/31/2018 | 3,196,891 | 984,124 | 2,212,767 | 12/31/2017 | 3,033,240 | 931,542 | ||
Property | 1.04 | Supervalu | 12/31/2019 | 1,822,008 | 250,678 | 1,571,331 | 12/31/2018 | 1,679,544 | 254,739 | 1,424,805 | 12/31/2017 | 1,807,491 | 241,114 | ||
Property | 1.05 | Plainfield Business Center IV | 12/31/2019 | 1,913,185 | 586,757 | 1,326,428 | 12/31/2018 | 1,891,007 | 594,804 | 1,296,204 | 12/31/2017 | 1,907,215 | 574,471 | ||
Property | 1.06 | Beltway III | 12/31/2019 | 3,449,593 | 1,454,757 | 1,994,836 | 12/31/2018 | 3,516,342 | 1,485,310 | 2,031,032 | 12/31/2017 | 2,474,086 | 1,321,115 | ||
Property | 1.07 | 4405 Continental Dr | 12/31/2019 | 2,454,022 | 380,753 | 2,073,269 | 12/31/2018 | 2,387,108 | 365,458 | 2,021,650 | 12/31/2017 | 1,520,286 | 167,141 | ||
Property | 1.08 | Beltway IV | 12/31/2019 | 2,500,287 | 1,342,028 | 1,158,259 | 12/31/2018 | 2,444,016 | 1,351,073 | 1,092,943 | 12/31/2017 | 2,807,985 | 1,327,711 | ||
Property | 1.09 | Sandy Plains Business Park | 12/31/2019 | 1,373,252 | 332,977 | 1,040,275 | 12/31/2018 | 1,310,152 | 321,405 | 988,747 | 12/31/2017 | 1,224,196 | 304,062 | ||
Property | 1.10 | Coliseum Distribution Center #1 | 12/31/2019 | 1,159,557 | 338,794 | 820,763 | 12/31/2018 | 1,162,988 | 368,460 | 794,528 | |||||
Property | 1.11 | Silber Industrial Park | 12/31/2019 | 1,223,646 | 363,570 | 860,076 | 12/31/2018 | 1,275,183 | 406,461 | 868,722 | 12/31/2017 | 1,271,131 | 422,514 | ||
Property | 1.12 | Southpark Business Park M | 12/31/2019 | 1,189,281 | 346,524 | 842,758 | 12/31/2018 | 1,174,767 | 366,843 | 807,924 | 12/31/2017 | 1,110,392 | 329,850 | ||
Property | 1.13 | West by Northwest Business Blvd | 12/31/2019 | 1,050,317 | 307,652 | 742,665 | 12/31/2018 | 1,131,126 | 349,481 | 781,644 | 12/31/2017 | 1,056,180 | 320,321 | ||
Property | 1.14 | Norcross Center | 12/31/2019 | 1,129,734 | 242,766 | 886,967 | 12/31/2018 | 1,075,754 | 256,545 | 819,210 | 12/31/2017 | 1,034,811 | 255,226 | ||
Property | 1.15 | Goshen Springs | 12/31/2019 | 785,935 | 251,030 | 534,905 | 12/31/2018 | 799,244 | 218,129 | 581,115 | 12/31/2017 | 835,265 | 245,665 | ||
Property | 1.16 | Long Point Center | 12/31/2019 | 1,166,108 | 370,381 | 795,727 | 12/31/2018 | 1,156,406 | 409,301 | 747,105 | 12/31/2017 | 1,021,122 | 380,837 | ||
Property | 1.17 | Corridor Park D | 12/31/2019 | 919,083 | 279,002 | 640,082 | 12/31/2018 | 219,211 | 60,308 | 158,903 | |||||
Property | 1.18 | Southport 1-4 | 12/31/2019 | 1,043,587 | 408,071 | 635,516 | 12/31/2018 | 1,072,677 | 449,239 | 623,438 | 12/31/2017 | 997,736 | 432,557 | ||
Property | 1.19 | Jameel | 12/31/2019 | 994,616 | 293,286 | 701,330 | 12/31/2018 | 1,044,882 | 312,631 | 732,251 | 12/31/2017 | 1,007,140 | 305,967 | ||
Property | 1.20 | Beltway II | 12/31/2019 | 2,710,140 | 1,052,047 | 1,658,093 | 12/31/2018 | 2,608,806 | 1,002,724 | 1,606,082 | 12/31/2017 | 2,570,292 | 966,982 | ||
Property | 1.21 | Braker Center 4 | 12/31/2019 | 880,039 | 284,009 | 596,030 | 12/31/2018 | 790,552 | 281,942 | 508,610 | 12/31/2017 | 797,505 | 246,428 | ||
Property | 1.22 | Northgreen 1-4 | 12/31/2019 | 912,088 | 405,616 | 506,472 | 12/31/2018 | 1,004,734 | 450,162 | 554,572 | 12/31/2017 | 986,758 | 402,730 | ||
Property | 1.23 | Minimax | 12/31/2019 | 766,323 | 222,922 | 543,402 | 12/31/2018 | 741,124 | 228,055 | 513,068 | 12/31/2017 | 607,608 | 192,832 | ||
Property | 1.24 | Southpark Business Park E | 12/31/2019 | 625,886 | 77,241 | 548,645 | 12/31/2018 | 605,888 | 76,428 | 529,460 | 12/31/2017 | 740,437 | 218,917 | ||
Property | 1.25 | 9385 Washington Blvd | 12/31/2019 | 559,955 | 155,845 | 404,110 | 12/31/2018 | 337,745 | 96,839 | 240,906 | |||||
Property | 1.26 | Rothway | 12/31/2019 | 695,389 | 299,234 | 396,155 | 12/31/2018 | 1,006,249 | 334,398 | 671,851 | 12/31/2017 | 1,018,807 | 362,692 | ||
Property | 1.27 | 2730 Pinnacle | 12/31/2019 | 552,302 | 112,886 | 439,415 | 12/31/2018 | 552,011 | 107,691 | 444,320 | 12/31/2017 | 277,754 | 53,751 | ||
Property | 1.28 | Columbus West - Interchange Rd | 12/31/2019 | 629,778 | 191,462 | 438,316 | 12/31/2018 | 617,707 | 207,187 | 410,520 | 12/31/2017 | 556,678 | 180,038 | ||
Property | 1.29 | 1346 Oakbrook Drive | 12/31/2019 | 521,627 | 129,489 | 392,138 | 12/31/2018 | 443,611 | 129,254 | 314,357 | 12/31/2017 | 383,252 | 123,607 | ||
Property | 1.30 | 1230-1236 Hardt Circle | 12/31/2019 | 553,143 | 197,296 | 355,846 | 12/31/2018 | 492,089 | 155,493 | 336,596 | 12/31/2017 | 259,899 | 72,388 | ||
Property | 1.31 | Pine Forest Business Park | 12/31/2019 | 496,975 | 166,758 | 330,216 | 12/31/2018 | 512,978 | 192,327 | 320,651 | 12/31/2017 | 474,613 | 165,208 | ||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | 12/31/2019 | 421,567 | 146,471 | 275,097 | 12/31/2018 | 412,440 | 142,622 | 269,817 | |||||
Property | 1.33 | 1351 Oakbrook Drive | 12/31/2019 | 350,467 | 79,762 | 270,705 | 12/31/2018 | 322,882 | 76,626 | 246,256 | 12/31/2017 | 278,250 | 78,703 | ||
Property | 1.34 | 1325 Oakbrook Drive | 12/31/2019 | 345,827 | 79,518 | 266,309 | 12/31/2018 | 345,319 | 79,725 | 265,594 | 12/31/2017 | 315,511 | 86,630 | ||
Property | 1.35 | 490 Heartland Drive | 12/31/2019 | 374,794 | 89,836 | 284,958 | 12/31/2018 | 362,811 | 73,141 | 289,671 | 12/31/2017 | 185,302 | 41,285 | ||
Property | 1.36 | 1265 Oakbrook Drive | 12/31/2019 | 300,836 | 83,435 | 217,401 | 12/31/2018 | 293,148 | 81,301 | 211,847 | 12/31/2017 | 293,387 | 87,934 | ||
Property | 1.37 | Columbus West - Business Park | 12/31/2019 | 632,896 | 137,492 | 495,404 | 12/31/2018 | 465,319 | 124,607 | 340,712 | 12/31/2017 | 465,194 | 126,226 | ||
Property | 1.38 | 1155 Bowes Road | 12/31/2019 | 302,245 | 82,007 | 220,238 | 12/31/2018 | 301,327 | 82,156 | 219,171 | 12/31/2017 | 153,631 | 42,105 | ||
Property | 1.39 | 1280 Oakbrook Drive | 12/31/2019 | 325,735 | 71,894 | 253,841 | 12/31/2018 | 313,163 | 67,047 | 246,116 | 12/31/2017 | 321,273 | 82,313 | ||
Property | 1.40 | Cox Business Center | 12/31/2019 | 253,893 | 84,109 | 169,783 | 12/31/2018 | 85,008 | 72,934 | 12,074 | 12/31/2017 | 150,775 | 72,348 | ||
Property | 1.41 | 2002 Bloomingdale | 12/31/2019 | 218,345 | 107,781 | 110,564 | 12/31/2018 | 259,389 | 121,737 | 137,653 | 12/31/2017 | 190,224 | 60,646 | ||
Property | 1.42 | 333 Charles Court | 12/31/2019 | 408,819 | 139,182 | 269,636 | 12/31/2018 | 467,213 | 163,055 | 304,157 | 12/31/2017 | 230,730 | 76,704 | ||
Property | 1.43 | 483 Heartland Drive | 12/31/2019 | 313,731 | 108,619 | 205,111 | 12/31/2018 | 289,331 | 95,678 | 193,653 | 12/31/2017 | 136,282 | 44,086 | ||
Property | 1.44 | 1256 Oakbrook Drive | 12/31/2019 | 280,108 | 73,017 | 207,091 | 12/31/2018 | 257,044 | 65,952 | 191,092 | 12/31/2017 | 247,333 | 68,959 | ||
Property | 1.45 | 550 Heartland | 12/31/2019 | 271,775 | 68,070 | 203,705 | 12/31/2018 | 257,714 | 59,159 | 198,554 | 12/31/2017 | 134,509 | 33,425 | ||
Property | 1.46 | Rittiman East Industrial Park #22 | 12/31/2019 | 244,870 | 85,681 | 159,189 | 12/31/2018 | 263,606 | 88,793 | 174,813 | |||||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | YM0.5(29), DorYM0.5(84), O(7) | 03/31/2020 | 2,001,882,325 | 1,515,036,619 | 486,845,706 | 12/31/2019 | 2,106,295,488 | 1,586,215,135 | 520,080,353 | 12/31/2018 | 2,191,540,530 | 1,574,171,264 | |
Property | 2.01 | MGM Grand | 03/31/2020 | 1,097,186,178 | 834,198,209 | 262,987,969 | 12/31/2019 | 1,161,850,748 | 879,242,083 | 282,608,665 | 12/31/2018 | 1,226,105,346 | 854,539,115 | ||
Property | 2.02 | Mandalay Bay | 03/31/2020 | 904,696,147 | 680,838,410 | 223,857,737 | 12/31/2019 | 944,444,740 | 706,973,052 | 237,471,688 | 12/31/2018 | 965,435,184 | 719,632,149 | ||
Loan | 3 | BX Industrial Portfolio(2)(34) | YM1(70), O(7) | 03/31/2020 | 68,047,168 | 17,089,007 | 50,958,160 | 12/31/2019 | 66,763,069 | 18,447,435 | 48,315,634 | 12/31/2018 | 58,809,513 | 16,639,572 | |
Property | 3.01 | Bridgewater Center 1 | |||||||||||||
Property | 3.02 | 401 E Laraway Rd | |||||||||||||
Property | 3.03 | Rochelle 1 | |||||||||||||
Property | 3.04 | 350A Salem Church Rd | |||||||||||||
Property | 3.05 | Romeoville Bldg 1 | |||||||||||||
Property | 3.06 | 251 E Laraway Rd | |||||||||||||
Property | 3.07 | 7940 Kentucky | |||||||||||||
Property | 3.08 | Mountain Top Distribution Center 2 | |||||||||||||
Property | 3.09 | Enterprise Parkway | |||||||||||||
Property | 3.10 | Cavalier I | |||||||||||||
Property | 3.11 | 1910 International | |||||||||||||
Property | 3.12 | Glen Dale | |||||||||||||
Property | 3.13 | Romeoville Bldg 2 | |||||||||||||
Property | 3.14 | Enterprise Distribution Center 1 | |||||||||||||
Property | 3.15 | 2270 Woodale | |||||||||||||
Property | 3.16 | 2950 Lexington Ave South | |||||||||||||
Property | 3.17 | Rivers Bend Center 1B | |||||||||||||
Property | 3.18 | DFW Logistics Center (Bldg 4) | |||||||||||||
Property | 3.19 | Rivers Bend Center 1C | |||||||||||||
Property | 3.20 | Territorial | |||||||||||||
Property | 3.21 | Diamond Hill 2 | |||||||||||||
Property | 3.22 | Rivers Bend Center 2A | |||||||||||||
Property | 3.23 | Rivers Bend Center 1A | |||||||||||||
Property | 3.24 | Diamond Hill 3 | |||||||||||||
Property | 3.25 | Whippany Business Center 1 | |||||||||||||
Property | 3.26 | The Colony Land | |||||||||||||
Property | 3.27 | Shawnee Distribution Center 1 | |||||||||||||
Property | 3.28 | Rivers Bend Center 2B | |||||||||||||
Property | 3.29 | 7930 Kentucky | |||||||||||||
Property | 3.30 | Dues Dr Distribution Center 1 | |||||||||||||
Property | 3.31 | Gibraltar | |||||||||||||
Property | 3.32 | Diamond Hill 1 | |||||||||||||
Property | 3.33 | DFW Logistics Center (Bldg 3) | |||||||||||||
Property | 3.34 | Elk Grove Distribution Center 1 | |||||||||||||
Property | 3.35 | 1000 Lucas Way | |||||||||||||
Property | 3.36 | Lakeview | |||||||||||||
Property | 3.37 | DFW Logistics Center (Bldg 5) |
A-1-9
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Second Most | Second | Second | Second | Third Most | Third | Third | |||||||||
Prepayment Provisions | Most Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | ||||
Loan | ID | Property Name | (# of payments)(17)(18)(19) | Statements Date | EGI ($) | Expenses($) | NOI($)(20) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | |
Property | 3.38 | 9756 International | |||||||||||||
Property | 3.39 | 350B Salem Church Rd | |||||||||||||
Property | 3.40 | 6105 Trenton Ln | |||||||||||||
Property | 3.41 | 300 Salem Church Rd | |||||||||||||
Property | 3.42 | Tower | |||||||||||||
Property | 3.43 | 1940 Fernbrook Ln | |||||||||||||
Property | 3.44 | Production Distribution Center 1 | |||||||||||||
Property | 3.45 | Culpeper | |||||||||||||
Property | 3.46 | Fairfield Distribution Center 1 | |||||||||||||
Property | 3.47 | Cavalier II | |||||||||||||
Property | 3.48 | World Park II | |||||||||||||
Property | 3.49 | Diamond Hill 4 | |||||||||||||
Property | 3.50 | 2290-2298 Woodale | |||||||||||||
Property | 3.51 | 514 Butler Rd | |||||||||||||
Property | 3.52 | Northridge II | |||||||||||||
Property | 3.53 | 2222 Woodale | |||||||||||||
Property | 3.54 | Northridge I | |||||||||||||
Property | 3.55 | Romeoville Distribution Center 1 | |||||||||||||
Property | 3.56 | 1825 Airport Exchange | |||||||||||||
Property | 3.57 | 7453 Empire - Bldg C | |||||||||||||
Property | 3.58 | Rivers Bend Center 1D | |||||||||||||
Property | 3.59 | Heathrow | |||||||||||||
Property | 3.60 | 2240-2250 Woodale | |||||||||||||
Property | 3.61 | 273 Industrial Way | |||||||||||||
Property | 3.62 | 7453 Empire - Bldg B | |||||||||||||
Property | 3.63 | 7453 Empire - Bldg A | |||||||||||||
Property | 3.64 | Rivers Bend Center - Land | |||||||||||||
Property | 3.65 | Production Distribution Center 1B | |||||||||||||
Property | 3.66 | Bridgewater Center 2 | |||||||||||||
Property | 3.67 | Laraway Land 1 | |||||||||||||
Property | 3.68 | Laraway Land 2 | |||||||||||||
Loan | 4 | 1633 Broadway(2)(34)(36) | L(32), D(81), O(7) | 05/31/2020 | 184,447,000 | 73,621,000 | 110,826,000 | T-12 9/30/2019 | 182,760,348 | 71,951,033 | 110,809,315 | 12/31/2018 | 179,219,236 | 70,120,786 | |
Loan | 5 | Amazon Industrial Portfolio(2) | L(24), D(76), O(7) | ||||||||||||
Property | 5.01 | 12900 Pecan Park Road | |||||||||||||
Property | 5.02 | 6925 Riverview Avenue | |||||||||||||
Loan | 6 | Chase Center Tower I(2)(34) | L(28), D(27), O(4) | ||||||||||||
Loan | 7 | Chase Center Tower II(2)(34) | L(28), D(27), O(4) | ||||||||||||
Loan | 8 | The Liz(2)(36) | L(24), D(92), O(4) | 05/31/2020 | 5,273,171 | 1,916,596 | 3,356,575 | ||||||||
Loan | 9 | Coleman Highline(2) | L(24), D(90), O(7) | ||||||||||||
Loan | 10 | The Mayfair Apartments | L(31), D(85), O(4) | 07/31/2020 | 4,576,638 | 2,176,806 | 2,399,832 | 12/31/2019 | 3,613,177 | 1,789,489 | 1,823,689 | 12/31/2018 | 2,615,489 | 1,343,528 | |
Loan | 11 | Southcenter Mall(2) | L(31), DorYM1(85), O(4) | 03/31/2020 | 58,364,988 | 18,014,590 | 40,350,398 | 12/31/2018 | 63,260,401 | 19,078,116 | 44,182,284 | 12/31/2017 | 61,877,793 | 18,294,166 | |
Loan | 12 | 420 Taylor Street(2) | L(24), D(91), O(5) | ||||||||||||
Loan | 13 | 711 Fifth Avenue(2)(36) | L(29), D(84), O(7) | 03/31/2020 | 69,060,254 | 21,771,999 | 47,288,255 | 12/31/2019 | 69,563,590 | 20,967,241 | 48,596,349 | 12/31/2018 | 63,038,695 | 18,950,129 | |
Loan | 14 | Kings Plaza(2)(35)(37) | L(31), YM1(84), O(5) | 03/31/2020 | 82,129,083 | 30,429,037 | 51,700,046 | 12/31/2019 | 79,062,917 | 29,497,775 | 49,565,143 | 12/31/2018 | 69,684,148 | 27,595,961 | |
Loan | 15 | 333 South Wabash(2) | L(48), D(43), O(6) | 05/31/2020 | 10,248,756 | 15,122,901 | -4,874,145 | 12/31/2019 | 11,924,085 | 13,207,574 | -1,283,489 | 12/31/2018 | 21,999,071 | 18,059,960 | |
Loan | 16 | 280 North Bernardo(2) | L(25), D(91), O(4) | ||||||||||||
Loan | 17 | Weaverville Publix Plaza | L(29), D(87), O(4) | 12/31/2019 | 1,855,926 | 377,918 | 1,478,009 | 12/31/2018 | 1,712,877 | 426,543 | 1,286,333 | 12/31/2017 | 1,665,773 | 361,324 | |
Loan | 18 | 3000 Post Oak(2)(35) | L(29), D(25), O(6) | 04/30/2020 | 15,001,353 | 5,016,567 | 9,984,787 | 12/31/2019 | 15,001,369 | 5,057,914 | 9,943,455 | 12/31/2018 | 14,934,019 | 5,158,463 | |
Loan | 19 | 675 Creekside Way(2) | L(29), D(51), O(4) | ||||||||||||
Loan | 20 | Valley Park Estates Cooperative | L(24), D(93), O(3) | 05/31/2020 | 3,918,767 | 3,237,903 | 680,864 | 12/31/2019 | 3,944,385 | 3,223,641 | 720,744 | 12/31/2018 | 4,126,581 | 2,988,774 | |
Loan | 21 | Brass Professional Center(2) | L(24), D(92), O(4) | 05/31/2020 | 10,124,420 | 4,753,403 | 5,371,017 | 12/31/2019 | 10,044,256 | 4,929,005 | 5,115,251 | 12/31/2018 | 9,900,571 | 4,958,082 | |
Loan | 22 | 400 Main | L(24), D(91), O(5) | 07/31/2020 | 3,294,875 | 1,289,772 | 2,005,103 | 12/31/2019 | 2,959,477 | 1,214,450 | 1,745,028 | 12/31/2018 | 2,827,820 | 1,103,078 | |
Loan | 23 | 322 Gates Avenue | L(31), D(90), O(5) | T-6 4/30/2020 Ann. | 719,517 | 205,253 | 514,265 | ||||||||
Loan | 24 | Wawa and WSFS Bank | L(24), D(92), O(4) | ||||||||||||
Loan | 25 | 252 Chapman Road | L(29), D(87), O(4) | 05/31/2020 | 1,023,743 | 476,660 | 547,084 | 12/31/2018 | 442,273 | 456,991 | -14,718 | 12/31/2017 | 588,145 | 453,476 | |
Loan | 26 | 7514 Wisconsin Avenue | L(29), D(86), O(5) | 04/30/2020 | 742,311 | 249,017 | 493,294 | 12/31/2019 | 592,727 | 241,563 | 351,164 | 12/31/2018 | 635,274 | 233,943 | |
Loan | 27 | Keller Shopping Center | L(29), D(87), O(4) | T-5 7/31/2020 Ann. | 522,039 | 153,196 | 368,843 | 12/31/2019 | 568,742 | 201,031 | 367,711 | 12/31/2018 | 544,412 | 215,564 | |
Loan | 28 | Sculpture Flats | YM1(116), O(4) | 07/31/2020 | 332,104 | 117,621 | 214,483 | 12/31/2019 | 318,672 | 107,769 | 210,903 | ||||
Loan | 29 | Dollar General Midwest Portfolio | L(29), D(87), O(4) | ||||||||||||
Property | 29.01 | Dollar General Addison | |||||||||||||
Property | 29.02 | Dollar General Union City | |||||||||||||
Loan | 30 | Hillcrest Commons MHC | L(29), D(87), O(4) | 12/31/2019 | 309,532 | 96,232 | 213,300 | 12/31/2018 | 299,686 | 101,912 | 197,774 | 12/31/2017 | 293,350 | 100,844 | |
Loan | 31 | Dunkin’ Donuts East 14th Street | L(29), D(87), O(4) | 12/31/2019 | 197,767 | 35,634 | 162,132 | 12/31/2018 | 190,219 | 35,456 | 154,763 | 12/31/2017 | 180,553 | 20,500 |
A-1-10
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Third | ||||||||||||||
Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | Ground Lease | |||
Loan | ID | Property Name | NOI($) | Debt Yield(12)(15) | Debt Yield(12)(15) | Revenue($) | EGI($) | Expenses($) | NOI ($)(20) | Reserves($) | TI/LC($) | NCF ($) | Interest(21) | Expiration(22) |
Loan | 1 | Agellan Portfolio(2)(34)(35) | 33,762,598 | 15.7% | 14.2% | 66,585,698 | 60,055,992 | 23,831,636 | 36,224,356 | 693,998 | 2,623,997 | 32,906,361 | Fee Simple | |
Property | 1.01 | Sarasota Distribution Hub | 4,666,663 | 8,302,468 | 7,925,591 | 3,498,082 | 4,427,510 | 90,645 | 221,915 | 4,114,950 | Fee Simple | |||
Property | 1.02 | Naperville Woods Office Center | 5,658,684 | 13,237,996 | 13,088,679 | 6,036,438 | 7,052,241 | 96,499 | 763,904 | 6,191,838 | Fee Simple | |||
Property | 1.03 | Southpark Business Park FOP | 2,101,698 | 3,513,080 | 3,337,426 | 1,034,878 | 2,302,548 | 18,708 | 45,799 | 2,238,041 | Fee Simple | |||
Property | 1.04 | Supervalu | 1,566,378 | 1,951,764 | 1,862,946 | 378,204 | 1,484,742 | 25,380 | 62,135 | 1,397,227 | Fee Simple | |||
Property | 1.05 | Plainfield Business Center IV | 1,332,744 | 2,131,117 | 2,024,561 | 745,264 | 1,279,297 | 43,435 | 106,338 | 1,129,525 | Fee Simple | |||
Property | 1.06 | Beltway III | 1,152,972 | 3,619,344 | 3,438,377 | 1,539,954 | 1,898,423 | 26,113 | 206,716 | 1,665,594 | Fee Simple | |||
Property | 1.07 | 4405 Continental Dr | 1,353,145 | 2,630,627 | 2,499,096 | 533,383 | 1,965,713 | 40,000 | 97,927 | 1,827,786 | Fee Simple | |||
Property | 1.08 | Beltway IV | 1,480,274 | 3,158,375 | 2,562,725 | 1,401,232 | 1,161,493 | 26,340 | 208,515 | 926,638 | Fee Simple | |||
Property | 1.09 | Sandy Plains Business Park | 920,134 | 1,538,504 | 1,470,579 | 344,253 | 1,126,326 | 16,733 | 40,965 | 1,068,628 | Fee Simple | |||
Property | 1.10 | Coliseum Distribution Center #1 | 1,287,722 | 1,223,336 | 345,066 | 878,270 | 20,800 | 50,922 | 806,548 | Fee Simple | ||||
Property | 1.11 | Silber Industrial Park | 848,616 | 1,352,230 | 1,239,013 | 397,844 | 841,168 | 19,897 | 48,711 | 772,560 | Fee Simple | |||
Property | 1.12 | Southpark Business Park M | 780,542 | 1,358,621 | 1,290,690 | 380,167 | 910,523 | 7,255 | 17,762 | 885,506 | Fee Simple | |||
Property | 1.13 | West by Northwest Business Blvd | 735,859 | 1,230,876 | 1,149,366 | 342,629 | 806,737 | 12,275 | 30,051 | 764,410 | Fee Simple | |||
Property | 1.14 | Norcross Center | 779,585 | 1,214,573 | 1,153,845 | 260,123 | 893,721 | 16,995 | 41,607 | 835,119 | Fee Simple | |||
Property | 1.15 | Goshen Springs | 589,600 | 1,004,840 | 956,998 | 255,504 | 701,494 | 15,232 | 37,290 | 648,972 | Fee Simple | |||
Property | 1.16 | Long Point Center | 640,285 | 1,187,261 | 1,119,965 | 412,792 | 707,173 | 18,968 | 46,437 | 641,768 | Fee Simple | |||
Property | 1.17 | Corridor Park D | 962,899 | 914,754 | 288,577 | 626,177 | 5,610 | 13,734 | 606,833 | Fee Simple | ||||
Property | 1.18 | Southport 1-4 | 565,180 | 1,202,961 | 996,966 | 432,531 | 564,435 | 14,940 | 36,576 | 512,918 | Fee Simple | |||
Property | 1.19 | Jameel | 701,173 | 1,054,411 | 954,762 | 308,978 | 645,784 | 9,490 | 23,233 | 613,061 | Fee Simple | |||
Property | 1.20 | Beltway II | 1,603,310 | 1,791,509 | 345,499 | 988,124 | -642,625 | 20,208 | 159,968 | -822,801 | Fee Simple | |||
Property | 1.21 | Braker Center 4 | 551,077 | 923,389 | 846,025 | 296,653 | 549,372 | 4,591 | 11,240 | 533,541 | Fee Simple | |||
Property | 1.22 | Northgreen 1-4 | 584,028 | 1,048,478 | 749,291 | 449,297 | 299,994 | 11,874 | 29,069 | 259,052 | Fee Simple | |||
Property | 1.23 | Minimax | 414,776 | 811,615 | 771,034 | 240,200 | 530,834 | 11,982 | 29,334 | 489,518 | Fee Simple | |||
Property | 1.24 | Southpark Business Park E | 521,519 | 825,154 | 783,896 | 237,554 | 546,342 | 4,997 | 12,233 | 529,113 | Fee Simple | |||
Property | 1.25 | 9385 Washington Blvd | 618,314 | 540,263 | 135,499 | 404,764 | 5,759 | 14,099 | 384,906 | Fee Simple | ||||
Property | 1.26 | Rothway | 656,115 | 825,573 | 414,917 | 293,581 | 121,335 | 7,546 | 18,474 | 95,315 | Fee Simple | |||
Property | 1.27 | 2730 Pinnacle | 224,003 | 581,840 | 552,748 | 127,204 | 425,544 | 4,499 | 11,014 | 410,030 | Fee Simple | |||
Property | 1.28 | Columbus West - Interchange Rd | 376,641 | 659,479 | 604,586 | 226,578 | 378,008 | 9,120 | 22,327 | 346,561 | Fee Simple | |||
Property | 1.29 | 1346 Oakbrook Drive | 259,645 | 572,995 | 544,346 | 131,333 | 413,012 | 7,159 | 17,527 | 388,326 | Fee Simple | |||
Property | 1.30 | 1230-1236 Hardt Circle | 187,511 | 501,134 | 410,774 | 164,491 | 246,283 | 6,008 | 14,709 | 225,566 | Fee Simple | |||
Property | 1.31 | Pine Forest Business Park | 309,405 | 440,227 | 163,567 | 185,825 | -22,258 | 8,009 | 19,608 | -49,875 | Fee Simple | |||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | 464,672 | 435,872 | 140,544 | 295,328 | 5,081 | 12,438 | 277,809 | Fee Simple | ||||
Property | 1.33 | 1351 Oakbrook Drive | 199,547 | 345,221 | 243,409 | 81,240 | 162,169 | 3,649 | 8,933 | 149,587 | Fee Simple | |||
Property | 1.34 | 1325 Oakbrook Drive | 228,881 | 386,462 | 367,139 | 86,990 | 280,149 | 5,312 | 13,005 | 261,832 | Fee Simple | |||
Property | 1.35 | 490 Heartland Drive | 144,017 | 390,489 | 370,964 | 85,785 | 285,180 | 3,952 | 9,675 | 271,552 | Fee Simple | |||
Property | 1.36 | 1265 Oakbrook Drive | 205,453 | 364,946 | 346,699 | 89,047 | 257,652 | 5,120 | 12,535 | 239,997 | Fee Simple | |||
Property | 1.37 | Columbus West - Business Park | 338,968 | 324,163 | 0 | 124,884 | -124,884 | 9,262 | 22,675 | -156,820 | Fee Simple | |||
Property | 1.38 | 1155 Bowes Road | 111,526 | 232,200 | 0 | 75,323 | -75,323 | 3,440 | 8,422 | -87,185 | Fee Simple | |||
Property | 1.39 | 1280 Oakbrook Drive | 238,960 | 339,607 | 322,627 | 78,489 | 244,138 | 4,640 | 11,360 | 228,138 | Fee Simple | |||
Property | 1.40 | Cox Business Center | 78,427 | 327,468 | 311,094 | 69,921 | 241,174 | 5,204 | 12,740 | 223,229 | Fee Simple | |||
Property | 1.41 | 2002 Bloomingdale | 129,578 | 309,945 | 294,447 | 115,067 | 179,380 | 3,192 | 7,814 | 168,374 | Fee Simple | |||
Property | 1.42 | 333 Charles Court | 154,026 | 415,827 | 395,035 | 138,386 | 256,649 | 3,662 | 8,966 | 244,021 | Fee Simple | |||
Property | 1.43 | 483 Heartland Drive | 92,196 | 294,170 | 260,774 | 105,335 | 155,439 | 3,643 | 8,918 | 142,878 | Fee Simple | |||
Property | 1.44 | 1256 Oakbrook Drive | 178,374 | 286,234 | 255,856 | 73,681 | 182,176 | 4,039 | 9,889 | 168,248 | Fee Simple | |||
Property | 1.45 | 550 Heartland | 101,083 | 269,232 | 255,771 | 65,532 | 190,238 | 3,033 | 7,425 | 179,781 | Fee Simple | |||
Property | 1.46 | Rittiman East Industrial Park #22 | 295,683 | 259,683 | 89,173 | 170,511 | 3,703 | 9,065 | 157,744 | Fee Simple | ||||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | 617,369,266 | 17.9% | 17.9% | 2,106,295,488 | 2,106,295,488 | 1,586,215,135 | 520,080,353 | 32,774,592 | 487,305,761 | Fee Simple | ||
Property | 2.01 | MGM Grand | 371,566,231 | 1,161,850,748 | 1,161,850,748 | 879,242,083 | 282,608,665 | 16,011,953 | 266,596,712 | Fee Simple | ||||
Property | 2.02 | Mandalay Bay | 245,803,035 | 944,444,740 | 944,444,740 | 706,973,052 | 237,471,688 | 16,762,639 | 220,709,049 | Fee Simple | ||||
Loan | 3 | BX Industrial Portfolio(2)(34) | 42,169,941 | 12.8% | 12.0% | 80,119,093 | 68,219,859 | 19,321,765 | 48,898,094 | 1,109,771 | 2,219,543 | 45,568,781 | Various | Various |
Property | 3.01 | Bridgewater Center 1 | Fee Simple | |||||||||||
Property | 3.02 | 401 E Laraway Rd | Fee Simple | |||||||||||
Property | 3.03 | Rochelle 1 | Fee Simple | |||||||||||
Property | 3.04 | 350A Salem Church Rd | Fee Simple | |||||||||||
Property | 3.05 | Romeoville Bldg 1 | Fee Simple | |||||||||||
Property | 3.06 | 251 E Laraway Rd | Fee Simple | |||||||||||
Property | 3.07 | 7940 Kentucky | Fee Simple | |||||||||||
Property | 3.08 | Mountain Top Distribution Center 2 | Fee Simple | |||||||||||
Property | 3.09 | Enterprise Parkway | Fee Simple | |||||||||||
Property | 3.10 | Cavalier I | Fee Simple | |||||||||||
Property | 3.11 | 1910 International | Fee Simple | |||||||||||
Property | 3.12 | Glen Dale | Fee Simple | |||||||||||
Property | 3.13 | Romeoville Bldg 2 | Fee Simple | |||||||||||
Property | 3.14 | Enterprise Distribution Center 1 | Fee Simple | |||||||||||
Property | 3.15 | 2270 Woodale | Fee Simple | |||||||||||
Property | 3.16 | 2950 Lexington Ave South | Fee Simple | |||||||||||
Property | 3.17 | Rivers Bend Center 1B | Fee Simple | |||||||||||
Property | 3.18 | DFW Logistics Center (Bldg 4) | Leasehold | 09/19/2056 | ||||||||||
Property | 3.19 | Rivers Bend Center 1C | Fee Simple | |||||||||||
Property | 3.20 | Territorial | Fee Simple | |||||||||||
Property | 3.21 | Diamond Hill 2 | Fee Simple | |||||||||||
Property | 3.22 | Rivers Bend Center 2A | Fee Simple | |||||||||||
Property | 3.23 | Rivers Bend Center 1A | Fee Simple | |||||||||||
Property | 3.24 | Diamond Hill 3 | Fee Simple | |||||||||||
Property | 3.25 | Whippany Business Center 1 | Fee Simple | |||||||||||
Property | 3.26 | The Colony Land | Fee Simple | |||||||||||
Property | 3.27 | Shawnee Distribution Center 1 | Fee Simple | |||||||||||
Property | 3.28 | Rivers Bend Center 2B | Fee Simple | |||||||||||
Property | 3.29 | 7930 Kentucky | Fee Simple | |||||||||||
Property | 3.30 | Dues Dr Distribution Center 1 | Fee Simple | |||||||||||
Property | 3.31 | Gibraltar | Fee Simple | |||||||||||
Property | 3.32 | Diamond Hill 1 | Fee Simple | |||||||||||
Property | 3.33 | DFW Logistics Center (Bldg 3) | Leasehold | 08/01/2056 | ||||||||||
Property | 3.34 | Elk Grove Distribution Center 1 | Fee Simple | |||||||||||
Property | 3.35 | 1000 Lucas Way | Fee Simple | |||||||||||
Property | 3.36 | Lakeview | Fee Simple | |||||||||||
Property | 3.37 | DFW Logistics Center (Bldg 5) | Leasehold | 11/07/2056 |
A-1-11
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Third | ||||||||||||||
Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | Ground Lease | |||
Loan | ID | Property Name | NOI($) | Debt Yield(12)(15) | Debt Yield(12)(15) | Revenue($) | EGI($) | Expenses($) | NOI ($)(20) | Reserves($) | TI/LC($) | NCF ($) | Interest(21) | Expiration(22) |
Property | 3.38 | 9756 International | Fee Simple | |||||||||||
Property | 3.39 | 350B Salem Church Rd | Fee Simple | |||||||||||
Property | 3.40 | 6105 Trenton Ln | Fee Simple | |||||||||||
Property | 3.41 | 300 Salem Church Rd | Fee Simple | |||||||||||
Property | 3.42 | Tower | Fee Simple | |||||||||||
Property | 3.43 | 1940 Fernbrook Ln | Fee Simple | |||||||||||
Property | 3.44 | Production Distribution Center 1 | Fee Simple | |||||||||||
Property | 3.45 | Culpeper | Fee Simple | |||||||||||
Property | 3.46 | Fairfield Distribution Center 1 | Fee Simple | |||||||||||
Property | 3.47 | Cavalier II | Fee Simple | |||||||||||
Property | 3.48 | World Park II | Fee Simple | |||||||||||
Property | 3.49 | Diamond Hill 4 | Fee Simple | |||||||||||
Property | 3.50 | 2290-2298 Woodale | Fee Simple | |||||||||||
Property | 3.51 | 514 Butler Rd | Fee Simple | |||||||||||
Property | 3.52 | Northridge II | Fee Simple | |||||||||||
Property | 3.53 | 2222 Woodale | Fee Simple | |||||||||||
Property | 3.54 | Northridge I | Fee Simple | |||||||||||
Property | 3.55 | Romeoville Distribution Center 1 | Fee Simple | |||||||||||
Property | 3.56 | 1825 Airport Exchange | Fee Simple | |||||||||||
Property | 3.57 | 7453 Empire - Bldg C | Fee Simple | |||||||||||
Property | 3.58 | Rivers Bend Center 1D | Fee Simple | |||||||||||
Property | 3.59 | Heathrow | Fee Simple | |||||||||||
Property | 3.60 | 2240-2250 Woodale | Fee Simple | |||||||||||
Property | 3.61 | 273 Industrial Way | Fee Simple | |||||||||||
Property | 3.62 | 7453 Empire - Bldg B | Fee Simple | |||||||||||
Property | 3.63 | 7453 Empire - Bldg A | Fee Simple | |||||||||||
Property | 3.64 | Rivers Bend Center - Land | Fee Simple | |||||||||||
Property | 3.65 | Production Distribution Center 1B | Fee Simple | |||||||||||
Property | 3.66 | Bridgewater Center 2 | Fee Simple | |||||||||||
Property | 3.67 | Laraway Land 1 | Fee Simple | |||||||||||
Property | 3.68 | Laraway Land 2 | Fee Simple | |||||||||||
Loan | 4 | 1633 Broadway(2)(34)(36) | 109,098,450 | 11.9% | 11.7% | 198,756,496 | 190,585,947 | 71,435,784 | 119,150,163 | 461,072 | 2,011,364 | 116,677,727 | Fee Simple | |
Loan | 5 | Amazon Industrial Portfolio(2) | 8.0% | 7.9% | 13,648,341 | 13,375,374 | 2,281,427 | 11,093,948 | 171,321 | 10,922,627 | Fee Simple | |||
Property | 5.01 | 12900 Pecan Park Road | Fee Simple | |||||||||||
Property | 5.02 | 6925 Riverview Avenue | Fee Simple | |||||||||||
Loan | 6 | Chase Center Tower I(2)(34) | 13.9% | 13.8% | 35,824,722 | 34,033,485 | 13,734,122 | 20,299,364 | 63,532 | 20,235,832 | Fee Simple | |||
Loan | 7 | Chase Center Tower II(2)(34) | 13.9% | 13.8% | 30,325,271 | 28,809,008 | 11,649,708 | 17,159,300 | 53,710 | 17,105,590 | Fee Simple | |||
Loan | 8 | The Liz(2)(36) | 7.4% | 7.3% | 9,589,574 | 8,746,507 | 2,044,724 | 6,701,783 | 35,592 | 81,718 | 6,584,473 | Fee Simple | ||
Loan | 9 | Coleman Highline(2) | 10.3% | 10.3% | 22,953,794 | 21,806,104 | 5,806,707 | 15,999,397 | 15,999,397 | Fee Simple | ||||
Loan | 10 | The Mayfair Apartments | 1,271,961 | 10.9% | 10.5% | 6,066,069 | 5,476,968 | 2,213,710 | 3,263,259 | 110,500 | 3,152,759 | Fee Simple | ||
Loan | 11 | Southcenter Mall(2) | 43,583,627 | 19.6% | 19.1% | 65,448,009 | 59,376,497 | 16,700,013 | 42,676,484 | 148,783 | 978,835 | 41,548,866 | Fee Simple/Leasehold | 06/30/2045 |
Loan | 12 | 420 Taylor Street(2) | 9.4% | 9.3% | 9,765,672 | 9,325,388 | 1,035,842 | 8,289,546 | 23,243 | 116,216 | 8,150,087 | Fee Simple | ||
Loan | 13 | 711 Fifth Avenue(2)(36) | 44,088,566 | 9.4% | 9.3% | 81,873,643 | 74,193,553 | 22,888,769 | 51,304,783 | 85,006 | 544,350 | 50,675,427 | Fee Simple | |
Loan | 14 | Kings Plaza(2)(35)(37) | 42,088,187 | 10.7% | 10.5% | 74,124,373 | 81,045,187 | 29,004,262 | 52,040,925 | 139,559 | 995,395 | 50,905,970 | Fee Simple/Leasehold | 05/28/2028 |
Loan | 15 | 333 South Wabash(2) | 3,939,112 | 10.1% | 9.7% | 45,338,948 | 41,578,718 | 17,347,570 | 24,231,148 | 241,476 | 662,184 | 23,327,488 | Fee Simple | |
Loan | 16 | 280 North Bernardo(2) | 9.3% | 9.1% | 7,138,330 | 6,781,414 | 203,442 | 6,577,971 | 16,673 | 111,154 | 6,450,144 | Fee Simple | ||
Loan | 17 | Weaverville Publix Plaza | 1,304,449 | 8.6% | 8.1% | 1,748,502 | 1,897,441 | 389,065 | 1,508,376 | 20,095 | 65,379 | 1,422,902 | Fee Simple | |
Loan | 18 | 3000 Post Oak(2)(35) | 9,775,556 | 12.0% | 11.1% | 13,560,189 | 14,781,135 | 5,159,071 | 9,622,064 | 88,305 | 657,981 | 8,875,778 | Fee Simple | |
Loan | 19 | 675 Creekside Way(2) | 9.5% | 9.4% | 10,842,420 | 10,300,299 | 2,397,845 | 7,902,454 | 35,563 | 7,866,891 | Fee Simple | |||
Loan | 20 | Valley Park Estates Cooperative | 1,137,807 | 41.0% | 40.2% | 9,650,118 | 9,167,612 | 3,831,464 | 5,336,148 | 107,500 | 5,228,648 | Fee Simple | ||
Loan | 21 | Brass Professional Center(2) | 4,942,489 | 9.2% | 8.2% | 12,059,184 | 10,236,052 | 4,911,444 | 5,324,608 | 115,154 | 488,725 | 4,720,729 | Fee Simple | |
Loan | 22 | 400 Main | 1,724,742 | 15.9% | 15.8% | 3,428,115 | 3,256,709 | 1,351,382 | 1,905,327 | 8,496 | 1,896,832 | Leasehold | 08/05/2074 | |
Loan | 23 | 322 Gates Avenue | 7.6% | 7.5% | 990,828 | 974,887 | 142,801 | 832,085 | 7,000 | 825,085 | Fee Simple | |||
Loan | 24 | Wawa and WSFS Bank | 10.1% | 10.1% | 663,876 | 656,740 | 656,740 | 1,561 | 655,179 | Fee Simple | ||||
Loan | 25 | 252 Chapman Road | 134,669 | 12.3% | 11.2% | 1,469,248 | 1,310,741 | 573,882 | 736,859 | 15,354 | 51,768 | 669,738 | Fee Simple | |
Loan | 26 | 7514 Wisconsin Avenue | 401,331 | 9.1% | 8.5% | 785,304 | 747,038 | 284,206 | 462,833 | 2,865 | 28,649 | 431,319 | Fee Simple | |
Loan | 27 | Keller Shopping Center | 328,848 | 9.5% | 9.0% | 613,890 | 583,250 | 208,314 | 374,937 | 2,945 | 18,484 | 353,508 | Fee Simple | |
Loan | 28 | Sculpture Flats | 9.5% | 9.1% | 349,547 | 355,923 | 109,417 | 246,506 | 6,100 | 3,000 | 237,406 | Fee Simple | ||
Loan | 29 | Dollar General Midwest Portfolio | 9.4% | 9.3% | 221,689 | 215,038 | 38,839 | 176,200 | 2,730 | 173,470 | Fee Simple | |||
Property | 29.01 | Dollar General Addison | 107,648 | 104,419 | 14,443 | 89,975 | 1,365 | 88,610 | Fee Simple | |||||
Property | 29.02 | Dollar General Union City | 114,040 | 110,619 | 24,395 | 86,223 | 1,365 | 84,858 | Fee Simple | |||||
Loan | 30 | Hillcrest Commons MHC | 192,507 | 11.3% | 11.1% | 349,164 | 313,305 | 104,088 | 209,216 | 4,150 | 205,066 | Fee Simple | ||
Loan | 31 | Dunkin’ Donuts East 14th Street | 160,053 | 8.3% | 8.3% | 219,763 | 208,775 | 56,766 | 152,009 | 160 | 1,064 | 150,785 | Fee Simple |
A-1-12
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Ground Lease | Lease | Lease | Lease | |||||||||
Loan | ID | Property Name | Extension Terms(22) | Largest Tenant(23)(24)(25)(26)(27) | SF | Expiration | 2nd Largest Tenant(26)(27) | SF | Expiration | 3rd Largest Tenant(26) | SF | Expiration |
Loan | 1 | Agellan Portfolio(2)(34)(35) | ||||||||||
Property | 1.01 | Sarasota Distribution Hub | United Natural Foods, Inc. | 463,172 | 07/31/2022 | Beall’s, Inc. | 200,000 | 09/30/2021 | Access USA | 163,277 | 09/30/2024 | |
Property | 1.02 | Naperville Woods Office Center | Health Care Service Corp. | 177,114 | 11/30/2025 | ALDI, Inc. | 137,986 | 12/31/2028 | U.S. Bank | 33,936 | 07/31/2027 | |
Property | 1.03 | Southpark Business Park FOP | Life Technologies Corporation | 103,645 | 06/30/2025 | Asuragen | 69,638 | 08/31/2023 | Genotox Laboratories, Ltd. | 13,792 | 09/30/2025 | |
Property | 1.04 | Supervalu | Moran Foods LLC | 253,800 | 09/30/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.05 | Plainfield Business Center IV | Ceva Freight LLC | 333,397 | 08/31/2022 | Burlington Mattress Co. LLC | 100,957 | 12/31/2022 | NAP | NAP | NAP | |
Property | 1.06 | Beltway III | Disa Global Solutions, Inc. | 34,919 | 08/31/2027 | Community Health Choice, Inc. | 32,884 | 11/30/2023 | Convergent Outsourcing, Inc. | 31,709 | 11/30/2027 | |
Property | 1.07 | 4405 Continental Dr | General Motors LLC | 400,000 | 08/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.08 | Beltway IV | Allstate Insurance Co. | 75,623 | 05/31/2024 | Walgreens Co. | 19,982 | 09/06/2022 | NAP | NAP | NAP | |
Property | 1.09 | Sandy Plains Business Park | Softtouch Medical LLC | 22,624 | 04/30/2021 | Dish Network Service LLC | 19,848 | 01/31/2025 | Kone, Inc | 15,384 | 12/31/2024 | |
Property | 1.10 | Coliseum Distribution Center #1 | VTech Communications, Inc. | 208,000 | 07/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.11 | Silber Industrial Park | RedCo Distribution, LLC. | 53,663 | 05/31/2024 | Veritrust Corporation | 41,937 | 04/30/2023 | Schindler Elevator Corporation | 23,885 | 12/31/2022 | |
Property | 1.12 | Southpark Business Park M | Ideal Power, Inc. | 14,782 | 05/31/2021 | Kennedy Creative Company | 14,361 | 01/31/2022 | DunAn Microstaq, Inc. | 12,062 | 10/31/2023 | |
Property | 1.13 | West by Northwest Business Blvd | AV8 MRO, LLC | 28,933 | 12/31/2026 | Compudata Products, Inc. | 18,790 | 01/31/2023 | Camfil USA, Inc. | 15,050 | 10/31/2024 | |
Property | 1.14 | Norcross Center | MDI Creative Inc | 19,848 | 05/31/2021 | Heritage Food Srvc | 19,178 | 07/31/2022 | Marelli USA, Inc. | 18,775 | 07/31/2022 | |
Property | 1.15 | Goshen Springs | Masada Bakery Inc | 49,928 | 02/28/2024 | Olympic Printing | 19,740 | 11/30/2024 | Advanced Home Care Inc | 19,478 | 01/31/2025 | |
Property | 1.16 | Long Point Center | IT Remarketing, Inc. | 47,700 | 12/31/2020 | Stage 3 Separation, LLC | 39,830 | 11/30/2020 | Faber CNK Stone Corp. | 34,382 | 09/30/2022 | |
Property | 1.17 | Corridor Park D | The Jewelry Channel, Inc. | 56,100 | 06/30/2024 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.18 | Southport 1-4 | Physicians Dialysis / DaVita | 20,137 | 03/31/2024 | EPMA / Johnstone Supply | 14,268 | MTM | Industrial Equipment Company | 11,750 | 01/31/2024 | |
Property | 1.19 | Jameel | Audio Fidelity Communications | 21,531 | 12/31/2020 | Otis Elevator Company | 12,958 | 07/31/2022 | Indeco Sales, Inc. | 10,267 | 07/31/2023 | |
Property | 1.20 | Beltway II | Principal Management Group | 13,402 | 03/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.21 | Braker Center 4 | Motorola Solutions Inc | 7,003 | 01/31/2023 | Guardian Protection Services, Inc. | 5,390 | 10/31/2023 | Evermore Systems, Inc. | 4,500 | 10/31/2020 | |
Property | 1.22 | Northgreen 1-4 | Envir. Sampling Supply, Inc. | 10,414 | 02/28/2021 | Telecom Technicians, Inc. | 8,846 | 10/31/2020 | Viridis Energy (Texas), LP | 8,400 | 12/31/2020 | |
Property | 1.23 | Minimax | AmericanStar Mattress LLC | 39,430 | 04/30/2021 | Ole Mexican Foods | 22,600 | 09/30/2024 | Mogen Industrial (USA), Inc. | 17,500 | 11/30/2020 | |
Property | 1.24 | Southpark Business Park E | Harmony Public Schools | 49,966 | 08/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.25 | 9385 Washington Blvd | Sell Your Car Here LLC | 10,800 | 08/31/2021 | Granix, LLC | 10,800 | 09/30/2022 | Facema | 9,000 | 06/30/2024 | |
Property | 1.26 | Rothway | TestAmerica Laboratories, Inc. | 29,230 | 02/28/2021 | Jotron USA, Inc. | 3,848 | 02/28/2027 | NAP | NAP | NAP | |
Property | 1.27 | 2730 Pinnacle | Fox Valley Fire & Safety Co | 44,990 | 08/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.28 | Columbus West - Interchange Rd | Essilor of America | 16,000 | 09/30/2021 | New Aqua LLC | 14,400 | 03/31/2021 | King Bee Delivery | 9,600 | 03/31/2021 | |
Property | 1.29 | 1346 Oakbrook Drive | Guardian of Georgia | 30,530 | 08/31/2021 | Ezwhelp, Inc. | 12,764 | 05/31/2023 | PWI Partners Inc | 10,400 | 09/30/2021 | |
Property | 1.30 | 1230-1236 Hardt Circle | Dener | 15,060 | 05/31/2023 | S&S Inspection | 15,060 | 10/31/2025 | TMC Supply Center Inc. | 15,020 | 01/31/2021 | |
Property | 1.31 | Pine Forest Business Park | Alarmax Distributors, Inc. | 14,759 | 08/31/2026 | Camp Wampum, Ltd. | 10,000 | 10/31/2020 | NAP | NAP | NAP | |
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | Tri-Rep Sales, Inc. | 8,200 | 06/30/2021 | Fleetwash Inc. | 7,200 | 12/31/2024 | Kenneth Stanley d/b/a Colors Unlimited | 7,128 | 07/31/2024 | |
Property | 1.33 | 1351 Oakbrook Drive | M Southern Design Concept | 5,439 | 04/30/2024 | TNC Atlanta, LLC | 4,587 | 07/31/2024 | TLLW, Inc | 2,700 | 07/31/2021 | |
Property | 1.34 | 1325 Oakbrook Drive | Minton-Jones Company | 16,640 | 01/31/2022 | Vanguard Commercial Flooring, LLC | 13,432 | 12/31/2024 | Specialty Tile Products | 12,808 | 08/31/2022 | |
Property | 1.35 | 490 Heartland Drive | McNeilus Financial, Inc | 39,520 | 12/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.36 | 1265 Oakbrook Drive | Carnett’s Management Company | 26,200 | 02/28/2023 | Sigma Foods, Inc | 15,000 | 10/31/2022 | Southern Sweepers & Scrub | 10,000 | 09/30/2024 | |
Property | 1.37 | Columbus West - Business Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.38 | 1155 Bowes Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.39 | 1280 Oakbrook Drive | Southern Company Svcs | 46,400 | 12/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.40 | Cox Business Center | Intragenix, LLC | 27,040 | 04/30/2024 | TempFlex Industrial Solutions, LLC | 10,000 | 01/31/2023 | Amify, LLC | 10,000 | 01/31/2022 | |
Property | 1.41 | 2002 Bloomingdale | Service247 of Illinois, Inc. | 16,596 | 07/31/2025 | Arena Event Services, Inc. | 15,323 | 09/30/2021 | NAP | NAP | NAP | |
Property | 1.42 | 333 Charles Court | Tacony Corporation | 22,350 | 10/31/2021 | Motion Industries, Inc. | 7,450 | 08/31/2020 | ACI Plastics & Manufacturing, Inc. | 6,823 | 02/28/2022 | |
Property | 1.43 | 483 Heartland Drive | Tek Panel, Inc | 12,625 | 02/28/2021 | International Valve Manufacturing, LLC | 11,032 | 12/31/2022 | Tuskin Equipment Corporation | 6,961 | 09/30/2020 | |
Property | 1.44 | 1256 Oakbrook Drive | Hi-Tech Pharmaceuticals, Inc | 15,162 | 11/30/2020 | Crossville, Inc | 10,126 | 09/30/2023 | Americare, LLC | 10,041 | 08/31/2021 | |
Property | 1.45 | 550 Heartland | Deep Coat, LLC | 30,328 | 12/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 1.46 | Rittiman East Industrial Park #22 | HEB Grocery Company, LP | 16,226 | 11/30/2021 | Peter Pan Novelty Co. Inc. | 11,800 | 09/30/2020 | BBMK, LLC d/b/a Blue Team Restoration | 3,000 | 08/31/2022 | |
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | ||||||||||
Property | 2.01 | MGM Grand | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 2.02 | Mandalay Bay | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 3 | BX Industrial Portfolio(2)(34) | ||||||||||
Property | 3.01 | Bridgewater Center 1 | Research Assist, Inc | 2,179 | 12/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.02 | 401 E Laraway Rd | Amazon | 475,104 | 07/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.03 | Rochelle 1 | Del Monte Foods, Inc. | 312,750 | 04/30/2021 | Clarkwestern Dietrich Building Systems LLC | 266,825 | 10/14/2028 | NAP | NAP | NAP | |
Property | 3.04 | 350A Salem Church Rd | DHL | 405,100 | 07/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.05 | Romeoville Bldg 1 | Sealed Air Corporation | 106,876 | 07/31/2023 | Amazon | 93,048 | 07/31/2029 | NAP | NAP | NAP | |
Property | 3.06 | 251 E Laraway Rd | National Distribution Centers, LLC | 374,460 | 06/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.07 | 7940 Kentucky | The United States of America | 121,345 | 10/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.08 | Mountain Top Distribution Center 2 | Signify North America Corp | 400,000 | 04/30/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.09 | Enterprise Parkway | Tecnico Corporation | 155,107 | 03/31/2022 | E & J Acquisition, LLC | 119,099 | MTM | TRG Customer Solutions, Inc. | 34,109 | 12/31/2022 | |
Property | 3.10 | Cavalier I | Philadelphia Truck Lines, Inc. | 48,946 | 05/31/2027 | Noble Sales Co., Inc. | 33,385 | 01/31/2024 | Lasership Inc | 33,370 | 12/31/2021 | |
Property | 3.11 | 1910 International | Qualis Automotive, L.L.C. | 300,000 | 10/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.12 | Glen Dale | Upper Crust Bakery Limited Partnership | 118,315 | 10/31/2028 | American Combustion Industries, Inc. | 23,297 | 06/30/2024 | Trinity Highway Rentals, Inc. | 17,047 | 02/29/2024 | |
Property | 3.13 | Romeoville Bldg 2 | DS Smith Extrusion USA, LLC | 61,689 | 09/30/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.14 | Enterprise Distribution Center 1 | Verst Group Logistics Inc. | 143,000 | 07/31/2020 | Commonwealth Warehouse, Inc. | 132,000 | 04/30/2023 | NAP | NAP | NAP | |
Property | 3.15 | 2270 Woodale | Quanex Building Products Corp | 94,148 | 02/28/2021 | Coag Medical LLC | 30,121 | 12/31/2021 | The United States of America | 20,514 | MTM | |
Property | 3.16 | 2950 Lexington Ave South | Bell International Laboratories, Incorporated | 122,032 | 12/31/2026 | UFP Eagan LLC | 37,553 | 05/31/2021 | Consolidated Precision Products Corp. | 24,960 | 05/31/2021 | |
Property | 3.17 | Rivers Bend Center 1B | Merit Medical Systems, Inc. | 79,652 | 12/31/2022 | Wayfair, LLC | 46,275 | 01/31/2021 | Trident Graphics NA LLC | 44,873 | 08/31/2022 | |
Property | 3.18 | DFW Logistics Center (Bldg 4) | None | The Coca-Cola Company | 144,000 | 08/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP |
Property | 3.19 | Rivers Bend Center 1C | Capital One Services, LLC | 158,400 | 08/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.20 | Territorial | Chicago Office Technology Group, Inc. | 125,448 | 05/08/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.21 | Diamond Hill 2 | Transnational Foods, Inc. | 148,640 | 10/31/2020 | Amazon | 75,980 | 09/30/2026 | NAP | NAP | NAP | |
Property | 3.22 | Rivers Bend Center 2A | Nestor Imports, Inc. | 61,504 | 07/31/2027 | Bimbo Bakeries USA, Inc. | 57,668 | 12/31/2025 | Lidl US Trading, LLC | 21,583 | 07/31/2027 | |
Property | 3.23 | Rivers Bend Center 1A | Maximus Federal Services, Inc. | 123,980 | 06/30/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.24 | Diamond Hill 3 | Barton Mines Company, LLC | 100,221 | 12/31/2020 | Carroll’s, LLC | 66,800 | 05/31/2026 | NAP | NAP | NAP | |
Property | 3.25 | Whippany Business Center 1 | State of New Jersey | 28,211 | MTM | Publishers Circulation Fulfillment, Inc. | 19,476 | 02/28/2023 | Samuels, Inc. | 16,788 | 10/31/2023 | |
Property | 3.26 | The Colony Land | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.27 | Shawnee Distribution Center 1 | Ford Motor Company | 223,200 | 09/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.28 | Rivers Bend Center 2B | Lidl US Trading, LLC | 158,400 | 07/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.29 | 7930 Kentucky | Graham Packaging Pet Technologies, Inc. | 109,650 | 12/31/2021 | Aristech Surfaces, LLC | 109,650 | 05/31/2021 | NAP | NAP | NAP | |
Property | 3.30 | Dues Dr Distribution Center 1 | Lasership Inc | 64,640 | 04/30/2023 | Hanna Paper Recycling (Midwest) Inc. | 57,500 | 04/30/2024 | NAP | NAP | NAP | |
Property | 3.31 | Gibraltar | Jernberg Industries, LLC | 110,000 | 12/31/2020 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.32 | Diamond Hill 1 | Eska USA B.V., Inc. | 152,600 | 05/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.33 | DFW Logistics Center (Bldg 3) | None | Siemens Postal, Parcel & Airport Logistics LLC | 120,000 | 06/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP |
Property | 3.34 | Elk Grove Distribution Center 1 | Acme Industries, Inc. | 150,700 | 08/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.35 | 1000 Lucas Way | Measurement Specialties, Inc. | 120,000 | 07/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.36 | Lakeview | ThredUp Inc. | 132,851 | 01/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.37 | DFW Logistics Center (Bldg 5) | None | Aramark Refreshment Services, LLC | 52,557 | 12/31/2028 | Newkirk Logistics, Inc. | 42,600 | 12/31/2023 | R.S. Hughes Co., Inc. | 21,000 | 05/31/2028 |
A-1-13
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Ground Lease | Lease | Lease | Lease | |||||||||
Loan | ID | Property Name | Extension Terms(22) | Largest Tenant(23)(24)(25)(26)(27) | SF | Expiration | 2nd Largest Tenant(26)(27) | SF | Expiration | 3rd Largest Tenant(26) | SF | Expiration |
Property | 3.38 | 9756 International | Taylor Logistics, Inc. | 192,000 | 01/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.39 | 350B Salem Church Rd | DHL | 134,500 | 07/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.40 | 6105 Trenton Ln | Amazon | 51,648 | 05/31/2025 | Parsons Electric LLC | 42,822 | 03/31/2030 | NAP | NAP | NAP | |
Property | 3.41 | 300 Salem Church Rd | DHL | 120,000 | 07/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.42 | Tower | Fitzgerald Marketing and Comm | 14,346 | 04/30/2022 | Mistras Group, Inc. | 14,200 | 12/31/2021 | Panatrol Corporation | 12,574 | 02/28/2025 | |
Property | 3.43 | 1940 Fernbrook Ln | Signature Designer Services LLC | 23,000 | 07/31/2023 | Winfield Solutions, LLC | 19,155 | 03/31/2022 | Cheney, Inc. | 18,000 | 12/31/2021 | |
Property | 3.44 | Production Distribution Center 1 | Wayne/Scott Fetzer Company | 232,880 | 04/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.45 | Culpeper | UFP Elkwood, LLC | 150,000 | 07/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.46 | Fairfield Distribution Center 1 | Innomark Communications LLC | 123,524 | 12/31/2020 | Midwest Container Corporation | 79,976 | 12/31/2024 | NAP | NAP | NAP | |
Property | 3.47 | Cavalier II | Cryomax U.S.A., Inc. | 31,330 | 11/30/2023 | Flowserve US Inc. | 23,585 | 12/31/2020 | Cost Business Services Corporation | 23,580 | 12/31/2024 | |
Property | 3.48 | World Park II | Nu-Tech Polymers Co., Inc. | 45,024 | 06/30/2023 | Pitney Bowes Presort Services, Inc. | 44,800 | 02/28/2021 | NAP | NAP | NAP | |
Property | 3.49 | Diamond Hill 4 | Serco Inc. | 75,700 | 06/30/2022 | Sprintcom, Inc. | 0 | 05/31/2032 | NAP | NAP | NAP | |
Property | 3.50 | 2290-2298 Woodale | Magno International, L.P. | 32,610 | 12/31/2024 | Zero Gravity Trampoline Park | 25,488 | 04/30/2022 | Allina Health System | 20,082 | 07/31/2022 | |
Property | 3.51 | 514 Butler Rd | The United States of America | 7,768 | 07/07/2033 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.52 | Northridge II | Remedi Seniorcare of Virginia, LLC | 35,403 | 06/30/2028 | Wells Fargo Bank N.A. | 23,041 | 01/31/2022 | Vogue Furniture Direct, Inc. | 11,674 | 02/28/2021 | |
Property | 3.53 | 2222 Woodale | Diversified Laboratory Testing, LLC | 27,890 | 04/30/2024 | UL LLC | 10,116 | 11/30/2020 | NAP | NAP | NAP | |
Property | 3.54 | Northridge I | Datamatx, Incorporated | 24,755 | 01/31/2022 | TruGreen Limited Partnership | 13,671 | 01/31/2022 | Niche Logistics, LLC | 11,521 | 05/31/2021 | |
Property | 3.55 | Romeoville Distribution Center 1 | US Hose Corporation | 75,250 | 05/31/2022 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.56 | 1825 Airport Exchange | MT Brothers Group, Inc. | 23,791 | 05/31/2024 | D&W International, Inc. | 12,365 | 03/31/2023 | Accelerated Courier, Inc. | 12,215 | 06/30/2022 | |
Property | 3.57 | 7453 Empire - Bldg C | New Era Industrial, LLC | 101,250 | 12/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.58 | Rivers Bend Center 1D | Carl Zeiss Vision, Inc. | 40,460 | 11/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.59 | Heathrow | SGS North America Inc | 38,504 | 12/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.60 | 2240-2250 Woodale | Tacy, LLC | 23,286 | 01/31/2024 | Proguard Sports, Inc. | 11,331 | 12/31/2024 | Empirehouse Inc | 7,934 | 09/30/2028 | |
Property | 3.61 | 273 Industrial Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.62 | 7453 Empire - Bldg B | North Bend Equipment LLC | 20,175 | MTM | AIT Worldwide Logistics, Inc. | 16,177 | 01/31/2021 | Equipment Solutions Group LLC | 7,360 | 12/31/2020 | |
Property | 3.63 | 7453 Empire - Bldg A | Freight Rite, Inc. | 47,840 | 06/30/2020 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.64 | Rivers Bend Center - Land | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.65 | Production Distribution Center 1B | Wayne/Scott Fetzer Company | 76,000 | 04/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.66 | Bridgewater Center 2 | U.S.A. Container Co., Inc. | 102,000 | 02/28/2025 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.67 | Laraway Land 1 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 3.68 | Laraway Land 2 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 4 | 1633 Broadway(2)(34)(36) | Allianz Asset Management of America L.P. | 320,911 | 01/31/2031 | WMG Acquisition Corp | 293,888 | 07/31/2029 | Showtime Networks Inc | 261,196 | 01/31/2026 | |
Loan | 5 | Amazon Industrial Portfolio(2) | ||||||||||
Property | 5.01 | 12900 Pecan Park Road | Amazon | 856,605 | 07/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 5.02 | 6925 Riverview Avenue | Amazon | 856,605 | 07/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 6 | Chase Center Tower I(2)(34) | Uber Technologies, Inc. | 317,660 | 10/31/2039 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 7 | Chase Center Tower II(2)(34) | Uber Technologies, Inc. | 268,548 | 09/30/2039 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 8 | The Liz(2)(36) | Whitman-Walker | 35,612 | 08/31/2034 | Goethe-Institut | 22,466 | 10/31/2029 | Amazon Retail | 9,304 | 11/30/2029 | |
Loan | 9 | Coleman Highline(2) | Roku, Inc. | 380,951 | 09/30/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 10 | The Mayfair Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 11 | Southcenter Mall(2) | None | American Multi-Cinema | 70,000 | 07/31/2023 | Seafood City | 44,413 | 07/15/2025 | Round One | 40,576 | 07/31/2025 |
Loan | 12 | 420 Taylor Street(2) | NextDoor, Inc. | 115,766 | 02/01/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 13 | 711 Fifth Avenue(2)(36) | SunTrust Banks | 84,516 | 04/30/2024 | Allen & Company | 70,972 | 09/30/2033 | Ralph Lauren | 38,638 | 06/30/2029 | |
Loan | 14 | Kings Plaza(2)(35)(37) | Three, 10-year options followed by one, nine-year option | Lowe’s Home Centers | 114,000 | 05/31/2028 | Primark | 102,805 | 07/31/2038 | JCPenney | 94,895 | 07/31/2038 |
Loan | 15 | 333 South Wabash(2) | The Northern Trust Company | 547,719 | 08/31/2035 | Chicago Housing Authority | 222,141 | 12/31/2037 | Continental Casualty Company | 56,638 | 11/30/2024 | |
Loan | 16 | 280 North Bernardo(2) | Aurora Innovations | 111,154 | 03/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 17 | Weaverville Publix Plaza | Publix Super Market | 49,098 | 02/28/2037 | Big Lots | 33,916 | 01/31/2025 | Workout Anytime | 8,470 | 10/31/2028 | |
Loan | 18 | 3000 Post Oak(2)(35) | Bechtel Oil, Gas and Chemicals, Inc. | 436,651 | 07/31/2024 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 19 | 675 Creekside Way(2) | 8x8 | 177,815 | 12/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 20 | Valley Park Estates Cooperative | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 21 | Brass Professional Center(2) | QTC Management | 46,227 | 04/30/2025 | Aetna Health Management, LLC | 41,255 | 08/31/2021 | MCNA Insurance Company | 32,686 | 04/30/2022 | |
Loan | 22 | 400 Main | None | Heising-Simons Foundation | 14,303 | 03/31/2027 | Thoits Law | 10,152 | 11/30/2024 | Cetrella | 6,331 | 06/30/2025 |
Loan | 23 | 322 Gates Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 24 | Wawa and WSFS Bank | Wawa | 4,622 | 04/30/2038 | WSFS Bank | 2,548 | 07/01/2037 | NAP | NAP | NAP | |
Loan | 25 | 252 Chapman Road | Dawn Career Institute | 25,047 | 06/30/2033 | State of Delaware - Office of Management and Budget | 19,169 | 07/31/2029 | Christiana Care | 13,070 | 06/30/2023 | |
Loan | 26 | 7514 Wisconsin Avenue | St. Arnold’s Mussel Bar | 4,364 | 12/31/2023 | Outlier Realty Capital | 3,859 | 09/30/2028 | SNV USA | 3,799 | 01/31/2022 | |
Loan | 27 | Keller Shopping Center | Tang’s Bistro | 2,800 | 04/30/2023 | Pho Real | 2,061 | 04/30/2025 | Modern Nail Bar | 2,000 | 11/30/2022 | |
Loan | 28 | Sculpture Flats | HandleBar | 2,390 | 10/31/2021 | Monarch | 1,610 | 11/30/2023 | NAP | NAP | NAP | |
Loan | 29 | Dollar General Midwest Portfolio | ||||||||||
Property | 29.01 | Dollar General Addison | Dollar General | 9,100 | 09/30/2034 | NAP | NAP | NAP | NAP | NAP | NAP | |
Property | 29.02 | Dollar General Union City | Dollar General | 9,100 | 06/30/2034 | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 30 | Hillcrest Commons MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
Loan | 31 | Dunkin’ Donuts East 14th Street | Dunkin Donuts | 1,064 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-14
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Upfront | Monthly | Upfront | |||||||||||
Lease | Lease | Occupancy | Replacement | Replacement | TI/LC | ||||||||
Loan | ID | Property Name | 4th Largest Tenant(25)(26)(27) | SF | Expiration | 5th Largest Tenant(25)(26)(27) | SF | Expiration | Occupancy(4)(23)(28) | As-of Date | Reserves($)(29) | Reserves ($)(30) | Reserves ($)(29) |
Loan | 1 | Agellan Portfolio(2)(34)(35) | 90.4% | Various | 101,570 | 6,410,963 | |||||||
Property | 1.01 | Sarasota Distribution Hub | Albert’s Organics | 80,000 | 02/28/2025 | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.02 | Naperville Woods Office Center | IMEG Corp | 32,205 | 05/31/2025 | Equian, LLC | 19,585 | 09/30/2028 | 95.4% | 06/01/2020 | |||
Property | 1.03 | Southpark Business Park FOP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.04 | Supervalu | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.05 | Plainfield Business Center IV | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.06 | Beltway III | BBVA Compass Bank | 31,054 | 07/31/2022 | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.07 | 4405 Continental Dr | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.08 | Beltway IV | NAP | NAP | NAP | NAP | NAP | NAP | 72.6% | 06/01/2020 | |||
Property | 1.09 | Sandy Plains Business Park | Absolute Printing | 13,928 | 10/31/2020 | Vaperite Inc | 13,194 | 03/31/2022 | 94.3% | 06/01/2020 | |||
Property | 1.10 | Coliseum Distribution Center #1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.11 | Silber Industrial Park | Pilkington North America, Inc. | 16,127 | 05/31/2021 | Audio Visual Services Group | 13,630 | 06/30/2022 | 90.4% | 06/01/2020 | |||
Property | 1.12 | Southpark Business Park M | Macquarie Holdings (USA) Inc. | 9,761 | 01/31/2023 | Maidbot, Inc. | 9,153 | 12/31/2020 | 100.0% | 06/01/2020 | |||
Property | 1.13 | West by Northwest Business Blvd | TTTE dba Craters & Freighters | 14,165 | 12/31/2022 | ABM Janitorial Svcs. Inc. | 11,435 | 12/31/2023 | 91.5% | 06/01/2020 | |||
Property | 1.14 | Norcross Center | Systel | 17,884 | 10/31/2020 | ATL Courier Inc | 16,902 | 06/30/2024 | 100.0% | 06/01/2020 | |||
Property | 1.15 | Goshen Springs | Blanke Corporation | 13,126 | 12/31/2022 | Kenosha Beef International, Ltd | 13,014 | 11/30/2023 | 95.3% | 06/01/2020 | |||
Property | 1.16 | Long Point Center | Hugh M Cunningham, Inc. | 18,000 | 01/31/2023 | ACS Flooring Group, Inc. | 16,468 | 12/31/2023 | 94.3% | 06/01/2020 | |||
Property | 1.17 | Corridor Park D | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.18 | Southport 1-4 | C Bond Systems, LLC | 8,385 | 05/31/2021 | Regnah Industry, LLC | 7,937 | 12/31/2022 | 77.7% | 06/01/2020 | |||
Property | 1.19 | Jameel | Tubbesing Solutions, LLC | 7,491 | 04/30/2022 | Plant Interscapes, Inc. | 7,302 | 03/31/2023 | 87.5% | 06/01/2020 | |||
Property | 1.20 | Beltway II | NAP | NAP | NAP | NAP | NAP | NAP | 13.3% | 06/01/2020 | |||
Property | 1.21 | Braker Center 4 | Fastenal Company | 4,490 | 01/31/2021 | Roku, Inc. | 3,086 | 01/31/2024 | 90.3% | 06/01/2020 | |||
Property | 1.22 | Northgreen 1-4 | CLMS Mgmt. Svcs. Ltd Partner. | 8,040 | 07/31/2023 | Evans Consoles, Inc. | 4,560 | 12/31/2024 | 61.7% | 06/01/2020 | |||
Property | 1.23 | Minimax | Pronto Vending, Ltd. | 17,134 | 06/30/2021 | Texas Receiving, LLC | 13,094 | 09/30/2021 | 100.0% | 06/01/2020 | |||
Property | 1.24 | Southpark Business Park E | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.25 | 9385 Washington Blvd | Revamped, LLC | 9,000 | 04/30/2024 | Tasty Shirt Company, Inc. | 8,990 | 12/31/2022 | 92.2% | 06/01/2020 | |||
Property | 1.26 | Rothway | NAP | NAP | NAP | NAP | NAP | NAP | 43.8% | 06/01/2020 | |||
Property | 1.27 | 2730 Pinnacle | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.28 | Columbus West - Interchange Rd | Ocean Providence Columbus LLC | 9,500 | 09/30/2023 | Matthews International Corp | 8,000 | 11/30/2020 | 89.5% | 06/01/2020 | |||
Property | 1.29 | 1346 Oakbrook Drive | Capital City Electrical | 7,750 | 09/30/2023 | Fabulous Picasso Brothers | 5,200 | MTM | 100.0% | 06/01/2020 | |||
Property | 1.30 | 1230-1236 Hardt Circle | NAP | NAP | NAP | NAP | NAP | NAP | 75.1% | 06/01/2020 | |||
Property | 1.31 | Pine Forest Business Park | NAP | NAP | NAP | NAP | NAP | NAP | 30.9% | 06/01/2020 | |||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | Rbex, Inc. | 5,550 | 08/31/2022 | First Lan Corporation | 4,800 | 05/31/2021 | 90.6% | 06/01/2020 | |||
Property | 1.33 | 1351 Oakbrook Drive | Fluid Engineering | 2,333 | 09/30/2020 | Water Restoration Pros, LLC | 2,300 | 02/28/2022 | 68.5% | 06/01/2020 | |||
Property | 1.34 | 1325 Oakbrook Drive | Stone Center, LLC | 10,240 | 12/31/2023 | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.35 | 490 Heartland Drive | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.36 | 1265 Oakbrook Drive | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.37 | Columbus West - Business Park | NAP | NAP | NAP | NAP | NAP | NAP | 0.0% | 08/07/2020 | |||
Property | 1.38 | 1155 Bowes Road | NAP | NAP | NAP | NAP | NAP | NAP | 0.0% | 08/07/2020 | |||
Property | 1.39 | 1280 Oakbrook Drive | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.40 | Cox Business Center | Laptop Fix, LLC | 5,000 | 03/31/2023 | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.41 | 2002 Bloomingdale | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.42 | 333 Charles Court | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 06/01/2020 | |||
Property | 1.43 | 483 Heartland Drive | NAP | NAP | NAP | NAP | NAP | NAP | 84.1% | 06/01/2020 | |||
Property | 1.44 | 1256 Oakbrook Drive | NAP | NAP | NAP | NAP | NAP | NAP | 87.5% | 06/01/2020 | |||
Property | 1.45 | 550 Heartland | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/07/2020 | |||
Property | 1.46 | Rittiman East Industrial Park #22 | NAP | NAP | NAP | NAP | NAP | NAP | 83.8% | 06/01/2020 | |||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | 91.0% | 03/31/2020 | Springing | ||||||||
Property | 2.01 | MGM Grand | NAP | NAP | NAP | NAP | NAP | NAP | 89.7% | 03/31/2020 | |||
Property | 2.02 | Mandalay Bay | NAP | NAP | NAP | NAP | NAP | NAP | 92.4% | 03/31/2020 | |||
Loan | 3 | BX Industrial Portfolio(2)(34) | 87.3% | 03/31/2020 | Springing | 4,048,428 | |||||||
Property | 3.01 | Bridgewater Center 1 | NAP | NAP | NAP | NAP | NAP | NAP | 0.5% | 03/31/2020 | |||
Property | 3.02 | 401 E Laraway Rd | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.03 | Rochelle 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.04 | 350A Salem Church Rd | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.05 | Romeoville Bldg 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.06 | 251 E Laraway Rd | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.07 | 7940 Kentucky | NAP | NAP | NAP | NAP | NAP | NAP | 94.7% | 03/31/2020 | |||
Property | 3.08 | Mountain Top Distribution Center 2 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.09 | Enterprise Parkway | NAP | NAP | NAP | NAP | NAP | NAP | 76.6% | 03/31/2020 | |||
Property | 3.10 | Cavalier I | Ann Sacks Tile and Stone, Inc. | 33,205 | 06/30/2020 | Pioneer Photo Albums, Inc. | 33,025 | 07/31/2025 | 77.0% | 03/31/2020 | |||
Property | 3.11 | 1910 International | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.12 | Glen Dale | Popowski Brothers, Inc. | 9,537 | MTM | NAP | NAP | NAP | 53.5% | 03/31/2020 | |||
Property | 3.13 | Romeoville Bldg 2 | NAP | NAP | NAP | NAP | NAP | NAP | 30.9% | 03/31/2020 | |||
Property | 3.14 | Enterprise Distribution Center 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.15 | 2270 Woodale | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.16 | 2950 Lexington Ave South | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.17 | Rivers Bend Center 1B | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.18 | DFW Logistics Center (Bldg 4) | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.19 | Rivers Bend Center 1C | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.20 | Territorial | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.21 | Diamond Hill 2 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.22 | Rivers Bend Center 2A | Johnson Brothers Liquor Company of California | 1,000 | 07/31/2027 | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.23 | Rivers Bend Center 1A | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.24 | Diamond Hill 3 | NAP | NAP | NAP | NAP | NAP | NAP | 62.6% | 03/31/2020 | |||
Property | 3.25 | Whippany Business Center 1 | DSN Associates, LLC | 13,210 | 05/31/2021 | OCI Group Inc | 5,500 | 01/31/2021 | 74.6% | 03/31/2020 | |||
Property | 3.26 | The Colony Land | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
Property | 3.27 | Shawnee Distribution Center 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.28 | Rivers Bend Center 2B | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.29 | 7930 Kentucky | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.30 | Dues Dr Distribution Center 1 | NAP | NAP | NAP | NAP | NAP | NAP | 40.3% | 03/31/2020 | |||
Property | 3.31 | Gibraltar | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.32 | Diamond Hill 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.33 | DFW Logistics Center (Bldg 3) | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.34 | Elk Grove Distribution Center 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.35 | 1000 Lucas Way | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.36 | Lakeview | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.37 | DFW Logistics Center (Bldg 5) | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 |
A-1-15
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Upfront | Monthly | Upfront | |||||||||||
Lease | Lease | Occupancy | Replacement | Replacement | TI/LC | ||||||||
Loan | ID | Property Name | 4th Largest Tenant(25)(26)(27) | SF | Expiration | 5th Largest Tenant(25)(26)(27) | SF | Expiration | Occupancy(4)(23)(28) | As-of Date | Reserves($)(29) | Reserves ($)(30) | Reserves ($)(29) |
Property | 3.38 | 9756 International | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.39 | 350B Salem Church Rd | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.40 | 6105 Trenton Ln | NAP | NAP | NAP | NAP | NAP | NAP | 77.4% | 03/31/2020 | |||
Property | 3.41 | 300 Salem Church Rd | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.42 | Tower | Englert, Inc. | 12,325 | 08/31/2021 | Accel Entertainment | 10,625 | 10/31/2023 | 77.0% | 03/31/2020 | |||
Property | 3.43 | 1940 Fernbrook Ln | The Rennebohm Company | 17,964 | 07/31/2022 | TSA Manufacturing Inc | 9,854 | 08/31/2028 | 97.1% | 03/31/2020 | |||
Property | 3.44 | Production Distribution Center 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.45 | Culpeper | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.46 | Fairfield Distribution Center 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.47 | Cavalier II | Rentokil North America, Inc. | 15,830 | 02/28/2023 | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.48 | World Park II | NAP | NAP | NAP | NAP | NAP | NAP | 53.7% | 03/31/2020 | |||
Property | 3.49 | Diamond Hill 4 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.50 | 2290-2298 Woodale | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.51 | 514 Butler Rd | NAP | NAP | NAP | NAP | NAP | NAP | 12.6% | 03/31/2020 | |||
Property | 3.52 | Northridge II | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.53 | 2222 Woodale | NAP | NAP | NAP | NAP | NAP | NAP | 68.2% | 03/31/2020 | |||
Property | 3.54 | Northridge I | C. R. H. Catering Co., Inc. | 11,110 | 02/28/2025 | Storefront Glass Door and More L.L.C. | 8,128 | 12/31/2022 | 100.0% | 03/31/2020 | |||
Property | 3.55 | Romeoville Distribution Center 1 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.56 | 1825 Airport Exchange | Concentra Health Services, Inc. | 11,083 | 04/30/2026 | Consolidated Electrical Distributors, Inc. | 8,295 | 05/31/2023 | 100.0% | 03/31/2020 | |||
Property | 3.57 | 7453 Empire - Bldg C | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.58 | Rivers Bend Center 1D | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.59 | Heathrow | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.60 | 2240-2250 Woodale | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.61 | 273 Industrial Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
Property | 3.62 | 7453 Empire - Bldg B | Maruka U.S.A. Inc. | 4,130 | 11/30/2022 | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.63 | 7453 Empire - Bldg A | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.64 | Rivers Bend Center - Land | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
Property | 3.65 | Production Distribution Center 1B | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.66 | Bridgewater Center 2 | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/31/2020 | |||
Property | 3.67 | Laraway Land 1 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
Property | 3.68 | Laraway Land 2 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
Loan | 4 | 1633 Broadway(2)(34)(36) | Morgan Stanley & Co | 260,829 | 03/31/2032 | Kasowitz Benson Torres | 203,394 | 03/31/2037 | 98.4% | 10/31/2019 | Springing | ||
Loan | 5 | Amazon Industrial Portfolio(2) | 100.0% | 08/01/2020 | Springing | ||||||||
Property | 5.01 | 12900 Pecan Park Road | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/01/2020 | |||
Property | 5.02 | 6925 Riverview Avenue | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/01/2020 | |||
Loan | 6 | Chase Center Tower I(2)(34) | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/10/2020 | Springing | ||
Loan | 7 | Chase Center Tower II(2)(34) | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/10/2020 | Springing | ||
Loan | 8 | The Liz(2)(36) | Sephora | 5,823 | 01/31/2030 | Bluestone Lane | 2,270 | 02/28/2030 | 93.0% | 06/24/2020 | 3,265,918 | 2,966 | 1,308,942 |
Loan | 9 | Coleman Highline(2) | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/06/2020 | Springing | ||
Loan | 10 | The Mayfair Apartments | NAP | NAP | NAP | NAP | NAP | NAP | 89.1% | 07/31/2020 | 218,711 | 9,208 | |
Loan | 11 | Southcenter Mall(2) | The Container Store | 25,452 | 02/28/2027 | H&M | 24,506 | 01/31/2029 | 84.1% | 11/30/2019 | Springing | ||
Loan | 12 | 420 Taylor Street(2) | NAP | NAP | NAP | NAP | NAP | NAP | 99.6% | 08/06/2020 | 1,937 | 1,937 | 9,685 |
Loan | 13 | 711 Fifth Avenue(2)(36) | Loro Piana USA | 24,388 | 08/31/2025 | Sandler Capital | 17,200 | 06/30/2027 | 76.5% | 01/31/2020 | Springing | ||
Loan | 14 | Kings Plaza(2)(35)(37) | Burlington | 55,078 | 07/31/2028 | Best Buy | 53,371 | 12/31/2022 | 96.7% | 06/02/2020 | Springing | ||
Loan | 15 | 333 South Wabash(2) | Akuna Capital LLC | 56,382 | 12/31/2029 | United Way of Metro Chicago | 28,892 | 04/30/2028 | 90.5% | 08/01/2020 | 8,513,554 | ||
Loan | 16 | 280 North Bernardo(2) | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/06/2020 | Springing | 9,756,740 | |
Loan | 17 | Weaverville Publix Plaza | Advance Auto Parts | 7,000 | 12/31/2021 | PT Solutions | 5,400 | 10/31/2026 | 98.4% | 06/22/2020 | 1,675 | 150,000 | |
Loan | 18 | 3000 Post Oak(2)(35) | NAP | NAP | NAP | NAP | NAP | NAP | 99.4% | 08/01/2020 | 8,095 | 8,095 | 55,190 |
Loan | 19 | 675 Creekside Way(2) | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/06/2020 | 2,964 | ||
Loan | 20 | Valley Park Estates Cooperative | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 07/01/2020 | |||
Loan | 21 | Brass Professional Center(2) | TNC (US) Holdings, Inc. | 30,154 | 10/31/2028 | MacAulay Brown, Inc. | 20,628 | 11/30/2023 | 84.8% | 04/01/2020 | 9,596 | ||
Loan | 22 | 400 Main | KW Bay Area Estates | 3,196 | 09/30/2028 | NAP | NAP | NAP | 100.0% | 07/28/2020 | Springing | ||
Loan | 23 | 322 Gates Avenue | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/21/2020 | 583 | ||
Loan | 24 | Wawa and WSFS Bank | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 07/24/2020 | Springing | ||
Loan | 25 | 252 Chapman Road | State of Delaware - Division of Social Services | 9,877 | 07/31/2038 | NAP | NAP | NAP | 87.5% | 05/31/2020 | 1,279 | 250,000 | |
Loan | 26 | 7514 Wisconsin Avenue | The Princeton Review | 2,571 | 05/31/2022 | Keeper’s Inc | 1,691 | 01/31/2027 | 93.6% | 06/30/2020 | 239 | ||
Loan | 27 | Keller Shopping Center | Little Caesar’s | 1,400 | 11/30/2022 | Check N’ Go | 1,400 | 01/31/2021 | 94.2% | 07/14/2020 | 289 | 121,240 | |
Loan | 28 | Sculpture Flats | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 07/28/2020 | 508 | 35,850 | |
Loan | 29 | Dollar General Midwest Portfolio | 100.0% | 08/06/2020 | Springing | ||||||||
Property | 29.01 | Dollar General Addison | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/06/2020 | |||
Property | 29.02 | Dollar General Union City | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/06/2020 | |||
Loan | 30 | Hillcrest Commons MHC | NAP | NAP | NAP | NAP | NAP | NAP | 85.9% | 06/25/2020 | 346 | ||
Loan | 31 | Dunkin’ Donuts East 14th Street | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 08/06/2020 | 13 |
A-1-16
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront Debt | Upfront | Monthly | |||
TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Service | Other | Other | |||
Loan | ID | Property Name | Reserves ($)(30) | Reserves ($)(29) | Reserves ($)(30) | Reserves($)(29) | Reserves ($)(30) | Reserve($)(29) | Reserve($)(29) | Reserves ($)(29) | Reserves ($)(30) |
Loan | 1 | Agellan Portfolio(2)(34)(35) | 431,671 | Springing | Springing | 2,985,266 | 2,172,050 | Springing | |||
Property | 1.01 | Sarasota Distribution Hub | |||||||||
Property | 1.02 | Naperville Woods Office Center | |||||||||
Property | 1.03 | Southpark Business Park FOP | |||||||||
Property | 1.04 | Supervalu | |||||||||
Property | 1.05 | Plainfield Business Center IV | |||||||||
Property | 1.06 | Beltway III | |||||||||
Property | 1.07 | 4405 Continental Dr | |||||||||
Property | 1.08 | Beltway IV | |||||||||
Property | 1.09 | Sandy Plains Business Park | |||||||||
Property | 1.10 | Coliseum Distribution Center #1 | |||||||||
Property | 1.11 | Silber Industrial Park | |||||||||
Property | 1.12 | Southpark Business Park M | |||||||||
Property | 1.13 | West by Northwest Business Blvd | |||||||||
Property | 1.14 | Norcross Center | |||||||||
Property | 1.15 | Goshen Springs | |||||||||
Property | 1.16 | Long Point Center | |||||||||
Property | 1.17 | Corridor Park D | |||||||||
Property | 1.18 | Southport 1-4 | |||||||||
Property | 1.19 | Jameel | |||||||||
Property | 1.20 | Beltway II | |||||||||
Property | 1.21 | Braker Center 4 | |||||||||
Property | 1.22 | Northgreen 1-4 | |||||||||
Property | 1.23 | Minimax | |||||||||
Property | 1.24 | Southpark Business Park E | |||||||||
Property | 1.25 | 9385 Washington Blvd | |||||||||
Property | 1.26 | Rothway | |||||||||
Property | 1.27 | 2730 Pinnacle | |||||||||
Property | 1.28 | Columbus West - Interchange Rd | |||||||||
Property | 1.29 | 1346 Oakbrook Drive | |||||||||
Property | 1.30 | 1230-1236 Hardt Circle | |||||||||
Property | 1.31 | Pine Forest Business Park | |||||||||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | |||||||||
Property | 1.33 | 1351 Oakbrook Drive | |||||||||
Property | 1.34 | 1325 Oakbrook Drive | |||||||||
Property | 1.35 | 490 Heartland Drive | |||||||||
Property | 1.36 | 1265 Oakbrook Drive | |||||||||
Property | 1.37 | Columbus West - Business Park | |||||||||
Property | 1.38 | 1155 Bowes Road | |||||||||
Property | 1.39 | 1280 Oakbrook Drive | |||||||||
Property | 1.40 | Cox Business Center | |||||||||
Property | 1.41 | 2002 Bloomingdale | |||||||||
Property | 1.42 | 333 Charles Court | |||||||||
Property | 1.43 | 483 Heartland Drive | |||||||||
Property | 1.44 | 1256 Oakbrook Drive | |||||||||
Property | 1.45 | 550 Heartland | |||||||||
Property | 1.46 | Rittiman East Industrial Park #22 | |||||||||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | Springing | Springing | |||||||
Property | 2.01 | MGM Grand | |||||||||
Property | 2.02 | Mandalay Bay | |||||||||
Loan | 3 | BX Industrial Portfolio(2)(34) | Springing | Springing | Springing | Springing | |||||
Property | 3.01 | Bridgewater Center 1 | |||||||||
Property | 3.02 | 401 E Laraway Rd | |||||||||
Property | 3.03 | Rochelle 1 | |||||||||
Property | 3.04 | 350A Salem Church Rd | |||||||||
Property | 3.05 | Romeoville Bldg 1 | |||||||||
Property | 3.06 | 251 E Laraway Rd | |||||||||
Property | 3.07 | 7940 Kentucky | |||||||||
Property | 3.08 | Mountain Top Distribution Center 2 | |||||||||
Property | 3.09 | Enterprise Parkway | |||||||||
Property | 3.10 | Cavalier I | |||||||||
Property | 3.11 | 1910 International | |||||||||
Property | 3.12 | Glen Dale | |||||||||
Property | 3.13 | Romeoville Bldg 2 | |||||||||
Property | 3.14 | Enterprise Distribution Center 1 | |||||||||
Property | 3.15 | 2270 Woodale | |||||||||
Property | 3.16 | 2950 Lexington Ave South | |||||||||
Property | 3.17 | Rivers Bend Center 1B | |||||||||
Property | 3.18 | DFW Logistics Center (Bldg 4) | |||||||||
Property | 3.19 | Rivers Bend Center 1C | |||||||||
Property | 3.20 | Territorial | |||||||||
Property | 3.21 | Diamond Hill 2 | |||||||||
Property | 3.22 | Rivers Bend Center 2A | |||||||||
Property | 3.23 | Rivers Bend Center 1A | |||||||||
Property | 3.24 | Diamond Hill 3 | |||||||||
Property | 3.25 | Whippany Business Center 1 | |||||||||
Property | 3.26 | The Colony Land | |||||||||
Property | 3.27 | Shawnee Distribution Center 1 | |||||||||
Property | 3.28 | Rivers Bend Center 2B | |||||||||
Property | 3.29 | 7930 Kentucky | |||||||||
Property | 3.30 | Dues Dr Distribution Center 1 | |||||||||
Property | 3.31 | Gibraltar | |||||||||
Property | 3.32 | Diamond Hill 1 | |||||||||
Property | 3.33 | DFW Logistics Center (Bldg 3) | |||||||||
Property | 3.34 | Elk Grove Distribution Center 1 | |||||||||
Property | 3.35 | 1000 Lucas Way | |||||||||
Property | 3.36 | Lakeview | |||||||||
Property | 3.37 | DFW Logistics Center (Bldg 5) |
A-1-17
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront Debt | Upfront | Monthly | |||
TI/LC | Tax | Tax | Insurance | Insurance | Engineering | Service | Other | Other | |||
Loan | ID | Property Name | Reserves ($)(30) | Reserves ($)(29) | Reserves ($)(30) | Reserves($)(29) | Reserves ($)(30) | Reserve($)(29) | Reserve($)(29) | Reserves ($)(29) | Reserves ($)(30) |
Property | 3.38 | 9756 International | |||||||||
Property | 3.39 | 350B Salem Church Rd | |||||||||
Property | 3.40 | 6105 Trenton Ln | |||||||||
Property | 3.41 | 300 Salem Church Rd | |||||||||
Property | 3.42 | Tower | |||||||||
Property | 3.43 | 1940 Fernbrook Ln | |||||||||
Property | 3.44 | Production Distribution Center 1 | |||||||||
Property | 3.45 | Culpeper | |||||||||
Property | 3.46 | Fairfield Distribution Center 1 | |||||||||
Property | 3.47 | Cavalier II | |||||||||
Property | 3.48 | World Park II | |||||||||
Property | 3.49 | Diamond Hill 4 | |||||||||
Property | 3.50 | 2290-2298 Woodale | |||||||||
Property | 3.51 | 514 Butler Rd | |||||||||
Property | 3.52 | Northridge II | |||||||||
Property | 3.53 | 2222 Woodale | |||||||||
Property | 3.54 | Northridge I | |||||||||
Property | 3.55 | Romeoville Distribution Center 1 | |||||||||
Property | 3.56 | 1825 Airport Exchange | |||||||||
Property | 3.57 | 7453 Empire - Bldg C | |||||||||
Property | 3.58 | Rivers Bend Center 1D | |||||||||
Property | 3.59 | Heathrow | |||||||||
Property | 3.60 | 2240-2250 Woodale | |||||||||
Property | 3.61 | 273 Industrial Way | |||||||||
Property | 3.62 | 7453 Empire - Bldg B | |||||||||
Property | 3.63 | 7453 Empire - Bldg A | |||||||||
Property | 3.64 | Rivers Bend Center - Land | |||||||||
Property | 3.65 | Production Distribution Center 1B | |||||||||
Property | 3.66 | Bridgewater Center 2 | |||||||||
Property | 3.67 | Laraway Land 1 | |||||||||
Property | 3.68 | Laraway Land 2 | |||||||||
Loan | 4 | 1633 Broadway(2)(34)(36) | Springing | Springing | Springing | 36,389,727 | |||||
Loan | 5 | Amazon Industrial Portfolio(2) | Springing | Springing | Springing | ||||||
Property | 5.01 | 12900 Pecan Park Road | |||||||||
Property | 5.02 | 6925 Riverview Avenue | |||||||||
Loan | 6 | Chase Center Tower I(2)(34) | Springing | Springing | Springing | 7,821,488 | 24,508,004 | Springing | |||
Loan | 7 | Chase Center Tower II(2)(34) | Springing | Springing | Springing | 7,342,312 | 23,006,544 | Springing | |||
Loan | 8 | The Liz(2)(36) | 10,215 | 135,462 | 22,577 | 80,214 | 6,417 | 3,117,459 | Springing | ||
Loan | 9 | Coleman Highline(2) | Springing | 814,077 | 203,519 | Springing | 5,000,000 | 1,871,099 | |||
Loan | 10 | The Mayfair Apartments | 20,076 | 20,076 | 307,842 | 43,977 | |||||
Loan | 11 | Southcenter Mall(2) | Springing | Springing | Springing | Springing | |||||
Loan | 12 | 420 Taylor Street(2) | 9,685 | 98,219 | 49,110 | 2,615 | 2,615 | 1,222,625 | 17,092,990 | Springing | |
Loan | 13 | 711 Fifth Avenue(2)(36) | Springing | Springing | Springing | 3,048,024 | Springing | ||||
Loan | 14 | Kings Plaza(2)(35)(37) | Springing | Springing | Springing | Springing | |||||
Loan | 15 | 333 South Wabash(2) | 1,582,185 | 527,395 | 94,591 | 47,296 | 23,921,811 | ||||
Loan | 16 | 280 North Bernardo(2) | 217,595 | 53,740 | Springing | 1,402,250 | 1,185,887 | Springing | |||
Loan | 17 | Weaverville Publix Plaza | 6,698 | 90,506 | 11,313 | Springing | 89,625 | 102,600 | |||
Loan | 18 | 3000 Post Oak(2)(35) | 55,190 | 391,962 | 195,981 | 206,002 | 18,727 | ||||
Loan | 19 | 675 Creekside Way(2) | Springing | 59,117 | Springing | 11,087,071 | Springing | ||||
Loan | 20 | Valley Park Estates Cooperative | 104,210 | 104,210 | Springing | 23,750 | |||||
Loan | 21 | Brass Professional Center(2) | 143,309 | 218,018 | 218,019 | Springing | 78,265 | 1,203,962 | 648,214 | ||
Loan | 22 | 400 Main | Springing | Springing | Springing | 179,458 | 25,000 | Springing | |||
Loan | 23 | 322 Gates Avenue | 2,668 | 2,668 | 7,759 | 1,552 | |||||
Loan | 24 | Wawa and WSFS Bank | 1,195 | Springing | Springing | 180,173 | |||||
Loan | 25 | 252 Chapman Road | Springing | 94,825 | 13,546 | Springing | 8,375 | 88,333 | |||
Loan | 26 | 7514 Wisconsin Avenue | 2,387 | 18,966 | 4,742 | 4,178 | Springing | 10,000 | 43,059 | Springing | |
Loan | 27 | Keller Shopping Center | 2,165 | 27,492 | 9,164 | 3,351 | 1,676 | 10,770 | |||
Loan | 28 | Sculpture Flats | 250 | 30,976 | 4,425 | 7,313 | 1,045 | 55,000 | |||
Loan | 29 | Dollar General Midwest Portfolio | Springing | 18,132 | 3,022 | Springing | 16,221 | ||||
Property | 29.01 | Dollar General Addison | |||||||||
Property | 29.02 | Dollar General Union City | |||||||||
Loan | 30 | Hillcrest Commons MHC | 10,515 | 3,505 | 1,430 | 715 | |||||
Loan | 31 | Dunkin’ Donuts East 14th Street | 89 | 16,806 | 3,361 | 922 | 461 |
A-1-18
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Debt Service Reserve and Other | Environmental | ||||
Reserves | Report | Engineering | |||
Loan | ID | Property Name | Description | Date(31) | Report Date |
Loan | 1 | Agellan Portfolio(2)(34)(35) | Working Capital Reserve (Upfront: 2,000,000); Gap Rent Reserve (Upfront: 172,050); Common Charges Reserve (Monthly: Springing) | Various | Various |
Property | 1.01 | Sarasota Distribution Hub | 02/27/2020 | 02/27/2020 | |
Property | 1.02 | Naperville Woods Office Center | 02/27/2020 | 02/27/2020 | |
Property | 1.03 | Southpark Business Park FOP | 03/02/2020 | 02/28/2020 | |
Property | 1.04 | Supervalu | 02/26/2020 | 02/26/2020 | |
Property | 1.05 | Plainfield Business Center IV | 02/27/2020 | 02/27/2020 | |
Property | 1.06 | Beltway III | 02/26/2020 | 02/28/2020 | |
Property | 1.07 | 4405 Continental Dr | 02/26/2020 | 02/26/2020 | |
Property | 1.08 | Beltway IV | 02/26/2020 | 02/27/2020 | |
Property | 1.09 | Sandy Plains Business Park | 02/26/2020 | 02/28/2020 | |
Property | 1.10 | Coliseum Distribution Center #1 | 03/26/2020 | 03/23/2020 | |
Property | 1.11 | Silber Industrial Park | 02/28/2020 | 02/28/2020 | |
Property | 1.12 | Southpark Business Park M | 03/02/2020 | 02/27/2020 | |
Property | 1.13 | West by Northwest Business Blvd | 02/26/2020 | 02/28/2020 | |
Property | 1.14 | Norcross Center | 02/26/2020 | 02/27/2020 | |
Property | 1.15 | Goshen Springs | 02/26/2020 | 02/27/2020 | |
Property | 1.16 | Long Point Center | 02/26/2020 | 02/28/2020 | |
Property | 1.17 | Corridor Park D | 02/26/2020 | 02/27/2020 | |
Property | 1.18 | Southport 1-4 | 02/27/2020 | 02/27/2020 | |
Property | 1.19 | Jameel | 02/28/2020 | 02/25/2020 | |
Property | 1.20 | Beltway II | 02/26/2020 | 02/28/2020 | |
Property | 1.21 | Braker Center 4 | 02/27/2020 | 02/27/2020 | |
Property | 1.22 | Northgreen 1-4 | 02/26/2020 | 02/28/2020 | |
Property | 1.23 | Minimax | 02/27/2020 | 02/26/2020 | |
Property | 1.24 | Southpark Business Park E | 03/02/2020 | 02/28/2020 | |
Property | 1.25 | 9385 Washington Blvd | 02/27/2020 | 02/27/2020 | |
Property | 1.26 | Rothway | 02/26/2020 | 02/28/2020 | |
Property | 1.27 | 2730 Pinnacle | 02/27/2020 | 03/04/2020 | |
Property | 1.28 | Columbus West - Interchange Rd | 02/26/2020 | 02/26/2020 | |
Property | 1.29 | 1346 Oakbrook Drive | 02/26/2020 | 02/27/2020 | |
Property | 1.30 | 1230-1236 Hardt Circle | 02/26/2020 | 02/27/2020 | |
Property | 1.31 | Pine Forest Business Park | 02/27/2020 | 02/28/2020 | |
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | 03/20/2020 | 03/20/2020 | |
Property | 1.33 | 1351 Oakbrook Drive | 02/26/2020 | 02/26/2020 | |
Property | 1.34 | 1325 Oakbrook Drive | 02/26/2020 | 02/27/2020 | |
Property | 1.35 | 490 Heartland Drive | 02/27/2020 | 02/27/2020 | |
Property | 1.36 | 1265 Oakbrook Drive | 02/26/2020 | 02/27/2020 | |
Property | 1.37 | Columbus West - Business Park | 02/26/2020 | 02/26/2020 | |
Property | 1.38 | 1155 Bowes Road | 02/26/2020 | 03/03/2020 | |
Property | 1.39 | 1280 Oakbrook Drive | 02/26/2020 | 02/27/2020 | |
Property | 1.40 | Cox Business Center | 03/20/2020 | 03/20/2020 | |
Property | 1.41 | 2002 Bloomingdale | 02/26/2020 | 02/27/2020 | |
Property | 1.42 | 333 Charles Court | 02/26/2020 | 03/04/2020 | |
Property | 1.43 | 483 Heartland Drive | 02/27/2020 | 02/27/2020 | |
Property | 1.44 | 1256 Oakbrook Drive | 02/26/2020 | 02/28/2020 | |
Property | 1.45 | 550 Heartland | 02/26/2020 | 02/27/2020 | |
Property | 1.46 | Rittiman East Industrial Park #22 | 03/20/2020 | 03/20/2020 | |
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | 02/11/2020 | 02/11/2020 | |
Property | 2.01 | MGM Grand | 02/11/2020 | 02/11/2020 | |
Property | 2.02 | Mandalay Bay | 02/11/2020 | 02/11/2020 | |
Loan | 3 | BX Industrial Portfolio(2)(34) | Ground Rent Reserve | Various | Various |
Property | 3.01 | Bridgewater Center 1 | 07/19/2019 | 07/12/2019 | |
Property | 3.02 | 401 E Laraway Rd | 07/26/2019 | 07/26/2019 | |
Property | 3.03 | Rochelle 1 | 07/26/2019 | 07/26/2019 | |
Property | 3.04 | 350A Salem Church Rd | 07/26/2019 | 07/26/2019 | |
Property | 3.05 | Romeoville Bldg 1 | 07/26/2019 | 07/26/2019 | |
Property | 3.06 | 251 E Laraway Rd | 07/26/2019 | 07/26/2019 | |
Property | 3.07 | 7940 Kentucky | 07/26/2019 | 07/26/2019 | |
Property | 3.08 | Mountain Top Distribution Center 2 | 07/26/2019 | 07/26/2019 | |
Property | 3.09 | Enterprise Parkway | 09/24/2019 | 09/23/2019 | |
Property | 3.10 | Cavalier I | 09/24/2019 | 09/23/2019 | |
Property | 3.11 | 1910 International | 07/26/2019 | 07/26/2019 | |
Property | 3.12 | Glen Dale | 07/26/2019 | 07/29/2019 | |
Property | 3.13 | Romeoville Bldg 2 | 07/26/2019 | 07/26/2019 | |
Property | 3.14 | Enterprise Distribution Center 1 | 07/26/2019 | 07/26/2019 | |
Property | 3.15 | 2270 Woodale | 07/26/2019 | 07/26/2019 | |
Property | 3.16 | 2950 Lexington Ave South | 07/26/2019 | 07/26/2019 | |
Property | 3.17 | Rivers Bend Center 1B | 09/24/2019 | 09/23/2019 | |
Property | 3.18 | DFW Logistics Center (Bldg 4) | 07/19/2019 | 07/19/2019 | |
Property | 3.19 | Rivers Bend Center 1C | 09/24/2019 | 09/23/2019 | |
Property | 3.20 | Territorial | 07/26/2019 | 07/26/2019 | |
Property | 3.21 | Diamond Hill 2 | 09/24/2019 | 09/23/2019 | |
Property | 3.22 | Rivers Bend Center 2A | 09/24/2019 | 09/23/2019 | |
Property | 3.23 | Rivers Bend Center 1A | 09/24/2019 | 09/23/2019 | |
Property | 3.24 | Diamond Hill 3 | 09/24/2019 | 09/23/2019 | |
Property | 3.25 | Whippany Business Center 1 | 07/19/2019 | 07/19/2019 | |
Property | 3.26 | The Colony Land | 07/31/2019 | NAP | |
Property | 3.27 | Shawnee Distribution Center 1 | 09/24/2019 | 09/23/2019 | |
Property | 3.28 | Rivers Bend Center 2B | 09/24/2019 | 09/23/2019 | |
Property | 3.29 | 7930 Kentucky | 07/26/2019 | 07/26/2019 | |
Property | 3.30 | Dues Dr Distribution Center 1 | 07/26/2019 | 07/26/2019 | |
Property | 3.31 | Gibraltar | 07/26/2019 | 07/26/2019 | |
Property | 3.32 | Diamond Hill 1 | 09/24/2019 | 09/23/2019 | |
Property | 3.33 | DFW Logistics Center (Bldg 3) | 07/19/2019 | 07/19/2019 | |
Property | 3.34 | Elk Grove Distribution Center 1 | 07/26/2019 | 07/26/2019 | |
Property | 3.35 | 1000 Lucas Way | 09/24/2019 | 09/23/2019 | |
Property | 3.36 | Lakeview | 07/26/2019 | 07/26/2019 | |
Property | 3.37 | DFW Logistics Center (Bldg 5) | 07/19/2019 | 07/19/2019 |
A-1-19
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Debt Service Reserve and Other | Environmental | ||||
Reserves | Report | Engineering | |||
Loan | ID | Property Name | Description | Date(31) | Report Date |
Property | 3.38 | 9756 International | 07/26/2019 | 07/26/2019 | |
Property | 3.39 | 350B Salem Church Rd | 07/26/2019 | 07/26/2019 | |
Property | 3.40 | 6105 Trenton Ln | 07/26/2019 | 07/26/2019 | |
Property | 3.41 | 300 Salem Church Rd | 07/26/2019 | 07/26/2019 | |
Property | 3.42 | Tower | 07/26/2019 | 07/01/2019 | |
Property | 3.43 | 1940 Fernbrook Ln | 07/26/2019 | 07/26/2019 | |
Property | 3.44 | Production Distribution Center 1 | 07/26/2019 | 07/26/2019 | |
Property | 3.45 | Culpeper | 09/24/2019 | 09/23/2019 | |
Property | 3.46 | Fairfield Distribution Center 1 | 07/26/2019 | 07/26/2019 | |
Property | 3.47 | Cavalier II | 09/24/2019 | 09/23/2019 | |
Property | 3.48 | World Park II | 07/26/2019 | 07/26/2019 | |
Property | 3.49 | Diamond Hill 4 | 09/24/2019 | 09/23/2019 | |
Property | 3.50 | 2290-2298 Woodale | 07/26/2019 | 07/26/2019 | |
Property | 3.51 | 514 Butler Rd | 09/24/2019 | 09/23/2019 | |
Property | 3.52 | Northridge II | 09/24/2019 | 09/23/2019 | |
Property | 3.53 | 2222 Woodale | 07/26/2019 | 07/26/2019 | |
Property | 3.54 | Northridge I | 09/24/2019 | 09/23/2019 | |
Property | 3.55 | Romeoville Distribution Center 1 | 07/26/2019 | 07/26/2019 | |
Property | 3.56 | 1825 Airport Exchange | 07/26/2019 | 07/26/2019 | |
Property | 3.57 | 7453 Empire - Bldg C | 07/26/2019 | 07/26/2019 | |
Property | 3.58 | Rivers Bend Center 1D | 09/24/2019 | 09/23/2019 | |
Property | 3.59 | Heathrow | 07/26/2019 | 07/26/2019 | |
Property | 3.60 | 2240-2250 Woodale | 07/26/2019 | 07/26/2019 | |
Property | 3.61 | 273 Industrial Way | 09/24/2019 | NAP | |
Property | 3.62 | 7453 Empire - Bldg B | 07/26/2019 | 07/26/2019 | |
Property | 3.63 | 7453 Empire - Bldg A | 07/26/2019 | 07/26/2019 | |
Property | 3.64 | Rivers Bend Center - Land | 09/24/2019 | NAP | |
Property | 3.65 | Production Distribution Center 1B | 07/26/2019 | 07/26/2019 | |
Property | 3.66 | Bridgewater Center 2 | 07/19/2019 | 07/19/2019 | |
Property | 3.67 | Laraway Land 1 | 07/26/2019 | NAP | |
Property | 3.68 | Laraway Land 2 | 07/26/2019 | NAP | |
Loan | 4 | 1633 Broadway(2)(34)(36) | Unfunded Obligations Reserve | 10/30/2019 | 10/30/2019 |
Loan | 5 | Amazon Industrial Portfolio(2) | 07/21/2020 | 07/21/2020 | |
Property | 5.01 | 12900 Pecan Park Road | 07/21/2020 | 07/21/2020 | |
Property | 5.02 | 6925 Riverview Avenue | 07/21/2020 | 07/21/2020 | |
Loan | 6 | Chase Center Tower I(2)(34) | Outstanding Landlord Obligations (Upfront: 24,508,004); Common Charges Reserve (Monthly: Springing) | 10/11/2019 | 10/11/2019 |
Loan | 7 | Chase Center Tower II(2)(34) | Outstanding Landlord Obligations (Upfront: 23,006,544); Common Charges Reserve (Monthly: Springing) | 10/11/2019 | 10/11/2019 |
Loan | 8 | The Liz(2)(36) | Earn-Out Reserve (Upfront: 3,000,000); Free Rent Reserve (Upfront: 117,459); Special Rollover Reserve (Monthly: Springing) | 07/08/2020 | 07/08/2020 |
Loan | 9 | Coleman Highline(2) | Debt Service Reserve (Upfront: 5,000,000); Unfunded Obligations Reserve (Upfront: 1,871,099) | 07/20/2020 | 07/20/2020 |
Loan | 10 | The Mayfair Apartments | 10/09/2019 | 10/08/2019 | |
Loan | 11 | Southcenter Mall(2) | Parking Area Rent Reserve | 11/20/2019 | 11/20/2019 |
Loan | 12 | 420 Taylor Street(2) | Outstanding TI/LC Reserve (Upfront: 8,447,053.98); Lower Level Conversion Reserve (Upfront: 4,834,237.00); Bridge Rent Reserve (Upfront: 3,811,699.00); Debt Service Reserve (Upfront: 1,222,625.16 Monthly: Springing); Letter of Credit Proceeds Reserve (Monthly: Springing) | 03/26/2020 | 03/26/2020 |
Loan | 13 | 711 Fifth Avenue(2)(36) | TCO Renewal Reserve (Upfront: 2,000,000); Unfunded Obligations Reserve (Upfront: 1,048,024.18); Downgraded Tenant Reserve (Monthly: Springing) | 02/03/2020 | 01/30/2020 |
Loan | 14 | Kings Plaza(2)(35)(37) | Ground Rent Reserve | 11/22/2019 | 10/22/2019 |
Loan | 15 | 333 South Wabash(2) | Rent Concession Reserve (23,171,811); 55 E. Jackson Sublease Reserve (750,000) | 07/02/2020 | 07/07/2020 |
Loan | 16 | 280 North Bernardo(2) | Debt Service Reserve (Upfront: 1,402,250; Monthly: Springing); Aurora Rent Reserve (Upfront: 600,825.22); Landlord’s Work Reserve (Upfront: 585,062); Lease Sweep Reserve (Monthly: Springing) | 01/15/2020 | 01/15/2020 |
Loan | 17 | Weaverville Publix Plaza | Tenant Improvement Allowance Reserve | 12/27/2019 | 12/27/2019 |
Loan | 18 | 3000 Post Oak(2)(35) | 12/10/2019 | 12/11/2019 | |
Loan | 19 | 675 Creekside Way(2) | Free Rent Reserve (Upfront: 8,527,538); Tenant Allowance (Upfront: 2,559,534); Lease Sweep Funds (Monthly Springing: Excess Cash Flow) | 12/19/2019 | 12/16/2019 |
Loan | 20 | Valley Park Estates Cooperative | 02/28/2020 | 02/20/2020 | |
Loan | 21 | Brass Professional Center(2) | Debt Service Reserve (1,203,962.05); Unfunded Obligations Reserve (648,214.44) | 02/07/2020 | 02/07/2020 |
Loan | 22 | 400 Main | Debt Service Reserve (Upfront: 179,458.33; Monthly: Springing); Ground Rent Reserve (Upfront: 25,000); Lease Sweep Funds (Monthly: Springing) | 02/18/2020 | 02/18/2020 |
Loan | 23 | 322 Gates Avenue | 12/02/2019 | 12/02/2019 | |
Loan | 24 | Wawa and WSFS Bank | Debt Service Reserve | 06/11/2020 | 06/11/2020 |
Loan | 25 | 252 Chapman Road | Delaware Division of Social Services Leasing Reserve (Upfront $50,059.86); Delaware Division of Social Services Abated Rent Reserve (Upfront $38,273.38) | 01/31/2020 | 01/31/2020 |
Loan | 26 | 7514 Wisconsin Avenue | Outlier Free Rent Reserve | 12/17/2019 | 12/17/2019 |
Loan | 27 | Keller Shopping Center | Free Rent Reserve | 12/27/2019 | 12/26/2019 |
Loan | 28 | Sculpture Flats | Interest Reserve | 03/04/2020 | 02/27/2020 |
Loan | 29 | Dollar General Midwest Portfolio | Judgment Reserve | 12/12/2019 | 12/12/2019 |
Property | 29.01 | Dollar General Addison | 12/12/2019 | 12/12/2019 | |
Property | 29.02 | Dollar General Union City | 12/12/2019 | 12/12/2019 | |
Loan | 30 | Hillcrest Commons MHC | 01/23/2020 | 01/23/2020 | |
Loan | 31 | Dunkin’ Donuts East 14th Street | 01/07/2020 | 01/07/2020 |
A-1-20
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Franchise | |||||||
Expiration | Loan | ||||||
Loan | ID | Property Name | PML/SEL (%) | Date | Purpose | Sponsor(32) | Guarantor(33) |
Loan | 1 | Agellan Portfolio(2)(34)(35) | NAP | Refinance | Elad Canada Realty Inc. | Elad Genesis Limited Partnership | |
Property | 1.01 | Sarasota Distribution Hub | NAP | NAP | |||
Property | 1.02 | Naperville Woods Office Center | NAP | NAP | |||
Property | 1.03 | Southpark Business Park FOP | NAP | NAP | |||
Property | 1.04 | Supervalu | NAP | NAP | |||
Property | 1.05 | Plainfield Business Center IV | NAP | NAP | |||
Property | 1.06 | Beltway III | NAP | NAP | |||
Property | 1.07 | 4405 Continental Dr | NAP | NAP | |||
Property | 1.08 | Beltway IV | NAP | NAP | |||
Property | 1.09 | Sandy Plains Business Park | NAP | NAP | |||
Property | 1.10 | Coliseum Distribution Center #1 | NAP | NAP | |||
Property | 1.11 | Silber Industrial Park | NAP | NAP | |||
Property | 1.12 | Southpark Business Park M | NAP | NAP | |||
Property | 1.13 | West by Northwest Business Blvd | NAP | NAP | |||
Property | 1.14 | Norcross Center | NAP | NAP | |||
Property | 1.15 | Goshen Springs | NAP | NAP | |||
Property | 1.16 | Long Point Center | NAP | NAP | |||
Property | 1.17 | Corridor Park D | NAP | NAP | |||
Property | 1.18 | Southport 1-4 | NAP | NAP | |||
Property | 1.19 | Jameel | NAP | NAP | |||
Property | 1.20 | Beltway II | NAP | NAP | |||
Property | 1.21 | Braker Center 4 | NAP | NAP | |||
Property | 1.22 | Northgreen 1-4 | NAP | NAP | |||
Property | 1.23 | Minimax | NAP | NAP | |||
Property | 1.24 | Southpark Business Park E | NAP | NAP | |||
Property | 1.25 | 9385 Washington Blvd | NAP | NAP | |||
Property | 1.26 | Rothway | NAP | NAP | |||
Property | 1.27 | 2730 Pinnacle | NAP | NAP | |||
Property | 1.28 | Columbus West - Interchange Rd | NAP | NAP | |||
Property | 1.29 | 1346 Oakbrook Drive | NAP | NAP | |||
Property | 1.30 | 1230-1236 Hardt Circle | NAP | NAP | |||
Property | 1.31 | Pine Forest Business Park | NAP | NAP | |||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | NAP | NAP | |||
Property | 1.33 | 1351 Oakbrook Drive | NAP | NAP | |||
Property | 1.34 | 1325 Oakbrook Drive | NAP | NAP | |||
Property | 1.35 | 490 Heartland Drive | NAP | NAP | |||
Property | 1.36 | 1265 Oakbrook Drive | NAP | NAP | |||
Property | 1.37 | Columbus West - Business Park | NAP | NAP | |||
Property | 1.38 | 1155 Bowes Road | NAP | NAP | |||
Property | 1.39 | 1280 Oakbrook Drive | NAP | NAP | |||
Property | 1.40 | Cox Business Center | NAP | NAP | |||
Property | 1.41 | 2002 Bloomingdale | NAP | NAP | |||
Property | 1.42 | 333 Charles Court | NAP | NAP | |||
Property | 1.43 | 483 Heartland Drive | NAP | NAP | |||
Property | 1.44 | 1256 Oakbrook Drive | NAP | NAP | |||
Property | 1.45 | 550 Heartland | NAP | NAP | |||
Property | 1.46 | Rittiman East Industrial Park #22 | NAP | NAP | |||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | NAP | Acquisition | BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP | BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP | |
Property | 2.01 | MGM Grand | NAP | NAP | |||
Property | 2.02 | Mandalay Bay | NAP | NAP | |||
Loan | 3 | BX Industrial Portfolio(2)(34) | NAP | Refinance | BREIT Industrial Holdings LLC | BREIT Industrial Holdings LLC | |
Property | 3.01 | Bridgewater Center 1 | NAP | NAP | |||
Property | 3.02 | 401 E Laraway Rd | NAP | NAP | |||
Property | 3.03 | Rochelle 1 | NAP | NAP | |||
Property | 3.04 | 350A Salem Church Rd | NAP | NAP | |||
Property | 3.05 | Romeoville Bldg 1 | NAP | NAP | |||
Property | 3.06 | 251 E Laraway Rd | NAP | NAP | |||
Property | 3.07 | 7940 Kentucky | NAP | NAP | |||
Property | 3.08 | Mountain Top Distribution Center 2 | NAP | NAP | |||
Property | 3.09 | Enterprise Parkway | NAP | NAP | |||
Property | 3.10 | Cavalier I | NAP | NAP | |||
Property | 3.11 | 1910 International | NAP | NAP | |||
Property | 3.12 | Glen Dale | NAP | NAP | |||
Property | 3.13 | Romeoville Bldg 2 | NAP | NAP | |||
Property | 3.14 | Enterprise Distribution Center 1 | NAP | NAP | |||
Property | 3.15 | 2270 Woodale | NAP | NAP | |||
Property | 3.16 | 2950 Lexington Ave South | NAP | NAP | |||
Property | 3.17 | Rivers Bend Center 1B | NAP | NAP | |||
Property | 3.18 | DFW Logistics Center (Bldg 4) | NAP | NAP | |||
Property | 3.19 | Rivers Bend Center 1C | NAP | NAP | |||
Property | 3.20 | Territorial | NAP | NAP | |||
Property | 3.21 | Diamond Hill 2 | NAP | NAP | |||
Property | 3.22 | Rivers Bend Center 2A | NAP | NAP | |||
Property | 3.23 | Rivers Bend Center 1A | NAP | NAP | |||
Property | 3.24 | Diamond Hill 3 | NAP | NAP | |||
Property | 3.25 | Whippany Business Center 1 | NAP | NAP | |||
Property | 3.26 | The Colony Land | NAP | NAP | |||
Property | 3.27 | Shawnee Distribution Center 1 | NAP | NAP | |||
Property | 3.28 | Rivers Bend Center 2B | NAP | NAP | |||
Property | 3.29 | 7930 Kentucky | NAP | NAP | |||
Property | 3.30 | Dues Dr Distribution Center 1 | NAP | NAP | |||
Property | 3.31 | Gibraltar | NAP | NAP | |||
Property | 3.32 | Diamond Hill 1 | NAP | NAP | |||
Property | 3.33 | DFW Logistics Center (Bldg 3) | NAP | NAP | |||
Property | 3.34 | Elk Grove Distribution Center 1 | NAP | NAP | |||
Property | 3.35 | 1000 Lucas Way | NAP | NAP | |||
Property | 3.36 | Lakeview | NAP | NAP | |||
Property | 3.37 | DFW Logistics Center (Bldg 5) | NAP | NAP |
A-1-21
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Franchise | |||||||
Expiration | Loan | ||||||
Loan | ID | Property Name | PML/SEL (%) | Date | Purpose | Sponsor(32) | Guarantor(33) |
Property | 3.38 | 9756 International | NAP | NAP | |||
Property | 3.39 | 350B Salem Church Rd | NAP | NAP | |||
Property | 3.40 | 6105 Trenton Ln | NAP | NAP | |||
Property | 3.41 | 300 Salem Church Rd | NAP | NAP | |||
Property | 3.42 | Tower | NAP | NAP | |||
Property | 3.43 | 1940 Fernbrook Ln | NAP | NAP | |||
Property | 3.44 | Production Distribution Center 1 | NAP | NAP | |||
Property | 3.45 | Culpeper | NAP | NAP | |||
Property | 3.46 | Fairfield Distribution Center 1 | NAP | NAP | |||
Property | 3.47 | Cavalier II | NAP | NAP | |||
Property | 3.48 | World Park II | NAP | NAP | |||
Property | 3.49 | Diamond Hill 4 | NAP | NAP | |||
Property | 3.50 | 2290-2298 Woodale | NAP | NAP | |||
Property | 3.51 | 514 Butler Rd | NAP | NAP | |||
Property | 3.52 | Northridge II | NAP | NAP | |||
Property | 3.53 | 2222 Woodale | NAP | NAP | |||
Property | 3.54 | Northridge I | NAP | NAP | |||
Property | 3.55 | Romeoville Distribution Center 1 | NAP | NAP | |||
Property | 3.56 | 1825 Airport Exchange | NAP | NAP | |||
Property | 3.57 | 7453 Empire - Bldg C | NAP | NAP | |||
Property | 3.58 | Rivers Bend Center 1D | NAP | NAP | |||
Property | 3.59 | Heathrow | NAP | NAP | |||
Property | 3.60 | 2240-2250 Woodale | NAP | NAP | |||
Property | 3.61 | 273 Industrial Way | NAP | NAP | |||
Property | 3.62 | 7453 Empire - Bldg B | NAP | NAP | |||
Property | 3.63 | 7453 Empire - Bldg A | NAP | NAP | |||
Property | 3.64 | Rivers Bend Center - Land | NAP | NAP | |||
Property | 3.65 | Production Distribution Center 1B | NAP | NAP | |||
Property | 3.66 | Bridgewater Center 2 | NAP | NAP | |||
Property | 3.67 | Laraway Land 1 | NAP | NAP | |||
Property | 3.68 | Laraway Land 2 | NAP | NAP | |||
Loan | 4 | 1633 Broadway(2)(34)(36) | NAP | NAP | Refinance | Paramount Group Operating Partnership LP | NAP |
Loan | 5 | Amazon Industrial Portfolio(2) | NAP | Acquisition | JDM Real Estate Funds, LLC | JDM Real Estate Funds, LLC | |
Property | 5.01 | 12900 Pecan Park Road | NAP | NAP | |||
Property | 5.02 | 6925 Riverview Avenue | NAP | NAP | |||
Loan | 6 | Chase Center Tower I(2)(34) | 14.0% | NAP | Refinance | GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc. | NAP |
Loan | 7 | Chase Center Tower II(2)(34) | 14.0% | NAP | Refinance | GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc. | NAP |
Loan | 8 | The Liz(2)(36) | NAP | NAP | Refinance | Ron Kaplan; Andy Altman | Ron Kaplan; Andy Altman |
Loan | 9 | Coleman Highline(2) | 11.0% | NAP | Refinance | LDH, LLC; Sansome Guarantor LLC | LDH, LLC; Sansome Guarantor LLC |
Loan | 10 | The Mayfair Apartments | NAP | NAP | Refinance | Kevin O’Brien | Kevin O’Brien |
Loan | 11 | Southcenter Mall(2) | 10.0% | NAP | Refinance | URW WEA LLC | URW WEA LLC |
Loan | 12 | 420 Taylor Street(2) | 13.0% | NAP | Refinance | Seven Equity Group; Nakash Holdings | Raymond Falack; Ralph Nakash |
Loan | 13 | 711 Fifth Avenue(2)(36) | NAP | NAP | Refinance | Bayerische Versorgungskammer; Deutsche Finance America LLC; DF Deutsche Finance Holding AG; Hessen Lawyers Pension Fund | NAP |
Loan | 14 | Kings Plaza(2)(35)(37) | NAP | NAP | Refinance | The Macerich Partnership, L.P. | The Macerich Partnership, L.P. |
Loan | 15 | 333 South Wabash(2) | NAP | NAP | Acquisition | Michael Shvo; Deutsche Finance America LLC | Michael Shvo; Deutsche Finance America LLC |
Loan | 16 | 280 North Bernardo(2) | 13.0% | NAP | Refinance | Peter Pau | Peter Pau |
Loan | 17 | Weaverville Publix Plaza | NAP | NAP | Acquisition | Christopher Wild; Elliot Sasson | Christopher Wild; Elliot Sasson |
Loan | 18 | 3000 Post Oak(2)(35) | NAP | NAP | Refinance | Norman Bobrow | Norman Bobrow |
Loan | 19 | 675 Creekside Way(2) | 9.0% | NAP | Acquisition | Larry Botel | Larry Botel |
Loan | 20 | Valley Park Estates Cooperative | NAP | NAP | Refinance | NAP | NAP |
Loan | 21 | Brass Professional Center(2) | NAP | NAP | Refinance | Joe Richard Rodriguez | Joe Richard Rodriguez |
Loan | 22 | 400 Main | 8.0% | NAP | Refinance | Jeffrey A. Morris | Jeffrey A. Morris |
Loan | 23 | 322 Gates Avenue | NAP | NAP | Refinance | Clement Saad; Solly Araman | Clement Saad; Solly Araman |
Loan | 24 | Wawa and WSFS Bank | NAP | NAP | Acquisition | Donald F. Cafiero | Donald F. Cafiero |
Loan | 25 | 252 Chapman Road | NAP | NAP | Refinance | Louis J. Capano, III | Louis J. Capano, III |
Loan | 26 | 7514 Wisconsin Avenue | NAP | NAP | Refinance | Norman Jemal | Norman Jemal |
Loan | 27 | Keller Shopping Center | NAP | NAP | Acquisition | Cengis Lusho | Cengis Lusho |
Loan | 28 | Sculpture Flats | NAP | NAP | Refinance | Jay R. Martin; Jay Helton | Jay R. Martin; Jay Helton |
Loan | 29 | Dollar General Midwest Portfolio | NAP | Acquisition | Sandra Lynn Kern | Sandra Lynn Kern | |
Property | 29.01 | Dollar General Addison | NAP | NAP | |||
Property | 29.02 | Dollar General Union City | NAP | NAP | |||
Loan | 30 | Hillcrest Commons MHC | NAP | NAP | Acquisition | Simcha Yisroel Obermeister; Zvi Pitterman | Simcha Yisroel Obermeister; Zvi Pitterman |
Loan | 31 | Dunkin’ Donuts East 14th Street | NAP | NAP | Refinance | Bella Sekons | Bella Sekons |
A-1-22
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Existing | ||||||||
Additional Sub Debt | ||||||||
Loan | ID | Property Name | Previous Securitization | Non-Trust Pari Passu Original Balance | Non-Trust Pari Passu Cut-off Date Balance | Non-Trust Pari Passu Balloon Balance | Amount | Existing Additional Sub Debt Description |
Loan | 1 | Agellan Portfolio(2)(34)(35) | MSC 2019-AGLN | 170,000,000 | 170,000,000 | 170,000,000 | 172,000,000 | $172,000,000 B-Notes |
Property | 1.01 | Sarasota Distribution Hub | 21,425,062 | 21,425,062 | 21,425,062 | |||
Property | 1.02 | Naperville Woods Office Center | 21,277,419 | 21,277,419 | 21,277,419 | |||
Property | 1.03 | Southpark Business Park FOP | 10,794,789 | 10,794,789 | 10,794,789 | |||
Property | 1.04 | Supervalu | 8,145,658 | 8,145,658 | 8,145,658 | |||
Property | 1.05 | Plainfield Business Center IV | 7,453,846 | 7,453,846 | 7,453,846 | |||
Property | 1.06 | Beltway III | 6,217,866 | 6,217,866 | 6,217,866 | |||
Property | 1.07 | 4405 Continental Dr | 5,800,248 | 5,800,248 | 5,800,248 | |||
Property | 1.08 | Beltway IV | 5,319,355 | 5,319,355 | 5,319,355 | |||
Property | 1.09 | Sandy Plains Business Park | 4,918,610 | 4,918,610 | 4,918,610 | |||
Property | 1.10 | Coliseum Distribution Center #1 | 4,855,335 | 4,855,335 | 4,855,335 | |||
Property | 1.11 | Silber Industrial Park | 4,361,787 | 4,361,787 | 4,361,787 | |||
Property | 1.12 | Southpark Business Park M | 4,049,628 | 4,049,628 | 4,049,628 | |||
Property | 1.13 | West by Northwest Business Blvd | 3,956,824 | 3,956,824 | 3,956,824 | |||
Property | 1.14 | Norcross Center | 3,804,963 | 3,804,963 | 3,804,963 | |||
Property | 1.15 | Goshen Springs | 3,307,196 | 3,307,196 | 3,307,196 | |||
Property | 1.16 | Long Point Center | 3,214,392 | 3,214,392 | 3,214,392 | |||
Property | 1.17 | Corridor Park D | 3,184,864 | 3,184,864 | 3,184,864 | |||
Property | 1.18 | Southport 1-4 | 3,092,060 | 3,092,060 | 3,092,060 | |||
Property | 1.19 | Jameel | 3,092,060 | 3,092,060 | 3,092,060 | |||
Property | 1.20 | Beltway II | 2,999,256 | 2,999,256 | 2,999,256 | |||
Property | 1.21 | Braker Center 4 | 2,906,452 | 2,906,452 | 2,906,452 | |||
Property | 1.22 | Northgreen 1-4 | 2,657,568 | 2,657,568 | 2,657,568 | |||
Property | 1.23 | Minimax | 2,505,707 | 2,505,707 | 2,505,707 | |||
Property | 1.24 | Southpark Business Park E | 2,320,099 | 2,320,099 | 2,320,099 | |||
Property | 1.25 | 9385 Washington Blvd | 2,256,824 | 2,256,824 | 2,256,824 | |||
Property | 1.26 | Rothway | 2,227,295 | 2,227,295 | 2,227,295 | |||
Property | 1.27 | 2730 Pinnacle | 1,885,608 | 1,885,608 | 1,885,608 | |||
Property | 1.28 | Columbus West - Interchange Rd | 1,746,402 | 1,746,402 | 1,746,402 | |||
Property | 1.29 | 1346 Oakbrook Drive | 1,670,471 | 1,670,471 | 1,670,471 | |||
Property | 1.30 | 1230-1236 Hardt Circle | 1,607,196 | 1,607,196 | 1,607,196 | |||
Property | 1.31 | Pine Forest Business Park | 1,514,392 | 1,514,392 | 1,514,392 | |||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | 1,198,015 | 1,198,015 | 1,198,015 | |||
Property | 1.33 | 1351 Oakbrook Drive | 1,189,578 | 1,189,578 | 1,189,578 | |||
Property | 1.34 | 1325 Oakbrook Drive | 1,176,923 | 1,176,923 | 1,176,923 | |||
Property | 1.35 | 490 Heartland Drive | 1,160,050 | 1,160,050 | 1,160,050 | |||
Property | 1.36 | 1265 Oakbrook Drive | 1,130,521 | 1,130,521 | 1,130,521 | |||
Property | 1.37 | Columbus West - Business Park | 1,084,119 | 1,084,119 | 1,084,119 | |||
Property | 1.38 | 1155 Bowes Road | 1,067,246 | 1,067,246 | 1,067,246 | |||
Property | 1.39 | 1280 Oakbrook Drive | 1,050,372 | 1,050,372 | 1,050,372 | |||
Property | 1.40 | Cox Business Center | 1,037,717 | 1,037,717 | 1,037,717 | |||
Property | 1.41 | 2002 Bloomingdale | 944,913 | 944,913 | 944,913 | |||
Property | 1.42 | 333 Charles Court | 928,040 | 928,040 | 928,040 | |||
Property | 1.43 | 483 Heartland Drive | 928,040 | 928,040 | 928,040 | |||
Property | 1.44 | 1256 Oakbrook Drive | 911,166 | 911,166 | 911,166 | |||
Property | 1.45 | 550 Heartland | 818,362 | 818,362 | 818,362 | |||
Property | 1.46 | Rittiman East Industrial Park #22 | 805,707 | 805,707 | 805,707 | |||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | 1,584,200,000 | 1,584,200,000 | 1,584,200,000 | 1,365,800,000 | $804,400,000 B-Notes; $561,400,000 C-Notes | |
Property | 2.01 | MGM Grand | 863,389,000 | 863,389,000 | 863,389,000 | |||
Property | 2.02 | Mandalay Bay | 720,811,000 | 720,811,000 | 720,811,000 | |||
Loan | 3 | BX Industrial Portfolio(2)(34) | 330,682,660 | 330,682,660 | 330,682,660 | 268,744,955 | $85,724,445 B-Note; $129,885,523 C-Note; $53,134,987 D-Note | |
Property | 3.01 | Bridgewater Center 1 | 22,483,363 | 22,483,363 | 22,483,363 | |||
Property | 3.02 | 401 E Laraway Rd | 14,699,324 | 14,699,324 | 14,699,324 | |||
Property | 3.03 | Rochelle 1 | 12,023,560 | 12,023,560 | 12,023,560 | |||
Property | 3.04 | 350A Salem Church Rd | 11,467,558 | 11,467,558 | 11,467,558 | |||
Property | 3.05 | Romeoville Bldg 1 | 10,459,803 | 10,459,803 | 10,459,803 | |||
Property | 3.06 | 251 E Laraway Rd | 10,112,301 | 10,112,301 | 10,112,301 | |||
Property | 3.07 | 7940 Kentucky | 10,077,551 | 10,077,551 | 10,077,551 | |||
Property | 3.08 | Mountain Top Distribution Center 2 | 8,374,792 | 8,374,792 | 8,374,792 | |||
Property | 3.09 | Enterprise Parkway | 8,131,541 | 8,131,541 | 8,131,541 | |||
Property | 3.10 | Cavalier I | 8,027,290 | 8,027,290 | 8,027,290 | |||
Property | 3.11 | 1910 International | 7,228,036 | 7,228,036 | 7,228,036 | |||
Property | 3.12 | Glen Dale | 6,672,033 | 6,672,033 | 6,672,033 | |||
Property | 3.13 | Romeoville Bldg 2 | 6,567,783 | 6,567,783 | 6,567,783 | |||
Property | 3.14 | Enterprise Distribution Center 1 | 6,081,281 | 6,081,281 | 6,081,281 | |||
Property | 3.15 | 2270 Woodale | 5,942,280 | 5,942,280 | 5,942,280 | |||
Property | 3.16 | 2950 Lexington Ave South | 5,838,029 | 5,838,029 | 5,838,029 | |||
Property | 3.17 | Rivers Bend Center 1B | 5,803,279 | 5,803,279 | 5,803,279 | |||
Property | 3.18 | DFW Logistics Center (Bldg 4) | 5,699,029 | 5,699,029 | 5,699,029 | |||
Property | 3.19 | Rivers Bend Center 1C | 5,490,528 | 5,490,528 | 5,490,528 | |||
Property | 3.20 | Territorial | 5,386,277 | 5,386,277 | 5,386,277 | |||
Property | 3.21 | Diamond Hill 2 | 5,351,527 | 5,351,527 | 5,351,527 | |||
Property | 3.22 | Rivers Bend Center 2A | 5,282,027 | 5,282,027 | 5,282,027 | |||
Property | 3.23 | Rivers Bend Center 1A | 5,212,526 | 5,212,526 | 5,212,526 | |||
Property | 3.24 | Diamond Hill 3 | 5,177,776 | 5,177,776 | 5,177,776 | |||
Property | 3.25 | Whippany Business Center 1 | 5,108,276 | 5,108,276 | 5,108,276 | |||
Property | 3.26 | The Colony Land | 4,934,525 | 4,934,525 | 4,934,525 | |||
Property | 3.27 | Shawnee Distribution Center 1 | 4,899,775 | 4,899,775 | 4,899,775 | |||
Property | 3.28 | Rivers Bend Center 2B | 4,830,274 | 4,830,274 | 4,830,274 | |||
Property | 3.29 | 7930 Kentucky | 4,795,524 | 4,795,524 | 4,795,524 | |||
Property | 3.30 | Dues Dr Distribution Center 1 | 4,726,024 | 4,726,024 | 4,726,024 | |||
Property | 3.31 | Gibraltar | 4,691,274 | 4,691,274 | 4,691,274 | |||
Property | 3.32 | Diamond Hill 1 | 4,691,274 | 4,691,274 | 4,691,274 | |||
Property | 3.33 | DFW Logistics Center (Bldg 3) | 4,691,274 | 4,691,274 | 4,691,274 | |||
Property | 3.34 | Elk Grove Distribution Center 1 | 4,552,273 | 4,552,273 | 4,552,273 | |||
Property | 3.35 | 1000 Lucas Way | 4,552,273 | 4,552,273 | 4,552,273 | |||
Property | 3.36 | Lakeview | 4,517,523 | 4,517,523 | 4,517,523 | |||
Property | 3.37 | DFW Logistics Center (Bldg 5) | 4,274,271 | 4,274,271 | 4,274,271 |
A-1-23
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Existing | ||||||||
Additional Sub Debt | ||||||||
Loan | ID | Property Name | Previous Securitization | Non-Trust Pari Passu Original Balance | Non-Trust Pari Passu Cut-off Date Balance | Non-Trust Pari Passu Balloon Balance | Amount | Existing Additional Sub Debt Description |
Property | 3.38 | 9756 International | 4,065,770 | 4,065,770 | 4,065,770 | |||
Property | 3.39 | 350B Salem Church Rd | 3,822,519 | 3,822,519 | 3,822,519 | |||
Property | 3.40 | 6105 Trenton Ln | 3,822,519 | 3,822,519 | 3,822,519 | |||
Property | 3.41 | 300 Salem Church Rd | 3,787,769 | 3,787,769 | 3,787,769 | |||
Property | 3.42 | Tower | 3,753,019 | 3,753,019 | 3,753,019 | |||
Property | 3.43 | 1940 Fernbrook Ln | 3,753,019 | 3,753,019 | 3,753,019 | |||
Property | 3.44 | Production Distribution Center 1 | 3,648,768 | 3,648,768 | 3,648,768 | |||
Property | 3.45 | Culpeper | 3,614,018 | 3,614,018 | 3,614,018 | |||
Property | 3.46 | Fairfield Distribution Center 1 | 3,579,268 | 3,579,268 | 3,579,268 | |||
Property | 3.47 | Cavalier II | 3,509,768 | 3,509,768 | 3,509,768 | |||
Property | 3.48 | World Park II | 3,127,516 | 3,127,516 | 3,127,516 | |||
Property | 3.49 | Diamond Hill 4 | 3,058,015 | 3,058,015 | 3,058,015 | |||
Property | 3.50 | 2290-2298 Woodale | 2,849,514 | 2,849,514 | 2,849,514 | |||
Property | 3.51 | 514 Butler Rd | 2,780,014 | 2,780,014 | 2,780,014 | |||
Property | 3.52 | Northridge II | 2,641,013 | 2,641,013 | 2,641,013 | |||
Property | 3.53 | 2222 Woodale | 2,536,763 | 2,536,763 | 2,536,763 | |||
Property | 3.54 | Northridge I | 2,432,512 | 2,432,512 | 2,432,512 | |||
Property | 3.55 | Romeoville Distribution Center 1 | 2,293,512 | 2,293,512 | 2,293,512 | |||
Property | 3.56 | 1825 Airport Exchange | 2,085,010 | 2,085,010 | 2,085,010 | |||
Property | 3.57 | 7453 Empire - Bldg C | 2,015,510 | 2,015,510 | 2,015,510 | |||
Property | 3.58 | Rivers Bend Center 1D | 1,807,009 | 1,807,009 | 1,807,009 | |||
Property | 3.59 | Heathrow | 1,702,759 | 1,702,759 | 1,702,759 | |||
Property | 3.60 | 2240-2250 Woodale | 1,459,507 | 1,459,507 | 1,459,507 | |||
Property | 3.61 | 273 Industrial Way | 1,268,381 | 1,268,381 | 1,268,381 | |||
Property | 3.62 | 7453 Empire - Bldg B | 1,216,256 | 1,216,256 | 1,216,256 | |||
Property | 3.63 | 7453 Empire - Bldg A | 1,059,880 | 1,059,880 | 1,059,880 | |||
Property | 3.64 | Rivers Bend Center - Land | 139,001 | 139,001 | 139,001 | |||
Property | 3.65 | Production Distribution Center 1B | 0 | 0 | 0 | |||
Property | 3.66 | Bridgewater Center 2 | 0 | 0 | 0 | |||
Property | 3.67 | Laraway Land 1 | 0 | 0 | 0 | |||
Property | 3.68 | Laraway Land 2 | 0 | 0 | 0 | |||
Loan | 4 | 1633 Broadway(2)(34)(36) | 961,000,000 | 961,000,000 | 961,000,000 | 249,000,000 | B-Note | |
Loan | 5 | Amazon Industrial Portfolio(2) | 104,100,000 | 104,100,000 | 104,100,000 | None | ||
Property | 5.01 | 12900 Pecan Park Road | 52,439,159 | 52,439,159 | 52,439,159 | |||
Property | 5.02 | 6925 Riverview Avenue | 51,660,841 | 51,660,841 | 51,660,841 | |||
Loan | 6 | Chase Center Tower I(2)(34) | 127,496,250 | 127,496,250 | 127,496,250 | 178,090,000 | $83,637,000 B-Note; $94,453,000 C-Note | |
Loan | 7 | Chase Center Tower II(2)(34) | 108,753,750 | 108,753,750 | 108,753,750 | 151,910,000 | $71,363,000 B-Note; $80,547,000 C-Note | |
Loan | 8 | The Liz(2)(36) | 60,000,000 | 60,000,000 | 60,000,000 | None | ||
Loan | 9 | Coleman Highline(2) | 125,000,000 | 125,000,000 | 125,000,000 | None | ||
Loan | 10 | The Mayfair Apartments | None | |||||
Loan | 11 | Southcenter Mall(2) | 189,000,000 | 189,000,000 | 189,000,000 | None | ||
Loan | 12 | 420 Taylor Street(2) | BANC 2016-CRE1, BANC 2018-CRE4 | 59,590,909 | 59,590,909 | 53,847,070 | None | |
Loan | 13 | 711 Fifth Avenue(2)(36) | 520,000,000 | 520,000,000 | 520,000,000 | None | ||
Loan | 14 | Kings Plaza(2)(35)(37) | GSMS 2013-KING | 467,000,000 | 467,000,000 | 467,000,000 | None | |
Loan | 15 | 333 South Wabash(2) | 220,000,000 | 220,000,000 | 220,000,000 | None | ||
Loan | 16 | 280 North Bernardo(2) | 51,000,000 | 51,000,000 | 51,000,000 | None | ||
Loan | 17 | Weaverville Publix Plaza | None | |||||
Loan | 18 | 3000 Post Oak(2)(35) | GSMS 2011-GC3 | 65,000,000 | 65,000,000 | 65,000,000 | None | |
Loan | 19 | 675 Creekside Way(2) | 68,400,000 | 68,400,000 | 68,400,000 | None | ||
Loan | 20 | Valley Park Estates Cooperative | None | |||||
Loan | 21 | Brass Professional Center(2) | 45,200,000 | 45,200,000 | 37,880,487 | None | ||
Loan | 22 | 400 Main | None | |||||
Loan | 23 | 322 Gates Avenue | None | |||||
Loan | 24 | Wawa and WSFS Bank | None | |||||
Loan | 25 | 252 Chapman Road | None | |||||
Loan | 26 | 7514 Wisconsin Avenue | None | |||||
Loan | 27 | Keller Shopping Center | None | |||||
Loan | 28 | Sculpture Flats | None | |||||
Loan | 29 | Dollar General Midwest Portfolio | None | |||||
Property | 29.01 | Dollar General Addison | ||||||
Property | 29.02 | Dollar General Union City | ||||||
Loan | 30 | Hillcrest Commons MHC | None | |||||
Loan | 31 | Dunkin’ Donuts East 14th Street | None |
A-1-24
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Future Debt | Whole Loan | Mezzanine | ||||
Permitted | Interest | Interest | ||||
Loan | ID | Property Name | Existing Mezzanine Debt | Type | Rate | Rate |
Loan | 1 | Agellan Portfolio(2)(34)(35) | 31,000,000 | NAP | 4.53080446650124% | 9.00000% |
Property | 1.01 | Sarasota Distribution Hub | ||||
Property | 1.02 | Naperville Woods Office Center | ||||
Property | 1.03 | Southpark Business Park FOP | ||||
Property | 1.04 | Supervalu | ||||
Property | 1.05 | Plainfield Business Center IV | ||||
Property | 1.06 | Beltway III | ||||
Property | 1.07 | 4405 Continental Dr | ||||
Property | 1.08 | Beltway IV | ||||
Property | 1.09 | Sandy Plains Business Park | ||||
Property | 1.10 | Coliseum Distribution Center #1 | ||||
Property | 1.11 | Silber Industrial Park | ||||
Property | 1.12 | Southpark Business Park M | ||||
Property | 1.13 | West by Northwest Business Blvd | ||||
Property | 1.14 | Norcross Center | ||||
Property | 1.15 | Goshen Springs | ||||
Property | 1.16 | Long Point Center | ||||
Property | 1.17 | Corridor Park D | ||||
Property | 1.18 | Southport 1-4 | ||||
Property | 1.19 | Jameel | ||||
Property | 1.20 | Beltway II | ||||
Property | 1.21 | Braker Center 4 | ||||
Property | 1.22 | Northgreen 1-4 | ||||
Property | 1.23 | Minimax | ||||
Property | 1.24 | Southpark Business Park E | ||||
Property | 1.25 | 9385 Washington Blvd | ||||
Property | 1.26 | Rothway | ||||
Property | 1.27 | 2730 Pinnacle | ||||
Property | 1.28 | Columbus West - Interchange Rd | ||||
Property | 1.29 | 1346 Oakbrook Drive | ||||
Property | 1.30 | 1230-1236 Hardt Circle | ||||
Property | 1.31 | Pine Forest Business Park | ||||
Property | 1.32 | Rittiman East Industrial Park #23 & 24 | ||||
Property | 1.33 | 1351 Oakbrook Drive | ||||
Property | 1.34 | 1325 Oakbrook Drive | ||||
Property | 1.35 | 490 Heartland Drive | ||||
Property | 1.36 | 1265 Oakbrook Drive | ||||
Property | 1.37 | Columbus West - Business Park | ||||
Property | 1.38 | 1155 Bowes Road | ||||
Property | 1.39 | 1280 Oakbrook Drive | ||||
Property | 1.40 | Cox Business Center | ||||
Property | 1.41 | 2002 Bloomingdale | ||||
Property | 1.42 | 333 Charles Court | ||||
Property | 1.43 | 483 Heartland Drive | ||||
Property | 1.44 | 1256 Oakbrook Drive | ||||
Property | 1.45 | 550 Heartland | ||||
Property | 1.46 | Rittiman East Industrial Park #22 | ||||
Loan | 2 | MGM Grand & Mandalay Bay(2)(34)(36) | None | Mezzanine | 3.55800% | NAP |
Property | 2.01 | MGM Grand | ||||
Property | 2.02 | Mandalay Bay | ||||
Loan | 3 | BX Industrial Portfolio(2)(34) | None | NAP | 3.30503939035944% | NAP |
Property | 3.01 | Bridgewater Center 1 | ||||
Property | 3.02 | 401 E Laraway Rd | ||||
Property | 3.03 | Rochelle 1 | ||||
Property | 3.04 | 350A Salem Church Rd | ||||
Property | 3.05 | Romeoville Bldg 1 | ||||
Property | 3.06 | 251 E Laraway Rd | ||||
Property | 3.07 | 7940 Kentucky | ||||
Property | 3.08 | Mountain Top Distribution Center 2 | ||||
Property | 3.09 | Enterprise Parkway | ||||
Property | 3.10 | Cavalier I | ||||
Property | 3.11 | 1910 International | ||||
Property | 3.12 | Glen Dale | ||||
Property | 3.13 | Romeoville Bldg 2 | ||||
Property | 3.14 | Enterprise Distribution Center 1 | ||||
Property | 3.15 | 2270 Woodale | ||||
Property | 3.16 | 2950 Lexington Ave South | ||||
Property | 3.17 | Rivers Bend Center 1B | ||||
Property | 3.18 | DFW Logistics Center (Bldg 4) | ||||
Property | 3.19 | Rivers Bend Center 1C | ||||
Property | 3.20 | Territorial | ||||
Property | 3.21 | Diamond Hill 2 | ||||
Property | 3.22 | Rivers Bend Center 2A | ||||
Property | 3.23 | Rivers Bend Center 1A | ||||
Property | 3.24 | Diamond Hill 3 | ||||
Property | 3.25 | Whippany Business Center 1 | ||||
Property | 3.26 | The Colony Land | ||||
Property | 3.27 | Shawnee Distribution Center 1 | ||||
Property | 3.28 | Rivers Bend Center 2B | ||||
Property | 3.29 | 7930 Kentucky | ||||
Property | 3.30 | Dues Dr Distribution Center 1 | ||||
Property | 3.31 | Gibraltar | ||||
Property | 3.32 | Diamond Hill 1 | ||||
Property | 3.33 | DFW Logistics Center (Bldg 3) | ||||
Property | 3.34 | Elk Grove Distribution Center 1 | ||||
Property | 3.35 | 1000 Lucas Way | ||||
Property | 3.36 | Lakeview | ||||
Property | 3.37 | DFW Logistics Center (Bldg 5) |
A-1-25
DBJPM 2020-C9
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Future Debt | Whole Loan | Mezzanine | ||||
Permitted | Interest | Interest | ||||
Loan | ID | Property Name | Existing Mezzanine Debt | Type | Rate | Rate |
Property | 3.38 | 9756 International | ||||
Property | 3.39 | 350B Salem Church Rd | ||||
Property | 3.40 | 6105 Trenton Ln | ||||
Property | 3.41 | 300 Salem Church Rd | ||||
Property | 3.42 | Tower | ||||
Property | 3.43 | 1940 Fernbrook Ln | ||||
Property | 3.44 | Production Distribution Center 1 | ||||
Property | 3.45 | Culpeper | ||||
Property | 3.46 | Fairfield Distribution Center 1 | ||||
Property | 3.47 | Cavalier II | ||||
Property | 3.48 | World Park II | ||||
Property | 3.49 | Diamond Hill 4 | ||||
Property | 3.50 | 2290-2298 Woodale | ||||
Property | 3.51 | 514 Butler Rd | ||||
Property | 3.52 | Northridge II | ||||
Property | 3.53 | 2222 Woodale | ||||
Property | 3.54 | Northridge I | ||||
Property | 3.55 | Romeoville Distribution Center 1 | ||||
Property | 3.56 | 1825 Airport Exchange | ||||
Property | 3.57 | 7453 Empire - Bldg C | ||||
Property | 3.58 | Rivers Bend Center 1D | ||||
Property | 3.59 | Heathrow | ||||
Property | 3.60 | 2240-2250 Woodale | ||||
Property | 3.61 | 273 Industrial Way | ||||
Property | 3.62 | 7453 Empire - Bldg B | ||||
Property | 3.63 | 7453 Empire - Bldg A | ||||
Property | 3.64 | Rivers Bend Center - Land | ||||
Property | 3.65 | Production Distribution Center 1B | ||||
Property | 3.66 | Bridgewater Center 2 | ||||
Property | 3.67 | Laraway Land 1 | ||||
Property | 3.68 | Laraway Land 2 | ||||
Loan | 4 | 1633 Broadway(2)(34)(36) | None | Equityholder Debt or Debt-Like Preferred Equity | 2.99000% | NAP |
Loan | 5 | Amazon Industrial Portfolio(2) | None | NAP | 3.25000% | NAP |
Property | 5.01 | 12900 Pecan Park Road | ||||
Property | 5.02 | 6925 Riverview Avenue | ||||
Loan | 6 | Chase Center Tower I(2)(34) | None | NAP | 4.50000486195182% | NAP |
Loan | 7 | Chase Center Tower II(2)(34) | None | NAP | 4.4999624243302% | NAP |
Loan | 8 | The Liz(2)(36) | None | Mezzanine | 4.45000% | NAP |
Loan | 9 | Coleman Highline(2) | None | NAP | 2.80000% | NAP |
Loan | 10 | The Mayfair Apartments | None | NAP | NAP | |
Loan | 11 | Southcenter Mall(2) | None | NAP | 2.88000% | NAP |
Loan | 12 | 420 Taylor Street(2) | None | NAP | 3.75000% | NAP |
Loan | 13 | 711 Fifth Avenue(2)(36) | None | Mezzanine | 3.16000% | NAP |
Loan | 14 | Kings Plaza(2)(35)(37) | 53,000,000 | NAP | 3.35880% | 6.00000% |
Loan | 15 | 333 South Wabash(2) | None | NAP | 3.53000% | NAP |
Loan | 16 | 280 North Bernardo(2) | None | NAP | 3.95000% | NAP |
Loan | 17 | Weaverville Publix Plaza | None | NAP | NAP | |
Loan | 18 | 3000 Post Oak(2)(35) | 20,000,000 | NAP | 4.98750% | 10.00000% |
Loan | 19 | 675 Creekside Way(2) | None | NAP | 3.69000% | NAP |
Loan | 20 | Valley Park Estates Cooperative | None | NAP | NAP | |
Loan | 21 | Brass Professional Center(2) | None | NAP | 4.75000% | NAP |
Loan | 22 | 400 Main | None | NAP | NAP | |
Loan | 23 | 322 Gates Avenue | None | NAP | NAP | |
Loan | 24 | Wawa and WSFS Bank | None | NAP | NAP | |
Loan | 25 | 252 Chapman Road | None | NAP | NAP | |
Loan | 26 | 7514 Wisconsin Avenue | None | NAP | NAP | |
Loan | 27 | Keller Shopping Center | None | NAP | NAP | |
Loan | 28 | Sculpture Flats | None | NAP | NAP | |
Loan | 29 | Dollar General Midwest Portfolio | None | NAP | NAP | |
Property | 29.01 | Dollar General Addison | ||||
Property | 29.02 | Dollar General Union City | ||||
Loan | 30 | Hillcrest Commons MHC | None | NAP | NAP | |
Loan | 31 | Dunkin’ Donuts East 14th Street | None | NAP | NAP |
A-1-26
DBJPM 2020-C9 | |
FOOTNOTES TO ANNEX A-1 | |
(1) | GACC—German American Capital Corporation or one of its affiliates; JPMCB—JPMorgan Chase Bank, National Association or one of its affiliates; GSMC—Goldman Sachs Mortgage Company or one of its affiliates; BSPRT—BSPRT CMBS Finance, LLC or one of its affiliates. |
With respect to Loan No. 2, MGM Grand & Mandalay Bay, the mortgage loan is part of a whole loan that was co–originated by Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, New York Branch and Société Générale Financial Corporation.
With respect to Loan No. 4, 1633 Broadway, the mortgage loan is part of a whole loan that was co–originated by Goldman Sachs Bank USA, JPMCB, DBR Investments Co. Limited and Wells Fargo Bank, National Association. GACC is contributing Notes A-2-C-3-A, A-2-C-4-C, and A-2-C-4-D with a Cut–off Date Balance of $40,000,000.
With respect to Loan No. 8, The Liz, the mortgage loan is part of a whole loan that was co-originated by Argentic Real Estate Finance LLC and (through a table funding arrangement) Goldman Sachs Bank USA.
With respect to Loan No. 12, 420 Taylor Street, the mortgage loan is part of a whole loan that was co–originated by JPMCB and Citi Real Estate Funding Inc.
With respect to Loan No. 13, 711 Fifth Avenue, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Bank of America, N.A.
With respect to Loan No. 14, Kings Plaza, the mortgage loan is part of a whole loan that was co–originated by JPMCB, Société Générale Financial Corporation and Wells Fargo Bank, National Association.
With respect to Loan No. 15, 333 South Wabash, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, American General Life Insurance Company, The Variable Annuity Life Insurance Company, American Home Assurance Company and National Union Fire Insurance Company of Pittsburgh, PA.
With respect to Loan Nos. 20 and 26, Valley Park Estates Cooperative and 7514 Wisconsin Avenue, in each case, the Mortgage Loan was originated by Natixis Real Estate Capital LLC and sold in its entirety to JPMCB. | |
(2) | Loan Number | Mortgage Loan Seller | Property Name | Cut-off Date Balance ($) | Non-Trust Pari Passu Cut-off Date Balance | Controlling Note | Governing PSA |
1 | JPMCB | Agellan Portfolio | $61,000,000 | $170,000,000 | No | Midland (BMARK 2020-B18) | |
2 | GACC | MGM Grand & Mandalay Bay | $50,000,000 | $1,584,200,000 | No | KeyBank (BX 2020-VIVA) | |
3 | GACC | BX Industrial Portfolio | $50,000,000 | $330,682,660 | No | Midland (BMARK 2020-IG3) | |
4 | GACC | 1633 Broadway | $40,000,000 | $961,000,000 | No | KeyBank (BWAY 2019-1633) | |
5 | GSMC | Amazon Industrial Portfolio | $35,000,000 | $104,100,000 | No | Servicing Shift | |
6 | JPMCB | Chase Center Tower I | $18,213,750 | $127,496,250 | No | Midland (BMARK 2020-IG2) | |
7 | JPMCB | Chase Center Tower II | $15,536,250 | $108,753,750 | No | Midland (BMARK 2020-IG2) | |
8 | GSMC | The Liz | $33,000,000 | $60,000,000 | No | Wells Fargo (MSC 2020-HR8) | |
9 | GACC | Coleman Highline | $30,000,000 | $125,000,000 | No | Servicing Shift | |
11 | GACC | Southcenter Mall | $29,000,000 | $189,000,000 | No | Midland (GSMS 2020-GC45) | |
12 | JPMCB | 420 Taylor Street | $28,409,091 | $59,590,909 | No | Midland (BMARK 2020-B18) | |
13 | GSMC | 711 Fifth Avenue | $25,000,000 | $520,000,000 | No | Wells Fargo (GSMS 2020-GC47) | |
14 | JPMCB | Kings Plaza | $20,000,000 | $467,000,000 | No | Midland (BMARK 2020-B17) | |
15 | GSMC | 333 South Wabash | $20,000,000 | $220,000,000 | No | Servicing Shift | |
16 | GACC | 280 North Bernardo | $20,000,000 | $51,000,000 | No | Midland (BMARK 2020-B18) | |
18 | JPMCB | 3000 Post Oak | $15,000,000 | $65,000,000 | No | Midland (BMARK 2020-B18) | |
19 | GACC | 675 Creekside Way | $15,000,000 | $68,400,000 | No | Midland (JPMDB 2020-COR7) | |
21 | GSMC | Brass Professional Center | $12,500,000 | $45,200,000 | No | Midland (BMARK 2020-B18) |
(3) | With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut-off Date Balance ($)” reflect the Allocated Loan Amount for such Mortgaged Property. |
• Loan No. 1 – Agellan Portfolio • Loan No. 2 – MGM Grand & Mandalay Bay • Loan No. 3 – BX Industrial Portfolio • Loan No. 5 – Amazon Industrial Portfolio • Loan No. 6 – Chase Center Tower I • Loan No. 7 – Chase Center Tower II • Loan No. 29 – Dollar General Midwest Portfolio | |
A-1-27
(4) | Multifamily | Retail | Office | ||||||||
Loan No. | Property Name | Units | Occ. | % of UW Base Rent | NRA (sq. ft.) | Occ. | % of UW Base Rent | NRA (sq. ft.) | Occ. | % of UW Base Rent | |
8 | The Liz(1) | 77 | 83.1% | 36.0% | 24,424 | 100.0% | 26.5% | 57,293 | 100.0% | 37.5% | |
13 | 711 Fifth Avenue | 53,798 | 98.4% | 78.5% | 286,226 | 72.3% | 21.5% | ||||
26 | 7514 Wisconsin Avenue | 22.8% | 100.0% | 21.9% | 77.2% | 91.7% | 78.1% | ||||
23 | Sculpture Flats | 22 | 100.0% | 83.4% | 4,000 | 100.0% | 16.6% |
(1) Occupancy is based on the January 31, 2020 rent roll for the commercial space and the June 24, 2020 rent roll for the residential space. | |
Loan No. 2 – MGM Grand & Mandalay Bay – Each of the related Mortgaged Properties consist of a resort and casino and, as of the trailing twelve months ending March 31, 2020 (i) with respect to the Mandalay Bay Mortgaged Property, approximately 34.1% of the revenues were from hotel rooms, approximately 30.2% of the revenues were from food and beverage sales, approximately 13.2% of the revenues were from gaming, and approximately 22.5% of the revenues were from other sources and (ii) with respect to the MGM Grand Mortgaged Property, approximately 27.2% of the revenues were from hotel rooms, approximately 29.4% of the revenues were from food and beverage sales, approximately 22.0% of the revenues were from gaming, and approximately 21.5% of the revenues were from other sources.
Loan No. 3 – BX Industrial Portfolio – Five of the Mortgaged Properties are Leased Fee and account for approximately 1.9% of the total allocated loan amount. These five properties are not included in square footage calculations and do not account for any U/W Base Rent.
Loan No. 4 – 1633 Broadway – The Mortgaged Property includes 145,192 sq. ft. of theater space, constituting approximately 5.7% of the net rentable area at the Mortgaged Property, and approximately 80,000 sq. ft. of retail space, constituting approximately 3.1% of the net rentable area at the Mortgaged Property, of which approximately 40,000 sq. ft. is vacant.
Loan No. 20 – Valley Park Estates Cooperative – The Mortgaged Property has (a) a commercial tenant, a pre-school representing approximately 1.7% of the underwritten base rent, and (b) two laundry facilities with respect to which the lessee under the related lease owes the borrower an ongoing monthly commission of $750.
Loan No. 22 – 400 Main – The Mortgaged Property contains 27,651 square feet of office space and one ground-floor restaurant suite totaling 6,331 square feet.
Loan No. 30 – Hillcrest Commons MHC – The Mortgage Property contains 3 apartments units (in addition to 68 manufactured housing pads), which are included in the unit count. | |
(5) | Loan No. 20 – Valley Park Estates Cooperative – The Mortgage Loan is secured by the borrower’s fee simple interest in the Mortgaged Property. However, the borrower is a housing cooperative, consisting of 426 shareholders collectively holding 88,657 shares in the cooperative, with no shareholder (except for the owner of the sole commercial unit at the Mortgaged Property) owning more than 10.0% share. All of the residential units are owned by the shareholders and owner-occupied except with respect to three cooperative-owned units, which are leased, and 62 units that are subleased by the shareholders of the cooperative. |
(6) | Loan No. 2 – MGM Grand & Mandalay Bay – The MGM Grand & Mandalay Bay Whole Loan is structured with an Anticipated Repayment Date (“ARD”) of March 5, 2030 and a final maturity date of March 5, 2032. After the ARD, the following structure would apply: (i) the interest rate will increase by 200 basis points over the greater of (x) 3.55800%, and (y)(1) the ARD Treasury Note Rate in effect on the ARD (such new rate, the “Adjusted Interest Rate”) plus (2) 1.77000%, (ii) amounts in the Excess Cash Flow Reserve (as defined in the related loan agreement) will be applied first to pay monthly additional interest amounts which, to the extent not paid, will be deferred (together with interest accrued thereon at the Adjusted Interest Rate) and added to the principal balance of the applicable note(s) comprising a portion of the MGM Grand & Mandalay Bay Whole Loan in the manner set forth in the MGM Grand & Mandalay Bay Whole Loan documents, and (iii) a full cash flow sweep to the extent of remaining amounts in the Excess Cash Flow Reserve will be applied to principal of the MGM Grand & Mandalay Bay Whole Loan in the manner set forth in the MGM Grand & Mandalay Bay Whole Loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—ARD Loan(s)” in this Preliminary Prospectus. |
(7) | The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub–servicing fee, trustee/certificate administrator fee, operating advisor fee, and CREFC® license fee with respect to each Mortgage Loan. For purposes of this annex A–1, the definition of Administrative Fee Rate as it relates to any Non–Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing or any sub–servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non–Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. See the table titled “Non–Serviced Whole Loans” under “Summary of Terms—Offered Certificates—Servicing and Administration Fees” in this Preliminary Prospectus. |
A-1-28
(8) | Loan No. 9 – Coleman Highline – Under the terms of the related Mortgage Loan documents, the first payment date is in October 2020, and the Original Term to Maturity or ARD and Remaining Term to Maturity or ARD are each 120 months. However, due to the fact that the GACC will contribute an Initial Interest Deposit Amount to the trust on the Closing Date to cover an amount that represents one-month’s interest that would have accrued with respect to the Coleman Highline Loan at the related interest rate with respect to a September 2020 payment date, such Mortgage Loan is being treated as having a First Payment Date in September 2020, and an Original Term to Maturity Date or ARD, and Remaining Term to Maturity Date or ARD of 121 months.
Loan No. 15 – 333 South Wabash – Under the terms of the related Mortgage Loan documents, the first payment date is October 1, 2020, and the Original Interest Only Period, Remaining Interest Only Period, Original Term to Maturity or ARD and Remaining Term to Maturity or ARD are each 96 months. However, due to the fact that the related mortgage loan seller will contribute an initial interest deposit amount to the Issuing Entity on the Closing Date to cover an amount that represents one–month’s interest that would have accrued with respect to the Mortgage Loan at the related interest rate with respect to a September 2020 payment date, such Mortgage Loan is being treated as having a First Payment Date on September 1, 2020, and an Original Interest Only Period, Remaining Interest Only Period, Original Term to Maturity or ARD and Remaining Term to Maturity or ARD of 97 months. |
(9) | Annual Debt Service ($), Monthly Debt Service ($), Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12–month period following the Cut–off Date (or, in the case of Monthly Debt Service ($), the average of such interest only payments) without regard to leap year adjustments. |
Loan No. 3 – BX Industrial Portfolio – The related whole loan is split between (i) a 17-month revolving floating rate loan with five, one-year extension options (the “BX Industrial Portfolio Floating Rate Loan”) with an aggregate Cut-off Date principal balance of approximately $99.4 million, and (ii) a 77-month fixed rate componentized loan (the “BX Industrial Portfolio Fixed Rate Loan”) comprised of (A) a senior fixed rate loan (the “BX Industrial Portfolio Senior Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $322.4 million evidenced by eight A-Notes, and (B) a subordinate fixed rate loan (the “BX Industrial Portfolio Subordinate Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $227.6 million, evidenced by Notes A-1-B, A-1-C-1, A-1-C-2, and A-1-D, each of which is subordinate to all notes with a prior alphabetical designation. The BX Industrial Portfolio Senior Fixed Rate Loan is senior to the BX Industrial Portfolio Subordinate Fixed Rate Loan. The BX Industrial portfolio Fixed Rate Loan and BX Industrial Portfolio Floating Rate Loan are pari passu, provided that voluntary prepayments are applied first to the BX Industrial Portfolio Floating Rate Loan. The interest rate on the BX Industrial Portfolio Floating Rate Loan is LIBOR (subject to a floor of 0.00000%) plus a spread of 1.45000%. For purposes of the debt service coverage ratio calculations herein, LIBOR is assumed to be 0.50000%. The BX Industrial Portfolio Whole Loan NCF DSCR, based on a LIBOR cap of 4.00000% for the BX Industrial Portfolio Floating Rate Loan, is 1.80x. With respect to the BX Industrial Portfolio Mortgage Loan, the debt service coverage ratios, loan-to-value ratios and debt yields include approximately $58,283,000 of the Cut-off Date Balance of the BX Industrial Portfolio Floating Rate Loan.
Loan No. 12 – 420 Taylor Street – The Underwritten NOI DSCR and Underwritten NCF DSCR was calculated based on the amortizing payments commencing on September 6, 2020.
Loan No. 15 – 333 South Wabash – Commencing on the first Payment Date following the occurrence of an Amortization Trigger Event, combined payments of principal and interest shall be payable, in arrears, on each monthly Payment Date in the amount of (a) $340,745.07 under the Promissory Note (AGL), (b) $69,411.03 under the Promissory Note (AGL-Fortitude), (c) $157,752.35 under the Promissory Note (VALIC), (d) $12,620.19 under the Promissory Note (NUFI-Fortitude), (e) $37,860.56 under the Promissory Note (AHAC), (f) $12,620.19 under the Promissory Note (AHAC-Fortitude), (g) $225,360.49 under the Promissory Note (Tranche A-2-A), (h) $135,216.30 under the Promissory Note (Tranche A-2-B), and (i) $90,144.20 under the Promissory Note (Tranche A-2-C). “Amortization Trigger Event” means, commencing on the Payment Date in August 2026 and on the Payment Date in August of each calendar year thereafter, (i) the Net Operating Income for the twelve (12) calendar months immediately preceding the date of determination does not exceed $21,000,000 or (ii) based on a lease-in-place analysis as of the date of determination, the aggregate portion of the Property demised pursuant to any Lease with a stated termination date on or prior to the date that is thirty-six (36) months following the date of determination exceeds 241,348 square feet. |
A-1-29
(10) | “Hard” generally means each tenant is required to transfer its rent directly to the lender–controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over–the–counter cash and equivalents are required to be deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender–controlled lockbox. “Soft Springing Hard” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account, but upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender–controlled lockbox. |
(11) | “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents). |
(12) | With respect to the loans referenced below structured with A/B Notes, the Underwritten NOI DSCR, Underwritten NCF DSCR, Cut–off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms) ($) calculations exclude the subordinate secured debt. |
• Loan No. 1 – Agellan Portfolio • Loan No. 2 – MGM Grand & Mandalay Bay • Loan No. 3 – BX Industrial Portfolio • Loan No. 4 – 1633 Broadway • Loan No. 6 – Chase Center Tower I • Loan No. 7 – Chase Center Tower II | |
(13) | The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A–1 to this Preliminary Prospectus.
Loan No. 11 – Southcenter Mall – The borrower is responsible for monitoring the sufficiency of funds deposited in the cash management account and liable for any deficiency in available funds, irrespective of whether the borrower has received any account statement, notice or demand from the lender or the lender’s servicer. If the amount on deposit in the cash management account is insufficient to allocate the full amounts required according to the Mortgage Loan documents, the borrower will be required to deposit such deficiency into the cash management account within five days before the payment default becomes an event of default. |
(14) | In certain cases, in addition to an “as–is” value, the appraisal states an “as complete”, “as–stabilized” or “hypothetical” value for the related Mortgaged Property that assumes that certain events will occur with respect to retenanting, construction, renovation or repairs at such Mortgaged Property. The Appraised Value set forth on Annex A–1 is the “as–is” value unless otherwise specified in this Preliminary Prospectus. With respect to the Mortgaged Properties that secure the Mortgage Loans listed in the following table, the respective Cut–off Date LTV Ratio was calculated using the related “as complete”, “as–stabilized” or “hypothetical” Appraised Values, as opposed to the “as–is” Appraised Values, each as set forth in the following table: |
Loan NO. | Mortgage Loan | % of Initial Pool Balance | Mortgage Loan Cut-off Date LTV Ratio (Other Than “As–Is”) | Mortgage Loan LTV Ratio at Maturity (Other Than “As–Is”) | Appraised Value (Other Than (“As–Is”) | Mortgage Loan Cut-off Date LTV Ratio (“As–Is”) | Mortgage Loan LTV Ratio at Maturity (“As–Is”) | Appraised Value (“As–Is”) | |||||||||
2 | MGM Grand & Mandalay Bay(1) | 7.9% | 35.5%(2) | 35.5%(2) | $4,600,000,000 | 22.2%(2) | 22.2%(2) | $7,352,600,000 | |||||||||
6 & 7 | Chase Center Tower I and Chase Center Tower II(3)(4) | 5.4% | 31.3% | 31.3% | $863,500,000 | 34.2% | 34.2% | $789,100,000 | |||||||||
9 | Coleman Highline(5) | 4.8% | 50.8% | 50.8% | $305,100,000 | 51.5% | 51.5% | $301,100,000 | |||||||||
12 | 420 Taylor Street(6) | 4.5% | 61.3% | 55.4% | $143,500,000 | 72.4% | 65.4% | $121,500,000 | |||||||||
16 | 280 North Bernardo(7) | 3.2% | 59.2% | 59.2% | $120,000,000 | 71.9% | 71.9% | $98,700,000 | |||||||||
19 | 675 Creekside Way(8) | 2.4% | 58.3% | 58.3% | $143,000,000 | 63.7% | 63.7% | $131,000,000 |
A-1-30
(1) The Other Than As–Is Appraised Value of $4,600,000,000 as of January 10, 2020, set forth above is the appraised value solely with respect to real property at the MGM Grand & Mandalay Bay Mortgaged Properties, excluding personal property and intangible property attributable to the MGM Grand & Mandalay Bay Properties (the “Aggregate Real Property Appraised Value”). The appraisal also includes an “As Leased–Sale–Leaseback Appraised Value,” which is equal to the Aggregate Real Property Appraised Value. The Appraised Value of $7,352,600,000 (“Aggregate As–Is Appraised Value”) as of January 10, 2020, includes personal property and intangible property attributable to the MGM Grand & Mandalay Bay Mortgaged Properties. The personal property and intangible property relating to the MGM Grand & Mandalay Bay Mortgaged Properties is owned by the MGM tenant or certain sublessees at the MGM Grand & Mandalay Bay Mortgaged Properties that are wholly owned subsidiaries of MGM (the “MGM/Mandalay Operating Subtenants”) (as more particularly provided in the master lease), which granted a security interest in certain property of the MGM tenant and the MGM/Mandalay Operating Subtenants (with certain exclusions, including an exclusion for the intellectual property of MGM tenant (as more particularly described in the master lease); and provided that the FF&E is only transferred to the MGM Grand & Mandalay Bay Borrowers at no cost in the event of a termination of the master lease due to an event of default by the MGM tenant thereunder) in favor of the MGM Grand & Mandalay Bay Borrowers, and such security interest was collaterally assigned by the MGM Grand & Mandalay Bay Borrowers to the mortgage lender.
(2) The Mortgage Loan Cut-off Date LTV Ratio (“As–Is”) and the Mortgage Loan LTV Ratio at Maturity (“As–Is”) based on the Aggregate As-Is Appraised Value are 22.2% and 22.2%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan. The Mortgage Loan Cut-off Date LTV Ratio (Other Than “As–Is”) and the Mortgage Loan LTV Ratio at Maturity (Other Than “As–Is”) based on the Aggregate Real Property Appraised Value are 35.5% and 35.5%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan.
(3) The Appraised Value (Other Than “As–Is”) represents the “Hypothetical As–If Funded” value, which assumes all remaining construction and tenant improvements as of December 19, 2019 have been paid for or funded. At origination, the borrowers reserved $62,678,348 for all outstanding tenant improvements and outstanding repairs. Such construction and tenant improvements have since been funded.
(4) With respect to Chase Center Tower I and Chase Center Tower II mortgage loans, the mortgage loans are cross collateralized and cross defaulted. As such the calculation are based on the aggregate Current Balance ($), Maturity/ARD Balance, UW NOI, UW NCF and Debt Services of these loans.
(5) The Appraised Value (Other Than “As Is”) reflects the “As Stabilized” value of $305,100,000 as of October 1, 2020, which assumes the stabilized operation of the property as of the stabilization date (effective date of value).
(6) The Appraised Value (Other Than “As–Is”) reflects the “Prospective Value Upon Completion (TILC Funded) / Stabilization” value, which assumes all remaining construction and tenant improvements as of May 1, 2021 have been paid for or funded. At origination, the borrowers reserved approximately $8,447,054 for all outstanding tenant improvements. The “As–Is” appraised value as of May 1, 2020 is $121.5 million, which results in a whole loan Cut–off LTV of approximately 72.4%.
(7) The appraised value represents the “As Stabilized” appraised value, which assumes all free rent has burned off and rent commencement has begun. The tenant, Aurora Innovations, has begun the buildout of its space and approximately $10.9 million was reserved upfront in free rent and completion reserves. Based on the “As–is” appraised value as of October 29, 2019 equal to $98.7 million, the Cut–off Date LTV and Maturity LTV are 71.9%. In addition, the appraisal concluded to a “Hypothetical Go Dark” appraised value of $78.6 million as of October 29, 2019. Based on the “Hypothetical Go Dark” appraised value, the Cut–off Date LTV and Maturity LTV are 90.3%.
(8) The Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “As-Stabilized” Value of $143,000,000 as of January 1, 2021, which reflects the rent commencement date, following the free rent period. At loan origination, approximately $8.5 million was deposited into a free rent reserve in connection with the ongoing free rent period. Based on the “As-Is” appraised value of $131,000,000, the Current LTV % and Maturity LTV are both equal to 63.7%. | |
Loan No. 1 – Agellan Portfolio – The Appraised Value is based on an aggregate “as–is” value of the Mortgaged Properties and is inclusive of excess land value that is defined in each individual Mortgaged Property appraisal and serves as collateral for the whole loan. The excess vacant land parcels are associated with the Sarasota Distribution Hub and Supervalu properties, and may be released pursuant to satisfying conditions set forth in the whole loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus.
Loan No. 4 – 1633 Broadway – The appraisal includes the extraordinary assumption that the owner has provided a $55,980,670 capital expenditure budget that is projected to occur over the initial 10 years of the investment holding period, which was utilized to estimate the value set forth in the appraisal. Such capital expenditures are not required and have not been reserved for under the Mortgage Loan documents, and we cannot assure you that they will be made.
Loan No. 10 – The Mayfair Apartments – The appraised value represents the “As-Complete” value of $58,800,000, which assumes the completion of the proposed improvements at the Mortgaged Property. All improvements have been completed at the Mortgaged Property. The appraisal also concluded to an “As-Stabilized” appraised value of $60,100,000 as of June 3, 2020, which assumes the completion of the proposed improvements and the stabilized occupancy at the Mortgaged Property of 94.0%. The Cut-off LTV Ratio and LTV at Maturity based on the $60,100,000 “As-Stabilized” appraised value are 49.9% and 49.9%, respectively. The “As-Is” appraised value for the Mortgaged Property is $56,800,000. The Cut-off LTV Ratio and LTV at Maturity based on the $56,800,000 “As-is” appraised value are 52.8% and 52.8%, respectively. |
A-1-31
Loan No. 20 – Valley Park Estates Cooperative – The appraisal includes the extraordinary assumption that, among other things, the units at the Mortgaged Property, which may be subject to certain guidelines provided by regulatory authorities, including the Department of Housing and Community Renewal, in determining rents, could achieve rents commensurate with comparable properties that are not rent-stabilized should the cooperative corporation be de-converted. We cannot assure you that the units will not become subject to such regulatory guidelines or that the cooperative will be de-converted and will achieve market rents.
Loan No. 23 – 322 Gates Avenue – The appraised value represents the “As-Stabilized” value of $18,450,000, which assumes that rental applications will be approved for the nine affordable housing units and that the Mortgaged Property will be granted a 421-a tax abatement. As of May 21, 2020, the Mortgaged Property is 100.0% occupied, inclusive of the nine affordable housing units and the Mortgaged Property received its 421-a tax abatement Certificate of Eligibility on June 26, 2020. The “As-Is” appraised value for the mortgage property as of November 26, 2019 is $18,400,000. The Cut-off LTV Ratio and LTV at Maturity based on the $56,800,000 “As-Is” appraised value are 59.8% and 59.8%, respectively. | |
(15) | Loan No. 8 – The Liz – The Cut-off Date LTV Ratio calculated based on the loan amount net of the $3,000,000 earnout reserve and using the “as-is” appraised value of $140,800,000 is 63.9%. The Cut-off Date LTV Ratio based on the gross loan amount of $93,000,000 is 66.1%. In addition, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield (7.4% and 7.3%, respectively) are calculated based on the net loan amount of $90,000,000 (reflecting a deduction of the $3,000,000 earnout reserve amount). Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculated using the gross loan amount of $93,000,000 are 7.2% and 7.1%, respectively. The lender is required, from time to time, to disburse funds held in the earnout reserve to the borrower within (x) five business days, with respect to a disbursement pursuant to subclause (i) below or (y) 15 days, with respect to a disbursement pursuant to subclause (ii) below, in the following increments and subject to the lender’s determination that the following conditions have been satisfied: (i) provided no default or cash management period is then continuing, (a) the commercial component remains 100% occupied, (b) the multifamily component is 92% occupied (inclusive of units leased by residential operator(s)), (c) the borrowers enter into a lease agreement with a qualified residential operator for a minimum of eight multifamily units at a minimum of $25,000 per month ($300,000 annually) for no less than five years and collect unabated rent for three consecutive months; the lender will disburse $3,000,000 to the borrowers or (ii) provided no default or cash management period is then continuing, upon the Mortgaged Property achieving an earnout debt yield of 7.20%, the lender is required to release the amount of earnout disbursement utilized in the calculation of such earnout debt yield to the borrowers, provided, that, in no event will the amount of each such disbursement be less than $1,500,000. |
(16) | Loan No. 3 – BX Industrial Portfolio – Five of the Mortgaged Properties (The Colony Land, 273 Industrial Way, Rivers Bend Center – Land, Laraway Land 1, Laraway Land 2) are Leased Fee and account for approximately 1.9% of the total allocated loan amount. These five properties are not included in square footage calculations and do not account for any U/W Base Rent. |
(17) | Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date.
“L(x)” means lock–out for x payments.
“D(x)” means may be defeased for x payments.
“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge.
“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
“DorYM1(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge or 1% of the amount prepaid.
“O(x)” means freely prepayable for x payments, including the maturity date.
“YM0.5(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 0.5% of the amount prepaid.
“DorYM0.5(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge or 0.5% of the amount prepaid.
Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio Mortgage Loan) under various circumstances, as described in this Preliminary Prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus. In addition, certain of the Mortgage Loans permit the borrower to prepay a portion of the Mortgage Loan to avoid or cure a cash sweep period due to a low debt yield or debt service coverage ratio trigger. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Voluntary Prepayments” in this Preliminary Prospectus. |
(18) | Loan No. 1 – Agellan Portfolio – The lockout period will be at least 24 payments beginning with and including the first payment date of September 7, 2020. The borrowers have the option to defease the full $403.0 million Agellan Portfolio Whole Loan after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) |
A-1-32
the third anniversary of the first payment date. The assumed lockout period of 24 payments is based on the expected DBJPM 2020-C9 securitization closing date in August 2020. The actual lockout period may be longer.
Loan No. 2 – MGM Grand & Mandalay Bay – The defeasance lockout period will be at least 29 payment dates beginning with and including the first payment date of April 5, 2020. The MGM Grand & Mandalay Bay borrowers have the option to defease the MGM Grand & Mandalay Bay Whole Loan, in whole or in part, after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 14, 2023. The MGM Grand & Mandalay Bay Whole Loan may be prepaid in whole or in part at any time, subject to payment of the applicable yield maintenance premium if such prepayment occurs prior to September 5, 2029 (provided no yield maintenance will be due in connection with mandatory prepayments arising out of any casualty, condemnation or in connection with a Special Release or a Default Release (as defined in this Preliminary Prospectus). The assumed lockout period of 29 payment dates is based on the expected DBJPM 2020–C9 securitization closing date in August 2020. The actual lockout period may be longer.
Loan No. 4 – 1633 Broadway – The lockout period will be at least 32 payment dates beginning with and including the first payment date of January 6, 2020. Defeasance of the whole loan in full is permitted after the date that is the earlier to occur of (i) November 25, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 32 payments is based on the expected DBJPM 2020–C9 securitization closing date in August 2020. The actual lockout period may be longer.
Loan No. 5 – Amazon Industrial Portfolio – The lockout period will be at least 24 payment dates beginning with and including the first payment date of September 6, 2020. Defeasance of the Amazon Industrial Portfolio Whole Loan in full is permitted after the first payment date following the earlier to occur of (i) July 30, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected DBJPM 2020-C9 securitization closing date in August 2020. The actual lockout period may be longer.
Loan No. 12 – 420 Taylor Street – The lockout period will be 24 payments beginning with and including the first payment date of September 6, 2020. The borrowers may (i) defease the whole loan in full after two years after the closing date of the securitization that includes the last note to be securitized (“the Permitted Defeasance Date”) or (ii) prepay the full 420 Taylor Street Whole Loan upon payment of an amount equal to the yield maintenance premium after the third anniversary of the first payment date if the Permitted Defeasance Date has not yet occurred. The assumed lockout period of 24 payments is based on the expected DBJPM 2020-C9 securitization closing date in August 2020. The actual lockout period may be longer.
Loan No. 13 – 711 Fifth Avenue – The lockout period will be at least 29 payment dates beginning with and including the first payment date of April 6, 2020. Defeasance of the 711 Fifth Avenue Whole Loan in full is permitted after the date that is the earlier to occur of (i) March 6, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 29 payments is based on the expected DBJPM 2020-C9 securitization closing date in August 2020. The actual lockout period may be longer.
Loan No. 15 – 333 South Wabash – At any time on or after September 1, 2024, the borrower has the right to voluntarily prepay, and defease, as applicable, the 333 South Wabash Whole Loan in full provided that (i) in respect of a prepayment of (a) note AGL, (b) note AGL-Fortitude, (c) note VALIC, (d) note NUFI-Fortitude, (e) note AHAC and (f) note AHAC-Fortitude (collectively, “Tranche A-1 Notes”), the borrower pays a prepayment premium equal to the greater of the yield maintenance amount or 1% of the unpaid principal balance evidenced by the Tranche A-1 Notes as of the prepayment date, and (ii) the borrower defeases the portion of the 333 South Wabash Whole Loan evidenced by the (x) note Tranche A-2-A, (y) note Tranche A-2-B and (z) note Tranche A-2-C (collectively, “Tranche A-2 Notes”). For the avoidance of doubt, the Tranche A-1 Notes must be prepaid simultaneously as the Tranche A-2 Notes are defeased.
Loan No. 16 – 280 North Bernardo – The defeasance lockout period will be at least 25 payments beginning with and including the first payment date of August 6, 2020. The borrower has the option to defease the 280 North Bernardo Whole Loan in whole (and not in part) after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) June 29, 2023. The assumed defeasance lockout period of 25 months is based on the expected closing date of the DBJPM 2020–C9 securitization in August 2020. The actual lockout period may be longer.
Loan No. 19 – 675 Creekside Way – The defeasance lockout period will be at least 29 payment dates beginning with and including the first payment date of April 6, 2020. Defeasance of the $83.4 million 675 Creekside Way Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) March 2, 2023. The assumed lockout period of 29 payment dates is based on the expected DBJPM 2020-C9 securitization closing date in August 2020. The actual lockout period may be longer.
Loan No. 21 – Brass Professional Center – The lockout period will be at least 24 payment dates beginning with and including the first payment date of September 6, 2020. Defeasance of the Brass Professional Center Whole Loan in full is permitted after the date that is the earlier to occur of (i) July 10, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected DBJPM 2020-C9 securitization closing date in August 2020. The actual lockout period may be longer. |
A-1-33
(19) | Partial release in connection with a partial prepayment or partial defeasance or substitution or a free release is permitted for the following loans. See “Description of the Mortgage Pool —Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus for the terms of the releases.
• Loan No. 1 – Agellan Portfolio • Loan No. 2 – MGM Grand & Mandalay Bay • Loan No. 3 – BX Industrial Portfolio • Loan No. 5 – Amazon Industrial Portfolio • Loan No. 6 – Chase Center Tower I • Loan No. 7 – Chase Center Tower II • Loan No. 8 – The Liz • Loan No. 11 – Southcenter Mall • Loan No. 14 – Kings Plaza • Loan No. 17 – Weaverville Public Plaza • Loan No. 29 – Dollar General Midwest Portfolio
Loan Nos. 20 and 26 – Valley Park Estates Cooperative and 7514 Wisconsin Avenue – The Mortgage Loan documents do not permit a partial release of the Mortgaged Property, but do permit a partial defeasance, provided, among other conditions, that the borrower execute and deliver all necessary documents to amend and restate the note and issue two substitute notes, one having a principal balance equal to the defeased portion of the original note and the other having a principal balance equal to the undefeased portion of the original note. |
(20) | Loan No. 8 – The Liz – The increase from the Most Recent NOI ($) to Underwritten NOI ($) at the Mortgaged Property is primarily attributable to the Mortgaged Property being delivered and leasing up to its current occupancy. The multifamily portion was delivered in June 2019.
Loan No. 10 – The Mayfair Apartments – The Underwritten NOI ($) is over 10% higher than Most Recent NOI ($), as the sponsor completed a comprehensive renovation of down units that were previously not in leasable condition. Over the 12-month period ending July 31, 2020, there were an average of 398 units available for lease with average occupancy of 81.8% as compared to an in-place occupancy of 89.1% and 442 units available for lease in the “as-is” underwriting.
Loan No. 15 – 333 South Wabash – The increase from the Most Recent NOI ($) to Underwritten NOI ($) at the Mortgaged Property is primarily attributable to The Northern Trust Company’s new 15-year direct lease for approximately 45.4% of the net rentable area at the Mortgaged Property that commences in September 2020. Leased occupancy changed from below 40% as of December 2019 to 90.5% in the underwriting due to recent leasing in previously vacant space.
Loan No. 23 – 322 Gates Avenue – The Underwritten NOI ($) is over 10% higher than Most Recent NOI ($), as the Underwritten NOI ($) assumes lease-up of the Mortgaged Property, including stabilized property expenses. As of May 21, 2020, the Mortgaged Property is 100.0% occupied. Historical financials prior to 2020 are not available as the Mortgaged Property was constructed in 2019.
Loan No. 25 – 252 Chapman Road – The UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily driven by the lease commencement of the 4th largest tenant, State of Delaware - Division of Social Services on February 1, 2020.
Loan No. 28 – Sculpture Flats – The UW NOI ($) is over 10% higher than Most Recent NOI ($), as a result of the sponsor steadily increasing rents with the market and recently instituting a planned increase on new lease/renewal rent by an average of $65/unit/month as of July 28, 2020. This translated to a 6.3% increase in residential income since February 2020. Historical financials prior to 2019 are not available as the Mortgaged Property was constructed in 2018. |
(21) | Loan No. 5 – Amazon Industrial Portfolio – JDM AMZN KC, LLC (“Kansas Borrower”) acquired the property located at 6925 Riverview Ave, Kansas City, Kansas (the “Kansas Property”) from RELP Turner, LLC (“Developer”), as well as Developer’s interests in certain industrial revenue bonds and the related documents in order to maintain a 100%, 10 year real property tax abatement relating the Kansas Property through an industrial revenue bond and payment in lieu of taxes (“PILOT”) program with the Unified Government of Wyandotte County/Kansas City, Kansas (the “Municipality”). Kansas Borrower is subject to a “Performance Agreement”, which grants Kansas Borrower a 100% abatement of ad valorem and personal property taxes on the Property for the period that the Bonds remain outstanding, provided that Developer pays $5,000 per year in lieu of taxes (the “PILOT Payment”) for the duration of the tax abatement. Kansas Borrower owns the fee interest in the Kansas Property and leases it to the Municipality pursuant to the “PILOT Base Lease”, which qualifies the property for tax exemption due to Municipality’s lessee interest. Concurrently with the PILOT Base Lease, the Municipality leases the Mortgaged Property back to Kansas Borrower for its occupancy and use pursuant to the “PILOT Lease Agreement”, which provides that Kansas Borrower’s sole rent obligations are to pay interest and principal on the Bonds as they become due. Kansas Borrower is the sole holder of the bonds. No money changes hands to effect Borrower’s rent obligations under the PILOT Lease Agreement because Kansas Borrower, as owner of the Bonds, has waived actual payment of interest and principal under the Bonds. |
A-1-34
Loan No. 18 – 3000 Post Oak – The mortgaged property includes the borrower’s leasehold interest in a certain parcel of land that is required to be used only as a private street, road or driveway, and effectively constitutes one of many direct access ways to the main portion of the Mortgaged Property. The related ground lease does not require any rent payments and expires on the date that is the earlier to occur of (i) September 30, 2023, and (ii) the termination of the rights of the ground lessor under that certain Easement an affiliate of the ground lessee has granted the ground lessor an easement upon a tract of land described in the Easement. Such leasehold portion does not constitute a material portion of the Mortgaged Property. | |
(22) | The following Mortgaged Properties consists, in whole or in part, of the related borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests:
Loan No. 3 – BX Industrial Portfolio – The Mortgaged Properties DFW Logistics Center (Bldg 4), DFW Logistics Center (Bldg 3), and DFW Logistics Center (Bldg 5) consist, in whole or in part, of the related borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests. In addition, the BX Industrial Portfolio – 2270 Woodale Mortgaged Property is subject to a condominium structure; however, the condominium is not fractured.
Loan No. 11 – Southcenter Mall – The Southcenter Mall Property is owned in fee by the borrower, except for a parking parcel containing approximately 1,350 parking spaces, in which the borrower has a sub–ground leasehold interest through June 2045. The ground rent under the lease is currently approximately $8,175 per month and resets every 10 year period subject to the methodology in the ground lease documents.
Loan No. 14 – Kings Plaza – A portion of the collateral, including the parking garage ingress/egress, the Marina Building and a portion of the ground under the parking garage, is subject to a ground lease.
Loan No. 22 – 400 Main – On August 1, 2013 a ground lease was executed between 400 Main Morris Land, LLC (ground lessor) and 400 Main Morris, LLC (ground lessee). The 61-year ground lease expires on the later of (i) August 5, 2074 or (ii) the fifty first anniversary of the Commencement Date, and the ground rent is based on a percentage of the adjusted gross income (base rent). The percentage equals 20.0% during the first 20 years followed by a percentage increase to 25.0% of the adjusted gross income. The minimum ground rent will be required to never fall below $150,000 annually. The ground lease is structured on a triple net basis, with the ground lessee responsible for real estate taxes and all operating expenses associated with the property’s improvements. The ground lessor is a sponsor-affiliated trust set up for the benefit of the sponsor’s family and children. |
(23) | Loan No. 2 – MGM Grand & Mandalay Bay – Under the Master Lease, the MGM tenant is required to pay to the MGM Grand & Mandalay Bay borrowers an initial lease rent of $292.0 million per annum ($159.0 million allocated to the MGM Grand Mortgaged Property and $133.0 million allocated to the Mandalay Bay Mortgaged Property, the “Master Lease Rent”), subject to annual increases of (i) 2.0% in years 2 through 15 of the initial lease term, and (ii) thereafter, the greater of 2.0% or CPI (CPI capped at 3.0%) for the remainder of the initial lease term. Additionally, the MGM tenant will be required to continue to invest in the MGM Grand & Mandalay Bay Mortgaged Properties, with (x) a minimum aggregate capital investment requirement of 3.5% of actual net revenues every five years (the first such period beginning January 1, 2020 and expiring December 31, 2024, and the second such period beginning January 1, 2021 and expiring December 31, 2025, and each five–year period thereafter on a rolling basis) in the aggregate for the MGM Grand & Mandalay Bay Mortgaged Properties (such amount not to be less than 2.5% of the actual net revenue of any individual Mortgaged Property) (collectively, the “Required CapEx”) and (y) a monthly reserve equal to 1.5% of actual net revenues which may be used for FF&E and on qualifying capital expenditures in satisfaction of the Required CapEx spend. The MGM Grand & Mandalay Bay Mortgaged Properties were acquired in a sale-leaseback transaction. |
(24) | Loan Nos. 6 and 7 – Chase Center Tower I and Chase Center Tower II – Uber Technologies, Inc. occupies 100% NRA and is an indirect equity owner of the borrower.
Loan No. 8 – The Liz – Whitman-Walker (25.4% of the net rentable area) and Fivesquares Development (1.5% of the net rentable area) collectively occupy approximately 26.9% of the net rentable area and are affiliated with indirect owners of the borrower. |
(25) | Loan No. 8 – The Liz – The Largest Tenant, Whitman-Walker, leases 32,778 sq. ft. with a lease expiration date of August 31, 2034 and 2,834 sq. ft. with a lease expiration date of September 30, 2029.
Loan No. 14 – Kings Plaza – The borrower and Best Buy, the 5th Largest Tenant, have entered into a lease amendment, pursuant to which the lease term expires in December 2022 (instead of the original expiration date of January 2032), and the tenant’s rent payment obligations have been accelerated without incurring any losses to the borrower in total rent obligations under the lease. |
A-1-35
Loan No. 14 – Kings Plaza – JCPenney declared bankruptcy on May 15, 2020 and announced plans to close a number of stores in connection with the restructuring, including its store at the Kings Plaza Property. For additional information, please see “Description of the Mortgage Pool – Mortgage Pool Characteristics – Property Types – Retail Properties” in the Preliminary Prospectus.
Loan No. 15 – 333 South Wabash – The 4th Largest Tenant, Akuna Capital LLC, leases 28,466 sq. ft. with a lease expiration of December 31, 2029 and 27,916 sq. ft. with a lease expiration of December 31, 2025. | |
(26) | The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if the landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with such tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the Mortgaged Property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely.
Loan No. 3 – BX Industrial Portfolio – The Largest Tenant at the individual Mortgaged Property located at 500 HP Way, Nestor Imports, Inc. (“Nestor”), has the one–time option to terminate its lease (the “Termination Option”), effective as of the Early Termination Date (as hereinafter defined), provided that, among other things, no event of default is ongoing and prior written notice is given of Nestor’s exercise of the Termination Option (the “Early Termination Notice”), which termination will be effective on the last day of the calendar month that is 180 days after the date upon which landlord receives such Early Termination Notice (the “Early Termination Date”). The sole tenant at the individual Mortgaged Property located at 7940 Kentucky Avenue, The United States of America, may terminate its lease, in whole or in parts, at any time effective after the October 31, 2024, by providing not less than 120 days’ prior written notice to the related landlord.
Loan No. 4 – 1633 Broadway – The 4th Largest Tenant, Morgan Stanley & Co, representing approximately 10.2% of net rentable area, has the option to terminate its lease as to all or any portion (but not less than one full floor) of its space at any time after April 1, 2027, upon 18 months’ notice and payment of a termination fee. The 5th Largest Tenant, Kasowitz Benson Torres, representing approximately 7.9% of the net rentable area, has the right to terminate all or any portion of one full floor of the premises located on the uppermost or lowermost floors (provided that the terminated space must be in a commercially reasonable configuration) effective as of March 31, 2024, by providing notice by March 31, 2023 and payment of a termination fee.
Loan No. 8 – The Liz – The 2nd Largest Tenant, Goethe-Institut, representing approximately 16.0% of net rentable area, has a one-time right to terminate its lease upon at least three full calendar months’ prior written notice to borrowers at the end of a calendar month, only in the event that a relevant public authority of the United States of America or the Department of Foreign Affairs for the Federal Republic of Germany (in particular, the Department of Foreign Affairs in Berlin) based on a political crisis or for security reasons issues an order for the closure of the Goethe-Institut (whether partially or completely) that makes the continued operation of the Goethe-Institut impossible. The termination notice is required to include written evidence of the aforesaid order for the closure of the Goethe-Institut. The 3rd Largest Tenant, Amazon Retail, representing approximately 6.6% of net rentable area, has the one time right to terminate its lease effective as of November 30, 2024 upon at least 180 days’ prior written notice.
Loan No. 11 – Southcenter Mall – The Largest Tenant, American Multi–Cinema (“AMC”), representing approximately 8.9% of net rentable area, has the option to terminate its lease: (a) If any law prohibits the use of AMC’s facility for its primary use during lease term as permitted, AMC may notify the borrower and if the borrower does not, within 60 days, cause the prohibition to be lifted, then AMC may, at its option, terminate its lease by giving the borrower notice. If a prohibition occurs or is imposed, then for the period beginning on the occurrence or imposition and ending on the date it is lifted or the lease is terminated, annual fixed rent, annual percentage rent and index rent will be fully abated and the borrower must refund any such unearned rent paid by AMC; (b) if a court deems such act a constructive eviction, AMC will have a one–time right to terminate its lease on written notice to the borrower within 30–days following such decision; (c) if AMC’s operations are materially adversely affected as a direct result of any breach by the borrower of its representations or obligations, the rent will bel abated, and in lieu thereof, AMC will be required to pay percentage rent only during the continuance of the borrower’s breach, and if such condition prohibits AMC from operating in AMC’s facility for a period longer than three months, AMC may, in addition to its other remedies, terminate its lease by giving notice to landlord of its election to do so. The Third Largest Tenant, Round One (“RO”), representing approximately |
A-1-36
5.2% of net rentable area, has the option to terminate its lease: (a) if RO is unable to obtain a building permit within 90 days following the outside submission date, then RO will have the option to terminate the lease by written notice delivered to landlord within 180 days following that date, so long as RO is not then in default of the lease upon applicable notice and cure periods; (b) if use permits are not issued within 90 days, then RO will have the option to terminate the lease within 30 days, so long as RO is not then in default of its lease upon applicable notice and cure periods; (c) if RO provides the borrower with its notice of termination under the preceding clause (b) then the borrower, at its sole option and discretion, on notice to RO given within 10 days after receipt of RO’s notice of termination, will have the right to seek to obtain the building permit on RO’s behalf and at RO’s expense for a period of up to 120 days after the date of RO’s notice of termination, and RO must reasonably cooperate with the borrower’s efforts upon request. The termination date set forth in RO’s notice of termination hereunder will be postponed during the time of the borrower’s efforts, such postponement does not exceed 120 days and if the borrower is unsuccessful in obtaining the building permit within said period with conditions (if any) reasonably acceptable to RO, then the lease shall terminate upon the expiration of said period; provided that if the borrower is able to obtain the building permit without conditions that are unacceptable to RO, then the notice of termination given by RO will be null and void and of no force or effect.
Loan No. 14 – Kings Plaza – The 2nd Largest Tenant, Primark, has the right to terminate its lease on July 7, 2028 with 12 months’ notice provided that, as of the termination date, (i) the tenant is Primark US Corp., or a Primark successor, and (ii) the tenant is not in default of its lease beyond any applicable notice and cure period; however, such termination option will be automatically terminated and of no force or effect if either (a) another Primark store opens for business within a certain radius of the Mortgaged Property, or (b) the tenant or any of its affiliates own, operate, otherwise become financially interested in any other Primark store or any other store branded under the Primark name within the radius.
Loan No. 15 – 333 South Wabash – The Largest Tenant, The Northern Trust Company, representing approximately 45.4% of the net rentable area, has the option to contract up to two full floors of its space on August 31 in 2027, 2030 or 2032 upon, among other conditions, (i) 12 months’ notice for the options in 2027 and 2032 and (ii) 18 months’ notice for the option in 2030. The 2nd Largest Tenant, Chicago Housing Authority, representing approximately 18.4% of net rentable area, has a one-time right to terminate its lease effective on December 31, 2031 with 18 months’ prior notice. The 3rd Largest Tenant, Continental Casualty Company, representing approximately 4.7% of net rentable area, has a one-time right to terminate its lease with respect to the fourth floor (28,172 sq. ft.) effective on May 31, 2023 with notice provided by May 31, 2022.
Loan No. 19 – 675 Creekside Way – The sole tenant, 8x8, representing 100.0% of the net rentable area at the Mortgaged Property, has a one-time option to terminate its lease effective on December 31, 2028 by providing no less than 12 months’ notice and paying a termination fee equal to 12 months of base rent plus percentage share of operating expenses payable through the 120th month of the lease term.
Loan No. 21 – Brass Professional Center – The Largest Tenant, QTC Management, representing approximately 8.0% of net rentable area, has the right to terminate its lease with respect to (i) Suite 350 (12,297 sq. ft.) effective annually beginning on April 30, 2024, with 120 days’ prior notice and payment of a termination fee and (ii) Suite 100 (5,256 sq. ft.) at any time effective as of May 1, 2023 with 365 days’ prior notice and payment of a termination fee. The 4th Largest Tenant, TNC (US) Holdings, Inc., representing approximately 5.2% of net rentable area, has the right to terminate its lease effective as of October 31, 2025 with 180 days’ prior notice and payment of a termination fee.
Loan No. 25 – 252 Chapman Road – The 2nd Largest Tenant and 4th Largent Tenant, State of Delaware - Office of Management and Budget and State of Delaware - Division of Social Services, respectively, have a termination option on their lease at the commencement of the applicable fiscal year or as of the exhaustion of appropriate funds if the Delaware General Assembly or U.S. Congress fails to provide specific appropriations to the applicable tenant to sustain the lease.
Loan No. 27 – Keller Shopping Center – The 5th Largest Tenant, Check N’ Go, may terminate its lease upon 60 days’ notice to the borrower if any federal, state or local statute, ordinance, or regulation applicable to its deferred deposit business materially changes or adversely affects Check N’ Go’s ability to conduct business or a government authority notifies Check N’ Go that its deferred deposit business is illegal. This termination option can only be exercised if a governmental body changes its position on the pay day business and declares it to be illegal. Another tenant, GS Mobile/Cricket, in the event that AT&T terminates support and contract for AIO Wireless, GS Mobile/Cricket may terminate its lease by giving 30 days prior written notice. If GS Mobile/Cricket exercises its termination rights , GS Mobile/Cricket will be required to reimburse unamortized costs of the tenant improvement allowance paid to GS Mobile/Cricket in connection with its initial construction. Such cost will be amortized on a straight line basis over the original lease term. |
A-1-37
(27) | The following major tenants (listed on Annex A–1) are currently subleasing all or a significant portion of its leased space:
Loan No. 3 – BX Industrial Portfolio – The sole tenant at the 1910 International Mortgaged Property and the Culpeper Mortgaged Property, and the Largest Tenant at the 7453 Empire Bldg B Mortgaged Property, has each subleased its space.
Loan No. 4 – 1633 Broadway – The Largest Tenant, Allianz Asset Management of America L.P., subleases 20,600 sq. ft. of suite 4600 (totaling 54,118 sq. ft.) to Triumph Hospitality at a base rent of $46.80 PSF through December 30, 2030. Triumph Hospitality further subleases 3,000 sq. ft. of suite 4600 to Stein Adler Dabah & Zelkowitz at a base rent of $41.33 PSF through July 31, 2022. Underwritten base rent is based on the contractual rent under the prime lease. The 2nd Largest Tenant, WMG Acquisition Corp, subleases 3,815 sq. ft. of suite 0400 (totaling 36,854 sq. ft.) to Cooper Investment Partners LLC at a base rent of $58.37 PSF on a month–to–month basis. Underwritten base rent is based on the contractual rent under the prime lease. The 5th Largest Tenant, Kasowitz Benson Torres, subleases a collective 32,487 sq. ft. of Suite 2200 (totaling 50,718 sq. ft.) to three tenants. Delcath Systems, Inc. subleases 6,877 sq. ft. and pays a rent of $68.50 PSF through February 28, 2021; Avalonbay Communities subleases 12,145 sq. ft. through October 31, 2026 and pays a current rent of $74.00 PSF; Cresa New York subleases 13,195 sq. ft. and pays a rent of $65.00 PSF through April 30, 2021. Underwritten base rent is based on the contractual rent under the prime lease.
Loan No. 18 – 3000 Post Oak – The Largest Tenant, Bechtel Oil, Gas and Chemicals, Inc., subleases 1,447 square feet to Chevron Federal Credit Union. In certain instances, the tenant has entered into one or more subleases for a de minimis portion of its total leased space or leased a portion of its space to an affiliate. In each such case, the applicable tenant, as presented herein, remains fully responsible in all material respects for the contractual lease terms.
Loan No. 20 – Valley Park Estates Cooperative – 62 units out of a total of 430 residential units, representing approximately 13.9% of the in-place monthly rent as of July 2020, are subleased by their respective shareholders of the cooperative.
Loan No. 22 – 400 Main – The 4th Largest Tenant, KW Bay Area Estates (9.4% of the NRA), is currently dark, after its sub-tenant, Karmia, vacated its space following the de-funding from its venture investors post-COVID. The space is actively being marketed for sublease; however it should be noted that the tenant is still paying 100% of rent and ultimately expects to takeback the space in the future. |
(28) | Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may not be in physical occupancy, may not have begun paying rent or may be in negotiation. With respect to the largest 15 Mortgage Loans and certain tenants representing more than 25% of the net rentable area of a Mortgaged Property, see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations¬—Other” in this Preliminary Prospectus.
The tenants shown in Annex A–1 have signed leases but may or may not be open for business as of the Cut–off Date.
Loan Nos. 6 and 7 – Chase Center Tower I & Chase Center Tower II – The Largest Tenant, Uber Technologies, Inc., representing 100.0% of the net rentable area of the Mortgaged Properties, executed two leases for the premises in March 2018. Uber began paying rent in September and October 2019, but is not yet in occupancy. Uber was expected to begin taking occupancy in June 2020 upon completion of the buildout of Uber’s space, which has been temporarily delayed due to the impact of the COVID–19 pandemic.
Loan No. 9 – Coleman Highline – The sole tenant, Roku, Inc., has free rent through the end of September 2020, which has been reserved for. Roku’s lease commenced in March 2020.
Loan No. 13 – 711 Fifth Avenue – The 3rd Largest Tenant, Ralph Lauren, representing approximately 11.4% of the net rentable area, is dark with respect to 31,202 sq. ft. of its space. The tenant continues to operate the 7,436 sq. ft. Polo Bar, which is open for takeout and delivery, at the Mortgaged Property.
Loan No. 14 – Kings Plaza – Though currently in occupancy and paying rent, Forever 21 has been underwritten as vacant. Forever 21 has been in occupancy at the Mortgaged Property since 2010 pursuant to a lease that expired in January 2020. Forever 21 filed for Chapter 11 bankruptcy in September 2019. Forever 21 and the borrower are currently negotiating a 3–year renewal, which is pending court approval.
Loan No. 15 – 333 South Wabash – The Largest Tenant, The Northern Trust Company, representing approximately 45.4% of the net rentable area, has signed a lease with respect to an additional approximately 4.7% of the net rentable area at the Mortgaged Property commencing in 2023.
Loan No. 16 – 280 North Bernardo – Aurora Innovations, representing 100.0% of the net rentable area has executed a lease and has taken possession of its space but has not yet completed the buildout of its space and therefore has not begun occupying. As a result of the COVID–19 pandemic, Aurora Innovations was offered and accepted a 3–month forbearance period until August 18, 2020.
Loan No. 19 – 675 Creekside Way – The sole tenant, 8x8, has free rent through the end of 2020, which has been reserved for. |
A-1-38
(29) | All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.
Loan No. 4 – 1633 Broadway – On the loan origination date, the borrowers provided a guaranty from Paramount Group Operating Partnership LP of up to $4,000,000 and funded a reserve of approximately $36,389,727 with respect to unfunded tenant improvements, tenant allowance and leasing commissions and free rent obligations consisting of (a) $24,105,228 for certain outstanding tenant improvements, (b) $804,393 for certain outstanding leasing commissions and (c) $15,480,107 for certain outstanding free rent. Subsequently, the borrowers substituted a letter of credit for the cash on reserve in such reserve account. The borrower has requested a reduction of the amount outstanding with regards to the letter of credit. The requested reduction amount is $15,988,258, which would reduce the letter of credit to $10,203,088.
Loan No. 8 – The Liz – At loan origination, the borrower deposited $3,265,918 into the replacement reserve account and $1,308,942 into the TI/LC reserve account. As of August 6, 2020, $1,546,579 of the replacement reserve balance and $64,886.24 of the TI/LC reserve balance have been disbursed to the borrower.
Loan No. 13 – 711 Fifth Avenue – The borrower funded $2,000,000 at origination for estimated costs in connection with obtaining a new temporary or permanent certificate of occupancy to replace the temporary certificate of occupancy that expired in November 2019. The borrower obtained a temporary certificate of occupancy that was effective as of March 24, 2020, and the $2,000,000 has been disbursed to the borrower.
Loan No. 28 – Sculpture Flats – At origination, the borrower deposited $55,000.00 into an interest reserve for any debt service shortfalls. On and after the monthly payment date of August 6, 2021, upon no event of default and a Debt Yield equal to or greater than 8.5%, based upon the trailing 6 months of revenue annualized and 12 months of operating expenses, the funds available in the interest reserve funds must be disbursed to the borrower. |
(30) | All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan documents.
Loan No. 12 – 420 Taylor Street – The borrowers were required at loan origination to deposit $1,222,625.16 (the “Minimum Balance”) into the Upfront Other Reserves ($) (amount so deposited referred to as “Debt Service Reserve Funds”), which the lender (a) so long as the Minimum Balance is in the form of cash and provided the Letter of Credit Proceeds Reserve Funds (as defined below) are insufficient to pay the monthly debt service payment, is required to disburse if the borrower makes a disbursement request in accordance with the whole loan documents or (b) may disburse in its sole discretion to satisfy the payment of the monthly debt service payment if the lender determines that rents generated from the Mortgaged Property may not be sufficient to make the monthly debt service payment. On each payment date following any application of the Debt Service Reserve Funds pursuant to the foregoing sentence, the borrowers are required to deposit into the Monthly Other Reserves ($) all sums remaining in the cash management account after payment of debt service, required reserves, operating expenses, and approved extraordinary expenses until the balance therein equals the Minimum Balance or, on or after September 6, 2025, the amount equal to then–current monthly debt service payment amount multiplied by three. The “Letter of Credit Proceeds Reserve Funds” means the portion of the security deposit delivered by the sole tenant at the Mortgaged Property, including the proceeds resulting from the drawing upon a letter of credit, that the borrowers are permitted to hold and apply, including if the borrowers draw upon a letter of credit to cure a non–payment of such sole tenant, which such proceeds are required to be deposited with the lender.
Loan No. 12 – 420 Taylor Street – During the term of the 420 Taylor Street Whole Loan, at any time that the borrowers draw on the letter of credit given by the sole tenant at the Mortgaged Property, NextDoor, to the borrowers as security for the NextDoor lease, the borrowers are required to cause such proceeds to be deposited into a letter of credit proceeds reserve account (such proceeds, the “Letter of Credit Proceeds Reserve Funds”).
Loan No. 16 – 280 North Bernardo – On a monthly basis beginning with the payment date in August 2021, the borrower will be required to deposit approximately $1,389 into a replacement reserve account, capped at approximately $50,019, for capital expenditures, so long as no trigger period is in effect(and the borrower has not drawn down funds from the reserve to pay debt service). In the event funds in the Debt Service Reserve are not fully drawn down upon, the borrower is obligated to replenish such reserve up to an amount equal to approximately six months of debt service (or $1,402,250). In the event funds in the Debt Service Reserve are fully drawn down upon, the borrower is obligated to replenish such reserve up to an amount equal to approximately twelve months of debt service (or $2,804,500). In the event that the funds in the Landlords Work Reserve are determined to be less than the sum of (a) the cost to complete the landlord’s work and (b) the amount the lender reasonably believes will become payable by the property manager under the manager reimbursement agreement, the borrower will be required to deposit funds to cure the deficiency. |
A-1-39
Loan No. 21 – Brass Professional Center – The borrower is required to deposit into the Tax reserve (i) approximately $218,019 on the payment dates occurring in September 2020 and October 2020 and (ii) approximately $109,010 on each payment date thereafter. The borrower is required to deposit into the TI/LC reserve (i) $143,309 on each payment date occurring from September 2020 to and including the payment date in August 2021 and (ii) approximately $59,977 on each payment date thereafter.
Loan No. 26 – 7514 Wisconsin Avenue – The borrower is required to pay $238.75 (the “Monthly Capital Expense Amount”) on each Payment Date until the balance of the capital expense reserve subaccount equals or exceeds $8,595.00 (the “Capital Expense Capped Amount”). If, at any time after the Capital Expense Capped Amount is reached, the balance of the capital expense reserve subaccount declines to equal or be less than $4,297.50, the borrower is required to recommence payment of the Monthly Capital Expense Amount until such time as the amount on deposit in the capital expense reserve subaccount equals or exceeds the Capital Expense Capped Amount.
Loan No. 26 – 7514 Wisconsin Avenue – The borrower is required to pay to Lender $ 2,387.42 (the “Monthly Rollover Amount”) on each Payment Date until the balance of the rollover reserve subaccount equals or exceeds $85,947.00 (the “Rollover Capped Amount”). If, at any time after the Rollover Capped Amount is reached, the balance of the rollover reserve subaccount declines to equal or be less than $57,297.00, the borrower is required to recommence payment of the Monthly Rollover Amount until such time as the amount on deposit in the rollover reserve subaccount equals or exceeds the Rollover Capped Amount.
Loan No. 28 – Sculpture Flats – The borrower is required to escrow $508.33 on a monthly basis for capital expense reserves, $458.33 for the residential portion of the Mortgage Property and $50.00 for the commercial portion of the Mortgaged Property, which shall be increased by two percent (2%) on each anniversary of the first payment date.
Loan No. 30 – Hillcrest Commons MHC – The borrower is required to escrow $345.83 on a monthly basis for capital expense reserves, which shall be increased by two percent (2%) on each anniversary of the first payment date.
Loan No. 31 – Dunkin’ Donuts East 14th Street – The borrower is required to escrow $13.30 on a monthly basis for capital expense reserves, which shall be increased by two percent (2%) on each anniversary of the first payment date. | |
(31) | With respect to the Mortgage Loans identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses” and “Description of the Mortgage Pool—Mortgage Pool Characteristics—Environmental Considerations” in this Preliminary Prospectus. |
Loan | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Maximum Policy Amount | Premium Paid in Full | Expiration Date | |||||||
1 | Agellan Portfolio – Rothway | $799,206 | 9.7% | $3,000,000 | Yes | 7/15/2028 | |||||||
2 | MGM Grand & Mandalay Bay | $50,000,000 | 7.9% | $25,000,000 | Yes | 2/14/2025 | |||||||
3 | BX Industrial Portfolio(1) | $50,000,000 | 7.9% | $25,000,000 | Yes | 9/26/2024 | |||||||
3 | BX Industrial Portfolio(1) | $50,000,000 | 7.9% | $10,000,000 | Yes | 9/26/2024 | |||||||
4 | 1633 Broadway | $40,000,000 | 6.3% | $25,000,000 | Yes | 10/2/2020 | |||||||
6 | Chase Center Tower I | $18,213,750 | 2.9% | $20,000,000 | Yes | 3/12/2033 | |||||||
7 | Chase Center Tower II | $15,536,250 | 2.5% | $20,000,000 | Yes | 3/12/2033 | |||||||
9 | Coleman Highline | $30,000,000 | 4.8% | $10,000,000 | Yes | 3/15/2028 | |||||||
13 | 711 Fifth Avenue | $25,000,000 | 4.0% | $5,000,000 | Yes | 3/6/2033 | |||||||
15 | 333 South Wabash | $20,000,000 | 3.2% | $10,000,000 | Yes | 8/10/2028 |
(1) | The BX Industrial Portfolio Mortgage Loan has two environmental policies, a Pollution Legal Liability Policy from Allied World Assurance Company (U.S.) Inc. with an aggregate limit of $10,000,000 and a pollution Liability Policy from Steadfast Insurance Company with aggregate limits of $25,000,000. |
(32) | The following Mortgage Loans have one or more borrowers that own all or a portion of the related Mortgaged Property as tenants–in–common. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—– Tenancies–in–Common or Diversified Ownership” in this Preliminary Prospectus for further information.
• Loan No. 4 – 1633 Broadway • Loan No. 12 – 420 Taylor Street |
A-1-40
(33) | Loan No. 1 – Agellan Portfolio – The aggregate liability of the Guarantor with respect to the matters that constitute full recourse carveouts (each, a “Full Recourse Event”) under the Agellan Portfolio Whole Loan documents may not exceed an amount equal to (x) 20% of the outstanding principal balance of the Agellan Portfolio Whole Loan as of the first occurrence of a Full Recourse Event plus (y) any and all reasonable third–party costs incurred by the lender (including reasonable and out–of–pocket attorney’s fees and costs) in connection with the enforcement of the Full Recourse Event thereunder and the collection of amounts due thereunder.
Loan No. 2 – MGM Grand & Mandalay Bay – The Guarantor’s liability for full recourse events is capped at an amount equal to 10% of the aggregate outstanding principal balance of the MGM Grand & Mandalay Bay Whole Loan as of the date of the event. In addition, only the borrowers are liable for breaches of environmental covenants; provided, however, that if the borrowers fail to maintain an environmental insurance policy required under the MGM Grand & Mandalay Bay Whole Loan documents, the Guarantor is liable for losses other than (x) for any amounts in excess of the applicable coverage amounts under the environmental policy had the same been renewed, replaced or extended as required under the loan agreement and (y) for any amounts recovered under the environmental policy. In addition, recourse for transfers of the Mortgaged Properties or controlling equity interests in the borrowers is loss recourse, rather than full recourse.
Loan Nos. 6, 7, and 20 – Chase Center Tower I, Chase Center Tower II and Valley Park Estates Cooperative – In each case, the related Mortgage Loan does not have a separate Principal / Carveout Guarantor, and each of the related borrowers is the only indemnitor under the related environmental indemnity agreement. See “Description of the Mortgage Pool—Non–Recourse Carveout Limitations” in the Preliminary Prospectus for additional information.
Loan No. 11 – Southcenter Mall – The aggregate liability of the related Guarantor with respect to the full recourse carveouts is capped at 20% of the outstanding principal balance of the whole loan.
Loan No. 18 – 3000 Post Oak – Under the limited liability company agreement (the “LOPO 2 LLC Agreement”) of LOPO 2 LLC, which indirectly owns 100% of the borrower (“LOPO 2"), between Norman Bobrow and FG US Holdings 2, LLC, as consideration for executing and delivering the guaranty for the 3000 Post Oak Whole Loan (the “Guaranty”), Norman Bobrow is required to be paid by LOPO 2, as an operating expense of LOPO 2, a fee of $350,000 per annum, payable in monthly installments equal to $29,166.67, for so long as, among other conditions: (i) Norman Bobrow remains a member of LOPO 2, and/or (ii) unless Norman Bobrow has been removed as a member of LOPO 2 for cause under the LOPO 2 LLC Agreement, the Guaranty remains in effect. |
(34) | Loan No. | Mortgage Loan | Senior Notes Cut-off Date Balance | Subordinate Notes Cut-off Date Balance | Total Mortgage Debt Cut-off Date Balance(1) | Total Senior Notes U/W NCF DSCR | Total Mortgage Debt U/W NCF DSCR(1) | Total Senior Notes Cut-off Date LTV | Total Mortgage Debt Cut-off Date LTV Ratio(1) | Total Senior Notes U/W NOI Debt Yield | Total Mortgage Debt U/W NOI Debt Yield(1) |
1 | Agellan Portfolio | $231,000,000 | $172,000,000 | $403,000,000 | 3.04x | 1.78x | 41.9% | 73.1% | 15.7% | 9.0% | |
2 | MGM Grand & Mandalay Bay(2) | $1,634,200,000 | $1,365,800,000 | $3,000,000,000 | 4.95x | 2.70x | 35.5% | 65.2% | 17.9% | 9.7% | |
3 | BX Industrial Portfolio(3) | $380,682,660 | $268,744,955 | $649,427,615 | 3.57x | 2.09x | 39.6% | 67.6% | 12.8% | 7.5% | |
4 | 1633 Broadway | $1,001,000,000 | $249,000,000 | $1,250,000,000 | 3.84x | 3.08x | 41.7% | 52.1% | 11.0% | 9.5% | |
6 | Chase Center Tower I(4) | $145,710,000 | $178,090,000 | $323,800,000 | 3.87x | 1.36x | 31.3% | 69.5% | 13.9% | 6.2% | |
7 | Chase Center Tower II(4) | $124,290,000 | $151,910,000 | $276,200,000 | 3.37X | 1.36x | 31.3% | 69.5% | 13.9% | 6.2% |
(1) | Includes any related pari passu companion loan(s) and subordinate secured companion loan(s), and excludes any related mezzanine loan(s). |
(2) | LTV is calculated using the appraised value of $4,600,000,000 as of January 10, 2020, set forth above is the appraised value solely with respect to real property at the Mortgaged Properties, excluding personal property and intangible property attributable to the Mortgaged Properties. |
(3) | The interest rate on the BX Industrial Portfolio Floating Rate Loan is LIBOR (subject to a floor of 0.0000%) plus a spread of 1.45000%. The information presented in the table above relating to the Senior Notes reflectes the BX Industrial Portfolio Senior Fixed Rate Loan and approximately $58.283 million of the Cut-off Date balance of the BX Industrial Portfolio Floating Rate Loan (which is assumed to pay pro rata with the BX Industrial Portfolio Senior Fixed Rate Loan). The information above related to the Total Mortgage Debt includes the entire principal balance of the BX Industrial Portfolio Whole Loan. For purposes of the debt service coverahe ratio calculations above and herein, LIBOR is assumed to be 0.50000%. |
(4) | In the case of Loan Nos. 6 and 7, the Chase Center Tower I and II Mortgage Loans, the Mortgage Loans are cross–collateralized and cross–defaulted. As such, all calculations herein are based on the aggregate Current Balance (%), Maturity/ARD Balance ($), UW NOI, UW NCF and Debt Services of the Chase Center Tower Mortgage Loans. |
(35) | Loan No. | Mortgage Loan | Mortgage Loan Cul-off Date Balance | % of Initial Outstanding Pool Balance | Mezzanine Debt Cut-off Date Balance | Annual Interest Rate on Mezzanine Loan | Mezzanine Loan Maturity Date or ARD | Intercreditor Agreement | Total Debt Cut- off Date LTV Ratio | Total Debt U/W NCF DSCR(1) | Total Debt U/W NOI Debt Yield(1) |
1 | Agellan Portfolio | $61,000,000 | 9.7% | $31,000,000 | 9.00% | 8/7/2025 | Yes | 78.8% | 1.54x | 8.3% | |
14 | Kings Plaza(2) | $20,000,000 | 3.2% | $53,000,000 | 6.00% | 1/1/2030 | Yes | 60.0% | 1.73x | 9.6% | |
18 | 3000 Post Oak | $15,000,000 | 2.4% | $20,000,000 | 10.00% | 3/1/2025 | Yes | 69.5% | 1.46x | 9.6% |
(1) | Calculated including any related pari passu companion loan(s), related subordinate companion loan(s) and mezzanine debt. |
(2) | The Kings Plaza Mezzanine Loan is interest only for the first five years of the loan term then fully amortizing based on a five-year schedule. Total Debt DSCR is based on the first 12 month period of the amortization period of the loan. The mezzanine loan is fully amortized by the maturity date or January 1, 2030, pursuant to a fixed need amortization scheduled. |
A-1-41
(36) | Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Intercreditor Agreement Required | Combined DSCR | Combined Maximum LTV | Combined Minimum Debt Yield |
2 | MGM Grand & Mandalay Bay | $50,000,000 | 7.9% | Yes | 4.81x | 67.00%(1) | NAP | |
4 | 1633 Broadway(2) | $40,000,000 | 6.3% | Yes | 3.08x | 52.08% | 9.35% | |
8 | The Liz | $33,000,000 | 5.2% | Yes | 1.50x | 67.50% | 7.20% | |
13 | 711 Fifth Avenue(2) | $25,000,000 | 4.0% | Yes | 2.80x | 54.50% | 8.98% |
(1) | Combined Maximum LTV is based on appraisals ordered by the lender in connection with the closing of the mezzanine loan and calculated based on the outstanding principal balance of the MGM Grand & Mandalay Bay Whole Loan and the initial principal amount of the mezzanine loan |
(2) | The permitted mezzanine Loan may bear a floating rate of interest (subject to an interest rate cap agreement with a “reasonable strike price”), and may alternately take the form of debt-Iike preferred equity. |
(3) | The borrower has the right to incur additional indebtedness in the form of a mezzanine loan, that will be in no event greater than $35,00,000. |
(37) | Loan No. 14 – Kings Plaza – The Mortgage Loan documents permit the pledge by The Macerich Company, Macerich Partnership, L.P., and/or their affiliates of their indirect ownership interest in the related borrower to a qualified real estate investor (with total assets in name or under management in excess of $2 billion and, except with respect to pension advisory firm or similar fiduciary, capital/ statutory surplus, shareholder equity or net worth in excess of $1 billion) as part of a credit facility upon certain conditions, including (i) no event of default has occurred and is continuing; (ii) the value of the mortgaged property constitutes no more than 15% of the value of all assets securing such credit facility and (iii) neither the granting of the pledge nor exercise of any remedies will result in a change of the manager unless the replacement manager is a qualified manager (generally, any of certain specified national property management firms or a reputable and experienced management organization having at least seven years’ experience in managing at least seven regional malls, other than the mortgaged property, of not less than 400,000 square feet (inclusive of anchor space) with at least one anchor store and totaling at least 5,000,000 square feet (including owned or leased anchor stores) of gross leasable area, which is not the subject of a bankruptcy or similar insolvency proceeding. |
A-1-42