Loading...
Docoh

JP Morgan Chase Commercial Mortgage Securities

Filed: 28 Jul 21, 3:37pm

  FREE WRITING PROSPECTUS
  FILED PURSUANT TO RULE 433
  REGISTRATION FILE NO.: 333-226123-12
   

 

     
     
     
  Free Writing Prospectus dated July [28], 2021  
     
  The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) for the offering to which this free writing prospectus relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC 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 SEC Web site at www.sec.gov.  Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.  
     
  The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus.  This File does not contain all information that is required to be included in the prospectus.  This File should be reviewed only in conjunction with the entire prospectus.  Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.  
     
  The information in this File may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.  
     
  Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.  
     
  Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached 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 email system.  
     
     
     

 

 

 

 

BMARK 2021-B28 Annex A-1

 

                  
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty Name% of Initial Pool Balance% of Loan BalanceMortgage Loan OriginatorMortgage Loan SellerRelated GroupCrossed GroupAddressCityCountyStateZip CodeGeneral Property Type
         1       2
11Loan1,5,12,13,14,15,18,271One SoHo Square9.8%100.0%GSBI, DBRI, BMOGSMC, GACCYes - Group 1NAP161 Avenue of the Americas and 233 Spring StreetNew YorkNew YorkNew York10013Office
22Loan201The Ziggurat4.3%100.0%CREFICREFINAPNAP701-707 3rd StreetWest SacramentoYoloCalifornia95605Office
33Loan13,20,261Doral Concourse4.1%100.0%CREFICREFINAPNAP8400 Northwest 36th StreetDoralMiami-DadeFlorida33166Office
44Loan3,6,23,25,271909 Third Avenue Fee3.3%100.0%JPMCBJPMCBNAPNAP909 Third AvenueNew YorkNew YorkNew York10022Other
55Loan5,12,231College Point2.9%100.0%GSBIGSMCNAPNAP135-05 20th AvenueCollege PointQueensNew York11356Retail
66Loan 1Swingline Building2.9%100.0%CREFICREFIYes - Group 1NAP32-00 Skillman AvenueLong Island CityQueensNew York11101Industrial
77Loan2,49U-Haul Sac 222.7% DBNYGACCNAPNAPVariousVariousVariousVariousVariousSelf Storage
7.017.01Property 1Coon Rapids0.5%19.7%    3401 Coon Rapids Boulevard NorthwestCoon RapidsAnokaMinnesota55433Self Storage
7.027.02Property 1Manassas Park0.4%16.4%    8537 Centreville RoadManassas ParkManassas Park CityVirginia20111Self Storage
7.037.03Property 1Route 2950.4%15.7%    375, 411 and 425 Marginal WayPortlandCumberlandMaine04101Self Storage
7.047.04Property 1Westcreek0.4%12.8%    3019 Altamesa BoulevardFort WorthTarrantTexas76133Self Storage
7.057.05Property 1Causeway Boulevard0.2%8.7%    3800 North Causeway BoulevardMetairieJeffersonLouisiana70002Self Storage
7.067.06Property 1State Avenue0.2%8.5%    5200 State AvenueKansas CityWyandotteKansas66102Self Storage
7.077.07Property 1Ina Road0.2%8.3%    4040 West Ina RoadTucsonPimaArizona85741Self Storage
7.087.08Property 1Jolly & Cedar0.1%5.3%    5020 South Cedar StreetLansingInghamMichigan48910Self Storage
7.097.09Property 1Automall0.1%4.6%    4655 North Oracle RoadTucsonPimaArizona85705Self Storage
88Loan21,241Red Rose Commons2.5%100.0%CREFICREFINAPNAP1700 Fruitville PikeLancasterLancasterPennsylvania17601Retail
99Loan 1Glenmuir of Naperville2.4%100.0%CREFICREFINAPNAP2604 Rockport LaneNapervilleWillIllinois60564Multifamily
1010Loan5,12,13,14,17,21,251Watermark Tempe2.4%100.0%DBRIGACCNAPNAP410 - 430 North Scottsdale RoadTempeMaricopaArizona85281Mixed Use
1111Loan13,14,17,201Koppers Building2.3%100.0%JPMCBJPMCBNAPNAP436 Seventh AvenuePittsburghAlleghenyPennsylvania15219Office
1212Loan1,3,5,12,20,216Huntsville Office Portfolio2.2% CREFI, DBRICREFI, GACCNAPNAPVariousHuntsvilleMadisonAlabamaVariousOffice
12.0112.01Property 1Research Place0.5%24.9%    5000 Bradford Boulevard NorthwestHuntsvilleMadisonAlabama35805Office
12.0212.02Property 1Research Park Office Center0.5%21.1%    7037-7067 Madison Pike NorthwestHuntsvilleMadisonAlabama35806Office
12.0312.03Property 1Regions Center0.4%19.5%    200 Clinton Avenue WestHuntsvilleMadisonAlabama35801Office
12.0412.04Property 1301 Voyager Way0.3%14.7%    301 Voyager Way NorthwestHuntsvilleMadisonAlabama35806Office
12.0512.05Property 1Intuitive Center I & II0.2%11.0%    5030 Bradford Boulevard NorthwestHuntsvilleMadisonAlabama35805Office
12.0612.06Property 1Lakeside Center I & II0.2%8.8%    620 Discovery Drive NorthwestHuntsvilleMadisonAlabama35806Office
1313Loan13,23,261Jacksonville Concourse2.0%100.0%CREFICREFINAPNAP5200, 5210 and 5220 Belfort RoadJacksonvilleDuvalFlorida32256Office
1414Loan3,12,151Promenade at New Town2.0%100.0%JPMCBJPMCBNAPNAP3301 Domain StreetSt. CharlesSt. CharlesMissouri63301Multifamily
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased Fee2.0%100.0%GSBI, AREFGSMCNAPNAP485 Route 1 SouthIselinMiddlesexNew Jersey08830Other
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #482.0% CREFICREFINAPNAPVariousVariousVariousVariousVariousVarious
16.0116.01Property 1Food4Less - Chicago Heights0.2%10.8%    1333 Western AvenueChicago HeightsCookIllinois60411Retail
16.0216.02Property 1Walgreens - Bridgeview0.2%9.9%    7878 South Harlem AvenueBridgeviewCookIllinois60455Retail
16.0316.03Property 1Walgreens - Alton0.2%8.2%    1650 Washington AvenueAltonMadisonIllinois62002Retail
16.0416.04Property 1Walgreens - Alexandria0.1%7.5%    1 Viewpoint DriveAlexandriaCampbellKentucky41001Retail
16.0516.05Property 1First Midwest Bank - DeKalb0.1%5.9%    130 West Lincoln HighwayDeKalbDeKalbIllinois60115Retail
16.0616.06Property 1First Midwest Bank - Schaumburg0.1%5.6%    2601 West Schaumburg RoadSchaumburgCookIllinois60194Retail
16.0716.07Property 1Walgreens - Oklahoma City0.1%4.9%    4300 Southeast 29th StreetDel CityOklahomaOklahoma73115Retail
16.0816.08Property 1CVS - Zanesville0.1%4.9%    1208-1212 Maple AvenueZanesvilleMuskingumOhio43701Retail
16.0916.09Property 1CVS Pharmacy - Hagerstown0.1%4.8%    10 East Wilson BoulevardHagerstownWashingtonMaryland21740Retail
16.1016.10Property 1Fresenius Medical Care - Lawrenceville0.1%4.7%    1115 Herrington RoadLawrencevilleGwinnettGeorgia30044Office
16.1116.11Property 1First Midwest Bank - Joliet0.1%4.7%    1415 West Jefferson StreetJolietWillIllinois60435Retail
16.1216.12Property 1Memorial Health System - Decatur0.1%4.7%    4455 US Route 36 EastDecaturMaconIllinois62521Office
16.1316.13Property 1CVS - Decatur0.1%4.6%    4037 Glenwood RoadDecaturDeKalbGeorgia30032Retail
16.1416.14Property 1Verizon - Beloit0.1%3.3%    2911 Milwaukee RoadBeloitRockWisconsin53511Retail
16.1516.15Property 1Dollar Tree - Grimes0.1%2.6%    480 Gateway DriveGrimesPolkIowa50111Retail
16.1616.16Property 1Dollar General - Belle Chasse0.0%2.2%    206 Woodland HighwayBelle ChassePlaqueminesLouisiana70037Retail
16.1716.17Property 1Sherwin Williams - Urbana0.0%2.2%    203 North Vine StreetUrbanaChampaignIllinois61802Retail
16.1816.18Property 1Dollar General - Camden0.0%2.2%    2722 Federal StreetCamdenCamdenNew Jersey08105Retail
16.1916.19Property 1Dollar General - Thibodaux0.0%2.1%    1931 Highway 308ThibodauxLafourcheLouisiana70301Retail
16.2016.20Property 1Dollar General - Houma0.0%2.1%    308 Grand Caillou RoadHoumaTerrebonneLouisiana70363Retail
16.2116.21Property 1Dollar General - South Bend0.0%2.0%    25460 State Road 2South BendSt. JosephIndiana46619Retail
1717Loan10,13,14,231St. John’s Town Center North1.9%100.0%JPMCBJPMCBNAPNAP4413 Town Center ParkwayJacksonvilleDuvalFlorida32246Retail
1818Loan131Campbell Plaza1.9%100.0%GSBIGSMCNAPNAP2800-2990 North Campbell AvenueTucsonPimaArizona85719Retail
1919Loan14,201Montgomery Plaza1.9%100.0%DBRIGACCNAPNAP5001 Montgomery Boulevard NortheastAlbuquerqueBernalilloNew Mexico87109Retail
2020Loan5,12,14,21,22,2512 Washington1.8%100.0%DBRIGACCNAPNAP2 Washington Street - Unit 3ANew YorkNew YorkNew York10004Multifamily
2121Loan20,243CPC Portfolio1.7% CREFICREFINAPNAPVariousVariousVariousVariousVariousRetail
21.0121.01Property 1Gateway Plaza0.8%44.9%    1305-1335 Western BoulevardJacksonvilleOnslowNorth Carolina28546Retail
21.0221.02Property 1Westland Plaza0.6%35.9%    6725-6905 Odana RoadMadisonDaneWisconsin53719Retail
21.0321.03Property 1Orland Corners0.3%19.2%    15102-15148 South La Grange RoadOrland ParkCookIllinois60462Retail
2222Loan5,13,141Colonnade Corporate Center1.7%100.0%JPMCBJPMCBNAPNAP3500, 3700, 3800 Colonnade ParkwayBirminghamJeffersonAlabama35243Office
2323Loan13,15,221125 West 16th Street1.6%100.0%CREFICREFINAPNAP125 West 16th StreetNew YorkNew YorkNew York10011Multifamily
2424Loan 7Brooklyn Multi Portfolio1.6% CREFICREFINAPNAPVariousBrooklynKingsNew YorkVariousMultifamily
24.0124.01Property 14219 15th Avenue0.4%24.4%    4219 15th AvenueBrooklynKingsNew York11219Multifamily
24.0224.02Property 1662 Park Place0.4%22.0%    662 Park PlaceBrooklynKingsNew York11216Multifamily
24.0324.03Property 130 Claver Place0.2%14.3%    30 Claver PlaceBrooklynKingsNew York11238Multifamily
24.0424.04Property 1132 New York Avenue0.2%12.4%    132 New York AvenueBrooklynKingsNew York11216Multifamily
24.0524.05Property 1269 Kosciuszko Street0.2%11.7%    269 Kosciuszko StreetBrooklynKingsNew York11221Multifamily
24.0624.06Property 11100 DeKalb Ave0.1%7.9%    1100 DeKalb AvenueBrooklynKingsNew York11221Multifamily
24.0724.07Property 1119 Albany Ave0.1%7.4%    119 Albany AvenueBrooklynKingsNew York11213Multifamily
2525Loan5,1514500 Academy Road Distribution Center1.6%100.0%CREFICREFINAPNAP4500 Academy RoadCookevillePutnamTennessee38506Industrial
2626Loan21,271Dreamland Shopping Center1.5%100.0%JPMCBJPMCBNAPNAP83 South Tunnel RoadAshevilleBuncombeNorth Carolina28805Retail
2727Loan1,2,5,12,13,21,22,26,271The Domain1.5%100.0%GSBI, BANAGSMCNAPNAP11410 Century Oaks TerraceAustinTravisTexas78758Retail
2828Loan13,14,211733 Amsterdam Ave1.3%100.0%CREFICREFIYes - Group 2NAP733 Amsterdam AvenueNew YorkNew YorkNew York10025Retail
2929Loan201949-955 Flatbush Avenue1.3%100.0%CREFICREFINAPNAP949-955 Flatbush AvenueBrooklynKingsNew York11235Mixed Use
3030Loan 1116 East 124th Street1.3%100.0%CREFICREFINAPNAP116-120 East 124th StreetNew YorkNew YorkNew York10035Office
3131Loan 3Cityline Louisiana Storage Portfolio1.3% CREFICREFIYes - Group 3NAPVariousVariousVariousLouisianaVariousSelf Storage
31.0131.01Property 1Extra Space Lodi0.6%44.8%    6130 Lodi RoadAlexandriaRapidesLouisiana71303Self Storage
31.0231.02Property 1Extra Space Leesville0.5%36.4%    12558 Lake Charles HighwayLeesvilleVernonLouisiana71446Self Storage
31.0331.03Property 1Extra Space Windmere0.2%18.8%    240 Windermere BoulevardAlexandriaRapidesLouisiana71303Self Storage
3232Loan10,14,17,201Pennsauken Logistics Center1.3%100.0%JPMCBJPMCBNAPNAP8600 River RoadPennsauken TownshipCamdenNew Jersey08110Industrial
3333Loan131Wheatland Marketplace1.3%100.0%CREFICREFINAPNAP3116 South Route 59NapervilleWillIllinois60564Retail
                  

 A-1-1

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty Name% of Initial Pool Balance% of Loan BalanceMortgage Loan OriginatorMortgage Loan SellerRelated GroupCrossed GroupAddressCityCountyStateZip CodeGeneral Property Type
         1       2
3434Loan226Ohio Storage Portfolio1.1% CREFICREFINAPNAPVariousVariousVariousOhioVariousSelf Storage
34.0134.01Property 1Budget Storage0.3%23.9%    425 Milan AvenueNorwalkHuronOhio44857Self Storage
34.0234.02Property 1Liberty Avenue Self Storage0.2%19.9%    3032 Liberty AvenueVermilionLorainOhio44089Self Storage
34.0334.03Property 1Lorain Baumhart Storage0.2%19.5%    6201 Baumhart RoadLorainLorainOhio44053Self Storage
34.0434.04Property 1Factory Drive0.1%13.2%    4817 Factory DriveFairfieldButlerOhio45014Self Storage
34.0534.05Property 1All American Mini Storage0.1%12.4%    7702 Milan RoadSanduskyErieOhio44870Self Storage
34.0634.06Property 1Northern Royalton Discount Storage0.1%11.1%    10001 York Theta DriveNorth RoyaltonCuyahogaOhio44133Self Storage
3535Loan14,17,20,22,2315800 Uplander1.1%100.0%DBRIGACCNAPNAP5800 Uplander WayCulver CityLos AngelesCalifornia90230Office
3636Loan13,201Southland Office Center1.0%100.0%DBRIGACCNAPNAP24301 Southland DriveHaywardAlamedaCalifornia94545Office
3737Loan131Lake Mead Decatur0.9%100.0%DBRIGACCNAPNAP1941 North Decatur BoulevardLas VegasClarkNevada89108Retail
3838Loan14,271Cumberland Crossing0.9%100.0%JPMCBJPMCBNAPNAP2231-2299 North 2nd StreetMillvilleCumberlandNew Jersey08332Retail
3939Loan179SVEA Portfolio II0.9% DBRIGACCNAPNAPVariousVariousVariousVariousVariousOffice
39.0139.01Property 1Dallas0.2%22.2%    2726-2730 Coombs Creek DriveDallasDallasTexas75211Office
39.0239.02Property 1Spring Valley0.2%17.9%    8202 Spring Valley RoadDallasDallasTexas75240Office
39.0339.03Property 1Lawton0.1%13.3%    924 Southwest 38th StreetLawtonComancheOklahoma73505Office
39.0439.04Property 1Grand Prairie0.1%9.0%    828 South Carrier ParkwayGrand PrairieDallasTexas75051Office
39.0539.05Property 1Longview0.1%9.0%    2130 Alpine RoadLongviewGreggTexas75601Office
39.0639.06Property 1Garland0.1%8.0%    2851 Dairy RoadGarlandDallasTexas75041Office
39.0739.07Property 1San Antonio0.1%7.9%    4371 East Southcross BoulevardSan AntonioBexarTexas78222Office
39.0839.08Property 1Texas City0.1%7.6%    5631 Attwater AvenueTexas CityGalvestonTexas77539Office
39.0939.09Property 1Odessa0.0%5.1%    701 McDonald StreetOdessaEctorTexas79761Office
4040Loan 3Farrell Hampton Portfolio0.9% DBRIGACCNAPNAPVariousVariousSuffolkNew YorkVariousVarious
40.0140.01Property 1269 Butter Lane0.4%52.1%    269 Butter LaneBridgehamptonSuffolkNew York11932Industrial
40.0240.02Property 1Farrell Executive Plaza0.3%34.3%    425 County Road 39SouthamptonSuffolkNew York11968Office
40.0340.03Property 1Watermill Plaza0.1%13.6%    734 Montauk HighwayWater MillSuffolkNew York11976Retail
4141Loan1314201 Tonnelle Ave0.8%100.0%CREFICREFIYes - Group 4NAP4201 Tonnelle AvenueNorth BergenHudsonNew Jersey07047Industrial
4242Loan 1Kautex Industrial0.8%100.0%CREFICREFINAPNAP2627 Clark AvenueDetroitWayneMichigan48210Industrial
4343Loan 1Logan Industrial0.8%100.0%CREFICREFINAPNAP1000 Blasingame RoadHempsteadWallerTexas77445Industrial
4444Loan131shareDowntown0.7%100.0%DBRIGACCNAPNAP1310 South Casino Center BoulevardLas VegasClarkNevada89104Multifamily
4545Loan14,17,221Lucid Motors0.7%100.0%DBRIGACCNAPNAP355 Adrian RoadMillbraeSan MateoCalifornia94030Industrial
4646Loan3,13,221AAA Platte0.7%100.0%DBRIGACCNAPNAP4510 Edison Avenue and 625 North Murray BoulevardColorado SpringsEl PasoColorado80915Mixed Use
4747Loan18,251Mountain View Office0.7%100.0%CREFICREFINAPNAP660 South 200 EastSalt Lake CitySalt LakeUtah84111Office
4848Loan 1Hillside Apartments0.7%100.0%DBRIGACCNAPNAP111 Hillside DriveIndependenceJacksonMissouri64050Multifamily
4949Loan 1La Perla Apartments0.7%100.0%CREFICREFINAPNAP3287 Tara Court EastSpeedwayMarionIndiana46224Multifamily
5050Loan231Publix Enterprise0.7%100.0%GSBIGSMCYes - Group 5NAP847 Boll Weevil CircleEnterpriseCoffeeAlabama36330Retail
5151Loan131Amazon Prime Wynwood0.7%100.0%CREFICREFINAPNAP65, 101, 129 Northeast 23rd StreetMiamiMiami-DadeFlorida33137Industrial
5252Loan131Turner Farms0.7%100.0%DBRIGACCNAPNAP3620 Benson RoadGarnerWakeNorth Carolina27529Self Storage
5353Loan2,15,17,2213915 14th Avenue0.7%100.0%GSBIGSMCNAPNAP3915 14th AvenueBrooklynKingsNew York11218Mixed Use
5454Loan231Courtyard Lubbock0.7%100.0%CREFICREFINAPNAP308 Avenue VLubbockLubbockTexas79415Hospitality
5555Loan 12102 Avenue Z0.6%100.0%CREFICREFINAPNAP2102 Avenue ZBrooklynKingsNew York11235Mixed Use
5656Loan301TownPlace Suites by Marriott Cleveland, TN0.6%100.0%DBRIGACCNAPNAP160 Bernham DriveClevelandBradleyTennessee37312Hospitality
5757Loan 145 Crossways Park Drive0.6%100.0%CREFICREFINAPNAP43-45 Crossways Park DriveWoodburyNassauNew York11797Office
5858Loan14180 NE 40th Street0.5%100.0%JPMCBJPMCBNAPNAP80 NE 40th StreetMiamiMiami-DadeFlorida33137Retail
5959Loan 15517 Broadway0.5%100.0%CREFICREFIYes - Group 2NAP5517 BroadwayBronxBronxNew York10463Retail
6060Loan 1Home2 Suites - Columbia SC0.5%100.0%CREFICREFINAPNAP7340 Garners Ferry RoadColumbiaRichlandSouth Carolina29209Hospitality
6161Loan 2CityLine TX & TN Portfolio0.5% CREFICREFIYes - Group 3NAPVariousVariousVariousVariousVariousSelf Storage
61.0161.01Property 1Four Seasons Self Storage0.3%58.3%    1385 South Jefferson AvenueCookevillePutnamTennessee38506Self Storage
61.0261.02Property 1Storage Plus of College Station0.2%41.7%    11990 Old Wellborn RoadCollege StationBrazosTexas77845Self Storage
6262Loan 1Shoppes at Stonebrook0.4%100.0%GSBIGSMCYes - Group 5NAP1667 Ooltewah Ringgold RoadOoltewahHamiltonTennessee37363Retail
6363Loan 1Buckner Pointe Apartments0.4%100.0%CREFICREFINAPNAP4705-4711 West Highway 146BucknerOldhamKentucky40010Multifamily
6464Loan 14001 Dell Ave0.4%100.0%CREFICREFIYes - Group 4NAP4001 Dell AvenueNorth BergenHudsonNew Jersey07047Industrial
6565Loan 12679 Redondo0.4%100.0%CREFICREFINAPNAP2679 Redondo AvenueLong BeachLos AngelesCalifornia90806Office
6666Loan141CIC Gilbert0.4%100.0%CREFICREFINAPNAP838 West Elliot RoadGilbertMaricopaArizona85233Office
6767Loan 1Vallen Distribution Center0.4%100.0%CREFICREFINAPNAP12717 Ann StreetSanta Fe SpringsLos AngelesCalifornia90670Industrial
6868Loan132Conroe Texas Multifamily Portfolio0.3% DBRIGACCNAPNAPVariousConroeMontgomeryTexas77301Multifamily
68.0168.01Property 1The Lofts of Conroe0.3%80.8%    701 & 715 North Frazier StreetConroeMontgomeryTexas77301Multifamily
68.0268.02Property 1Glenwood Villas0.1%19.2%    909-913 West Lewis StreetConroeMontgomeryTexas77301Multifamily
6969Loan 14138 Broadway0.3%100.0%CREFICREFIYes - Group 2NAP4138 BroadwayNew YorkNew YorkNew York10033Retail
7070Loan 1Fairway at Fianna Hills0.2%100.0%DBRIGACCNAPNAP2100 Brooken Hill DriveFort SmithSebastianArkansas72908Multifamily
7171Loan 1Cityline Port Charlotte0.2%100.0%CREFICREFIYes - Group 3NAP23227 Freedom AvenuePort CharlotteCharlotteFlorida33980Self Storage

 A-1-2

 

 

BMARK 2021-B28 Annex A-1

 

                   
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameDetailed Property TypeYear BuiltYear RenovatedNumber of UnitsUnit of MeasureLoan Per Unit ($)Original Balance ($)Cut-off Date Balance ($)Maturity/ARD Balance ($)Interest Rate %Administrative Fee Rate %Net Mortgage Rate %Monthly Debt Service (P&I) ($)
      2  3  4,54,54  67,8,9
11Loan1,5,12,13,14,15,18,271One SoHo SquareCBD1904-19262016786,891SF597.29135,000,000135,000,000135,000,0002.72466879%0.01486%2.70980879%NAP
22Loan201The ZigguratCBD1998NAP373,725SF158.0459,065,00059,065,00059,065,0003.13000%0.01986%3.11014%NAP
33Loan13,20,261Doral ConcourseSuburban20012018240,669SF232.6856,000,00056,000,00056,000,0003.31000%0.00986%3.30014%NAP
44Loan3,6,23,25,271909 Third Avenue FeeLeased FeeNAPNAP82,341SF546.5145,000,00045,000,00045,000,0003.18800%0.00986%3.17814%NAP
55Loan5,12,231College PointAnchored1998NAP331,130SF211.4040,000,00040,000,00040,000,0003.56600%0.00986%3.55614%NAP
66Loan 1Swingline BuildingFlex19512015369,759SF108.1840,000,00040,000,00040,000,0003.50000%0.00986%3.49014%NAP
77Loan2,49U-Haul Sac 22Self StorageVariousVarious282,197SF133.3637,720,00037,633,19325,611,8692.59000%0.00986%2.58014%170,932.98
7.017.01Property 1Coon RapidsSelf Storage1955200341,094SF 7,444,2267,427,0945,054,627    
7.027.02Property 1Manassas ParkSelf Storage1974, 1996NAP41,125SF 6,169,3406,155,1424,188,980    
7.037.03Property 1Route 295Self Storage1962, 1963, 1964, 1992NAP31,281SF 5,914,3635,900,7524,015,851    
7.047.04Property 1WestcreekSelf Storage1986NAP44,355SF 4,839,0244,827,8883,285,696    
7.057.05Property 1Causeway BoulevardSelf Storage1994NAP21,950SF 3,275,9033,268,3642,224,337    
7.067.06Property 1State AvenueSelf Storage1969-1992NAP30,757SF 3,198,3013,190,9412,171,645    
7.077.07Property 1Ina RoadSelf Storage1989, 1991NAP29,250SF 3,137,3293,130,1092,130,245    
7.087.08Property 1Jolly & CedarSelf Storage1958200323,185SF 2,017,6462,013,0031,369,981    
7.097.09Property 1AutomallSelf Storage1973, 1975, 1983NAP19,200SF 1,723,8681,719,9011,170,506    
88Loan21,241Red Rose CommonsAnchored1998NAP263,453SF128.8634,000,00033,947,50126,289,4623.28000%0.00986%3.27014%148,530.54
99Loan 1Glenmuir of NapervilleGarden1999NAP321Units102,928.3533,040,00033,040,00033,040,0002.42000%0.00986%2.41014%NAP
1010Loan5,12,13,14,17,21,251Watermark TempeOffice/Retail2020NAP309,176SF391.3632,500,00032,500,00032,500,0002.84000%0.00986%2.83014%NAP
1111Loan13,14,17,201Koppers BuildingCBD19292017333,518SF94.4531,500,00031,500,00026,074,1323.39600%0.00986%3.38614%139,626.73
1212Loan1,3,5,12,20,216Huntsville Office PortfolioCBDVariousVarious1,033,888SF77.3830,000,00030,000,00023,312,1203.41000%0.00986%3.40014%133,210.77
12.0112.01Property 1Research PlaceCBD1980NAP275,928SF 7,464,7507,464,7505,800,638    
12.0212.02Property 1Research Park Office CenterCBD1999NAP236,507SF 6,331,8756,331,8754,920,314    
12.0312.03Property 1Regions CenterCBD19902006154,918SF 5,842,8755,842,8754,540,327    
12.0412.04Property 1301 Voyager WayCBD2007NAP110,275SF 4,414,5004,414,5003,430,378    
12.0512.05Property 1Intuitive Center I & IICBD1999NAP134,318SF 3,294,7503,294,7502,560,254    
12.0612.06Property 1Lakeside Center I & IICBD19892007121,942SF 2,651,2502,651,2502,060,209    
1313Loan13,23,261Jacksonville ConcourseSuburban19982019288,147SF97.0027,950,00027,950,00027,950,0003.21000%0.00986%3.20014%NAP
1414Loan3,12,151Promenade at New TownGarden2004-2020NAP225Units122,222.2227,500,00027,500,00027,500,0003.18000%0.02986%3.15014%NAP
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased FeeLeased FeeNAPNAP629,190SF79.4127,500,00027,481,66726,950,0003.93800%0.00986%3.92814%100,437.30
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48VariousVariousVarious267,577SF175.7827,000,00027,000,00027,000,0003.16500%0.00986%3.15514%NAP
16.0116.01Property 1Food4Less - Chicago HeightsSingle Tenant1997NAP82,126SF 2,927,6072,927,6072,927,607    
16.0216.02Property 1Walgreens - BridgeviewSingle Tenant2001NAP15,120SF 2,669,2892,669,2892,669,289    
16.0316.03Property 1Walgreens - AltonSingle Tenant1997NAP15,120SF 2,210,0562,210,0562,210,056    
16.0416.04Property 1Walgreens - AlexandriaSingle Tenant2008201814,820SF 2,037,8442,037,8442,037,844    
16.0516.05Property 1First Midwest Bank - DeKalbSingle Tenant2012NAP9,708SF 1,590,0921,590,0921,590,092    
16.0616.06Property 1First Midwest Bank - SchaumburgSingle Tenant1994NAP4,943SF 1,521,2081,521,2081,521,208    
16.0716.07Property 1Walgreens - Oklahoma CitySingle Tenant1996NAP13,905SF 1,331,7741,331,7741,331,774    
16.0816.08Property 1CVS - ZanesvilleSingle Tenant1999NAP10,195SF 1,320,2931,320,2931,320,293    
16.0916.09Property 1CVS Pharmacy - HagerstownSingle Tenant1998NAP10,125SF 1,285,8511,285,8511,285,851    
16.1016.10Property 1Fresenius Medical Care - LawrencevilleMedical2005NAP8,659SF 1,262,8891,262,8891,262,889    
16.1116.11Property 1First Midwest Bank - JolietSingle Tenant1960NAP6,299SF 1,262,8891,262,8891,262,889    
16.1216.12Property 1Memorial Health System - DecaturMedical2011NAP5,709SF 1,262,8891,262,8891,262,889    
16.1316.13Property 1CVS - DecaturSingle Tenant1999NAP10,125SF 1,231,3171,231,3171,231,317    
16.1416.14Property 1Verizon - BeloitSingle Tenant2021NAP2,500SF 881,152881,152881,152    
16.1516.15Property 1Dollar Tree - GrimesSingle Tenant2021NAP9,984SF 688,849688,849688,849    
16.1616.16Property 1Dollar General - Belle ChasseSingle Tenant2020NAP9,026SF 605,613605,613605,613    
16.1716.17Property 1Sherwin Williams - UrbanaSingle Tenant2016NAP4,000SF 605,613605,613605,613    
16.1816.18Property 1Dollar General - CamdenSingle Tenant197020217,987SF 605,613605,613605,613    
16.1916.19Property 1Dollar General - ThibodauxSingle Tenant2017NAP9,026SF 579,781579,781579,781    
16.2016.20Property 1Dollar General - HoumaSingle Tenant2016NAP9,100SF 574,041574,041574,041    
16.2116.21Property 1Dollar General - South BendSingle Tenant2018NAP9,100SF 545,339545,339545,339    
1717Loan10,13,14,231St. John’s Town Center NorthAnchored2006NAP113,139SF229.8126,000,00026,000,00026,000,0003.45000%0.00986%3.44014%NAP
1818Loan131Campbell PlazaAnchored1987NAP176,527SF145.9625,800,00025,765,76720,501,9754.01000%0.05861%3.95139%123,321.93
1919Loan14,201Montgomery PlazaAnchored19802020290,425SF87.8025,500,00025,500,00022,002,3493.90000%0.00986%3.89014%120,275.39
2020Loan5,12,14,21,22,2512 WashingtonHigh Rise19722018-2020345Units381,159.4225,000,00025,000,00025,000,0003.45000%0.00986%3.44014%NAP
2121Loan20,243CPC PortfolioAnchoredVariousVarious295,813SF79.1023,400,00023,400,00020,513,3814.16000%0.00986%4.15014%125,590.44
21.0121.01Property 1Gateway PlazaAnchored19992001102,258SF 10,500,00010,500,0009,204,722    
21.0221.02Property 1Westland PlazaAnchored19792003138,742SF 8,400,0008,400,0007,363,778    
21.0321.03Property 1Orland CornersAnchored1980NAP54,813SF 4,500,0004,500,0003,944,881    
2222Loan5,13,141Colonnade Corporate CenterSuburban1989NAP419,650SF197.7823,000,00023,000,00019,671,7764.55000%0.00986%4.54014%117,221.92
2323Loan13,15,221125 West 16th StreetHigh Rise19182018-202053Units424,528.3022,500,00022,500,00022,500,0003.33000%0.00986%3.32014%NAP
2424Loan 7Brooklyn Multi PortfolioLow RiseVariousVarious61Units368,852.4622,500,00022,500,00022,500,0003.77000%0.00986%3.76014%NAP
24.0124.01Property 14219 15th AvenueLow Rise1930201910Units 5,490,0005,490,0005,490,000    
24.0224.02Property 1662 Park PlaceLow Rise1931NAP13Units 4,940,0004,940,0004,940,000    
24.0324.03Property 130 Claver PlaceLow Rise1938NAP9Units 3,210,0003,210,0003,210,000    
24.0424.04Property 1132 New York AvenueLow Rise1925NAP8Units 2,790,0002,790,0002,790,000    
24.0524.05Property 1269 Kosciuszko StreetLow Rise193120147Units 2,640,0002,640,0002,640,000    
24.0624.06Property 11100 DeKalb AveLow Rise192520137Units 1,770,0001,770,0001,770,000    
24.0724.07Property 1119 Albany AveLow Rise1910NAP7Units 1,660,0001,660,0001,660,000    
2525Loan5,1514500 Academy Road Distribution CenterWarehouse/Distribution2015NAP1,600,000SF45.0022,000,00022,000,00022,000,0003.53333%0.00986%3.52347%NAP
2626Loan21,271Dreamland Shopping CenterAnchored1999-2000NAP262,397SF76.6020,100,00020,100,00018,034,7773.35600%0.00986%3.34614%88,650.08
2727Loan1,2,5,12,13,21,22,26,271The DomainAnchored20072015-2018886,526SF236.8820,000,00020,000,00020,000,0003.09400%0.01111%3.08289%NAP
2828Loan13,14,211733 Amsterdam AveUnanchored2016NAP21,101SF872.0018,400,00018,400,00018,400,0003.43000%0.00986%3.42014%NAP
2929Loan201949-955 Flatbush AvenueOffice/Retail2020NAP47,917SF375.6518,000,00018,000,00018,000,0003.55000%0.00986%3.54014%NAP
3030Loan 1116 East 124th StreetCBD1920201052,300SF344.1718,000,00018,000,00018,000,0003.37000%0.00986%3.36014%NAP
3131Loan 3Cityline Louisiana Storage PortfolioSelf StorageVariousNAP188,060SF94.7617,821,17817,821,17815,130,8613.27000%0.00986%3.26014%77,754.65
31.0131.01Property 1Extra Space LodiSelf Storage2005NAP49,205SF 7,982,2567,982,2566,777,240    
31.0231.02Property 1Extra Space LeesvilleSelf Storage2000NAP104,555SF 6,484,2656,484,2655,505,389    
31.0331.03Property 1Extra Space WindmereSelf Storage2000NAP34,300SF 3,354,6573,354,6572,848,232    
3232Loan10,14,17,201Pennsauken Logistics CenterFlex19642020326,255SF54.4117,750,00017,750,00015,295,9273.85000%0.00986%3.84014%83,213.46
3333Loan131Wheatland MarketplaceAnchored19982019-202083,953SF208.4517,500,00017,500,00015,465,3323.84000%0.00986%3.83014%81,941.53
                   

 A-1-3

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameDetailed Property TypeYear BuiltYear RenovatedNumber of UnitsUnit of MeasureLoan Per Unit ($)Original Balance ($)Cut-off Date Balance ($)Maturity/ARD Balance ($)Interest Rate %Administrative Fee Rate %Net Mortgage Rate %Monthly Debt Service (P&I) ($)
      2  3  4,54,54  67,8,9
3434Loan226Ohio Storage PortfolioSelf StorageVariousVarious288,915SF51.9215,000,00015,000,00015,000,0003.47000%0.03861%3.43139%NAP
34.0134.01Property 1Budget StorageSelf Storage1990, 1993, 2001, 2003, 2016NAP71,300SF 3,590,0003,590,0003,590,000    
34.0234.02Property 1Liberty Avenue Self StorageSelf Storage2005, 2008NAP56,585SF 2,980,0002,980,0002,980,000    
34.0334.03Property 1Lorain Baumhart StorageSelf Storage1995, 2002, 2007, 2015NAP49,150SF 2,920,0002,920,0002,920,000    
34.0434.04Property 1Factory DriveSelf Storage1965200344,170SF 1,980,0001,980,0001,980,000    
34.0534.05Property 1All American Mini StorageSelf Storage1980, 1994, 1997, 1999, 2008NAP38,190SF 1,860,0001,860,0001,860,000    
34.0634.06Property 1Northern Royalton Discount StorageSelf Storage1978, 1979, 1980, 1986, 1988NAP29,520SF 1,670,0001,670,0001,670,000    
3535Loan14,17,20,22,2315800 UplanderSuburban1979201930,348SF482.2414,635,00014,635,00014,635,0003.93800%0.00986%3.92814%NAP
3636Loan13,201Southland Office CenterSuburban19692001126,785SF107.6613,650,00013,650,00013,650,0003.25500%0.04986%3.20514%NAP
3737Loan131Lake Mead DecaturAnchored1980NAP101,096SF118.9512,025,00012,025,00012,025,0002.94000%0.00986%2.93014%NAP
3838Loan14,271Cumberland CrossingAnchored1994NAP258,414SF46.3712,000,00011,982,0159,331,3273.42700%0.04986%3.37714%53,397.56
3939Loan179SVEA Portfolio IISuburbanVariousNAP94,066SF125.5511,810,00011,810,0009,431,5144.15000%0.00986%4.14014%57,408.80
39.0139.01Property 1DallasSuburban2014NAP19,278SF 2,626,8172,626,8172,097,787    
39.0239.02Property 1Spring ValleySuburban2010NAP18,060SF 2,114,2682,114,2681,688,463    
39.0339.03Property 1LawtonSuburban2005NAP8,000SF 1,566,1241,566,1241,250,713    
39.0439.04Property 1Grand PrairieSuburban2014NAP6,800SF 1,067,8121,067,812852,759    
39.0539.05Property 1LongviewSuburban1996NAP12,550SF 1,067,8111,067,811852,758    
39.0639.06Property 1GarlandSuburban2016NAP7,300SF 939,675939,675750,428    
39.0739.07Property 1San AntonioSuburban2012NAP9,714SF 932,556932,556744,743    
39.0839.08Property 1Texas CitySuburban2013NAP6,597SF 896,962896,962716,318    
39.0939.09Property 1OdessaSuburban2013NAP5,767SF 597,975597,975477,545    
4040Loan 3Farrell Hampton PortfolioVariousVariousVarious44,332SF265.0511,750,00011,750,0009,161,9653.50000%0.00986%3.49014%52,762.75
40.0140.01Property 1269 Butter LaneFlex2006NAP25,256SF 6,118,3436,118,3434,770,728    
40.0240.02Property 1Farrell Executive PlazaSuburban1985200113,574SF 4,032,5444,032,5443,144,343    
40.0340.03Property 1Watermill PlazaUnanchored197520145,502SF 1,599,1121,599,1121,246,895    
4141Loan1314201 Tonnelle AveWarehouse/Distribution1940NAP91,770SF123.2411,310,00011,310,00011,310,0003.85000%0.00986%3.84014%NAP
4242Loan 1Kautex IndustrialFlex19982021147,000SF74.8311,000,00011,000,0009,877,7383.40000%0.00986%3.39014%48,782.94
4343Loan 1Logan IndustrialManufacturing20082020150,102SF69.9510,500,00010,500,0008,124,7623.30000%0.00986%3.29014%45,985.30
4444Loan131shareDowntownLow Rise2020NAP63Units162,698.4110,250,00010,250,00010,250,0003.32000%0.00986%3.31014%NAP
4545Loan14,17,221Lucid MotorsWarehouse19592019-202036,582SF273.3610,000,00010,000,00010,000,0003.99000%0.00986%3.98014%NAP
4646Loan3,13,221AAA PlatteSelf Storage/Industrial/Office19691979, 1989, 2020270,011SF35.279,522,0009,522,0009,522,0003.31900%0.00986%3.30914%NAP
4747Loan18,251Mountain View OfficeSuburban19782010101,403SF93.699,500,0009,500,0007,578,6284.12000%0.05861%4.06139%46,014.13
4848Loan 1Hillside ApartmentsGarden19722019-2020108Units87,849.729,500,0009,487,7697,587,1854.15000%0.00986%4.14014%46,179.82
4949Loan 1La Perla ApartmentsGarden1964NAP228Units41,608.259,500,0009,486,6817,477,6963.75000%0.05861%3.69139%43,995.98
5050Loan231Publix EnterpriseAnchored2012NAP61,002SF148.979,100,0009,087,6397,202,4833.90000%0.05861%3.84139%42,921.81
5151Loan131Amazon Prime WynwoodWarehouse/Distribution1948201638,000SF236.849,000,0009,000,0009,000,0003.19000%0.00986%3.18014%NAP
5252Loan131Turner FarmsSelf Storage19992018109,500SF82.199,000,0009,000,0006,977,5393.35000%0.00986%3.34014%39,664.22
5353Loan2,15,17,2213915 14th AvenueMultifamily/Retail/Office1920202024,035SF374.459,000,0009,000,0009,000,0003.94200%0.00986%3.93214%NAP
5454Loan231Courtyard LubbockSelect Service2014NAP103Rooms86,893.208,950,0008,950,0008,208,2604.64000%0.00986%4.63014%46,095.87
5555Loan 12102 Avenue ZOffice/Retail2020NAP20,813SF420.418,750,0008,750,0008,750,0003.75000%0.00986%3.74014%NAP
5656Loan301TownPlace Suites by Marriott Cleveland, TNExtended Stay2017NAP88Rooms96,590.918,500,0008,500,0007,102,8894.65000%0.00986%4.64014%43,829.13
5757Loan 145 Crossways Park DriveMedical1966199735,011SF228.508,000,0008,000,0008,000,0003.78000%0.00986%3.77014%NAP
5858Loan14180 NE 40th StreetSingle Tenant195520195,668SF1,323.227,500,0007,500,0005,914,0633.80000%0.04986%3.75014%34,946.80
5959Loan 15517 BroadwaySingle Tenant1952NAP11,126SF629.167,000,0007,000,0007,000,0003.45000%0.00986%3.44014%NAP
6060Loan 1Home2 Suites - Columbia SCExtended Stay2020NAP91Rooms76,809.737,000,0006,989,6855,460,5123.51000%0.00986%3.50014%31,472.22
6161Loan 2CityLine TX & TN PortfolioSelf StorageVariousVarious91,480SF70.676,464,9056,464,9055,553,1833.72000%0.00986%3.71014%29,830.04
61.0161.01Property 1Four Seasons Self StorageSelf Storage2004NAP59,000SF 3,766,1953,766,1953,235,062    
61.0261.02Property 1Storage Plus of College StationSelf Storage1993-2002201832,480SF 2,698,7102,698,7102,318,121    
6262Loan 1Shoppes at StonebrookAnchored2007NAP57,625SF106.566,160,0006,140,6894,778,1753.36300%0.05861%3.30439%27,192.23
6363Loan 1Buckner Pointe ApartmentsGarden2020NAP64Units95,875.006,136,0006,136,0006,136,0003.50000%0.00986%3.49014%NAP
6464Loan 14001 Dell AveWarehouse/Distribution1926202050,600SF113.645,750,0005,750,0005,750,0003.85000%0.00986%3.84014%NAP
6565Loan 12679 RedondoMedical1960NAP13,564SF376.005,100,0005,100,0004,608,4853.75000%0.00986%3.74014%23,618.92
6666Loan141CIC GilbertMedical20002008, 202115,286SF329.065,030,0005,030,0004,309,5893.62000%0.00986%3.61014%22,925.23
6767Loan 1Vallen Distribution CenterWarehouse/Distribution2001NAP56,481SF88.535,000,0005,000,0004,512,5523.68000%0.00986%3.67014%22,957.63
6868Loan132Conroe Texas Multifamily PortfolioGardenVariousNAP36Units127,111.114,576,0004,576,0004,576,0004.20400%0.00986%4.19414%NAP
68.0168.01Property 1The Lofts of ConroeGarden2019-2020NAP30Units 3,698,2343,698,2343,698,234    
68.0268.02Property 1Glenwood VillasGarden2020NAP6Units 877,766877,766877,766    
6969Loan 14138 BroadwaySingle Tenant1927NAP5,458SF732.874,000,0004,000,0004,000,0003.45000%0.00986%3.44014%NAP
7070Loan 1Fairway at Fianna HillsGarden1978NAP77Units43,636.363,360,0003,360,0002,800,2723.62600%0.00986%3.61614%15,325.21
7171Loan 1Cityline Port CharlotteSelf Storage1984199735,113SF90.553,179,6103,179,6103,179,6103.86000%0.00986%3.85014%NAP

 A-1-4

 

 

BMARK 2021-B28 Annex A-1

 

                   
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameMonthly Debt Service (IO) ($)Annual Debt Service (P&I) ($)Annual Debt Service (IO) ($)Amortization TypeARD Loan (Yes / No)Interest Accrual MethodOriginal Interest-Only Period (Mos.)Remaining Interest-Only Period (Mos.)Original Term To Maturity / ARD (Mos.)Remaining Term To Maturity / ARD (Mos.)Original Amortization Term (Mos.)Remaining Amortization Term (Mos.)Origination Date
      7,98,99          
11Loan1,5,12,13,14,15,18,271One SoHo Square310,782.53NAP3,729,390.36Interest OnlyNoActual/36084848484007/9/2021
22Loan201The Ziggurat156,200.95NAP1,874,411.40Interest OnlyNoActual/360120120120120007/20/2021
33Loan13,20,261Doral Concourse156,612.04NAP1,879,344.48Interest OnlyNoActual/360120120120120007/12/2021
44Loan3,6,23,25,271909 Third Avenue Fee121,210.42NAP1,454,525.04Interest Only - ARDYesActual/360120119120119006/11/2021
55Loan5,12,231College Point120,517.59NAP1,446,211.08Interest OnlyNoActual/360120119120119006/15/2021
66Loan 1Swingline Building118,287.04NAP1,419,444.48Interest OnlyNoActual/360120120120120007/9/2021
77Loan2,49U-Haul Sac 22NAP2,051,195.76NAPAmortizing Balloon - ARDYesActual/360001201193002996/30/2021
7.017.01Property 1Coon Rapids             
7.027.02Property 1Manassas Park             
7.037.03Property 1Route 295             
7.047.04Property 1Westcreek             
7.057.05Property 1Causeway Boulevard             
7.067.06Property 1State Avenue             
7.077.07Property 1Ina Road             
7.087.08Property 1Jolly & Cedar             
7.097.09Property 1Automall             
88Loan21,241Red Rose CommonsNAP1,782,366.48NAPAmortizing BalloonNoActual/360001201193603596/30/2021
99Loan 1Glenmuir of Naperville67,556.09NAP810,673.08Interest OnlyNoActual/360120119120119006/24/2021
1010Loan5,12,13,14,17,21,251Watermark Tempe77,984.95NAP935,819.40Interest OnlyNoActual/360120120120120007/16/2021
1111Loan13,14,17,201Koppers Building90,383.131,675,520.761,084,597.56Interest Only, Amortizing BalloonNoActual/36024231201193603606/4/2021
1212Loan1,3,5,12,20,216Huntsville Office PortfolioNAP1,598,529.24NAPAmortizing BalloonNoActual/360001201203603607/20/2021
12.0112.01Property 1Research Place             
12.0212.02Property 1Research Park Office Center             
12.0312.03Property 1Regions Center             
12.0412.04Property 1301 Voyager Way             
12.0512.05Property 1Intuitive Center I & II             
12.0612.06Property 1Lakeside Center I & II             
1313Loan13,23,261Jacksonville Concourse75,804.67NAP909,656.04Interest OnlyNoActual/36084838483006/10/2021
1414Loan3,12,151Promenade at New Town73,887.15NAP886,645.80Interest OnlyNoActual/360120119120119006/23/2021
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased Fee91,270.631,205,247.601,095,247.56Interest OnlyNoActual/360120118120118005/24/2021
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #4872,201.56NAP866,418.72Interest OnlyNoActual/360120119120119006/30/2021
16.0116.01Property 1Food4Less - Chicago Heights             
16.0216.02Property 1Walgreens - Bridgeview             
16.0316.03Property 1Walgreens - Alton             
16.0416.04Property 1Walgreens - Alexandria             
16.0516.05Property 1First Midwest Bank - DeKalb             
16.0616.06Property 1First Midwest Bank - Schaumburg             
16.0716.07Property 1Walgreens - Oklahoma City             
16.0816.08Property 1CVS - Zanesville             
16.0916.09Property 1CVS Pharmacy - Hagerstown             
16.1016.10Property 1Fresenius Medical Care - Lawrenceville             
16.1116.11Property 1First Midwest Bank - Joliet             
16.1216.12Property 1Memorial Health System - Decatur             
16.1316.13Property 1CVS - Decatur             
16.1416.14Property 1Verizon - Beloit             
16.1516.15Property 1Dollar Tree - Grimes             
16.1616.16Property 1Dollar General - Belle Chasse             
16.1716.17Property 1Sherwin Williams - Urbana             
16.1816.18Property 1Dollar General - Camden             
16.1916.19Property 1Dollar General - Thibodaux             
16.2016.20Property 1Dollar General - Houma             
16.2116.21Property 1Dollar General - South Bend             
1717Loan10,13,14,231St. John’s Town Center North75,788.19NAP909,458.28Interest OnlyNoActual/360120119120119006/29/2021
1818Loan131Campbell PlazaNAP1,479,863.16NAPAmortizing BalloonNoActual/360001201193603597/1/2021
1919Loan14,201Montgomery Plaza84,026.041,443,304.681,008,312.48Interest Only, Amortizing BalloonNoActual/36036351201193603607/2/2021
2020Loan5,12,14,21,22,2512 Washington72,873.26NAP874,479.12Interest OnlyNoActual/360120120120120007/20/2021
2121Loan20,243CPC PortfolioNAP1,507,085.28NAPAmortizing BalloonNoActual/3600060603003007/16/2021
21.0121.01Property 1Gateway Plaza             
21.0221.02Property 1Westland Plaza             
21.0321.03Property 1Orland Corners             
2222Loan5,13,141Colonnade Corporate Center88,419.561,406,663.041,061,034.72Interest Only, Amortizing BalloonNoActual/36024231201193603606/8/2021
2323Loan13,15,221125 West 16th Street63,304.69NAP759,656.28Interest OnlyNoActual/360120119120119006/30/2021
2424Loan 7Brooklyn Multi Portfolio71,669.27NAP860,031.24Interest OnlyNoActual/360120120120120007/20/2021
24.0124.01Property 14219 15th Avenue             
24.0224.02Property 1662 Park Place             
24.0324.03Property 130 Claver Place             
24.0424.04Property 1132 New York Avenue             
24.0524.05Property 1269 Kosciuszko Street             
24.0624.06Property 11100 DeKalb Ave             
24.0724.07Property 1119 Albany Ave             
2525Loan5,1514500 Academy Road Distribution Center65,677.41NAP788,128.92Interest OnlyNoActual/360120118120118005/26/2021
2626Loan21,271Dreamland Shopping Center56,993.741,063,800.96683,924.88Interest Only, Amortizing BalloonNoActual/36060601201203603607/16/2021
2727Loan1,2,5,12,13,21,22,26,271The Domain52,282.87NAP627,394.44Interest OnlyNoActual/360120119120119006/16/2021
2828Loan13,14,211733 Amsterdam Ave53,323.80NAP639,885.60Interest OnlyNoActual/360120120120120007/13/2021
2929Loan201949-955 Flatbush Avenue53,989.58NAP647,874.96Interest OnlyNoActual/360120120120120007/7/2021
3030Loan 1116 East 124th Street51,252.08NAP615,024.96Interest OnlyNoActual/360120120120120007/14/2021
3131Loan 3Cityline Louisiana Storage Portfolio49,237.19933,055.80590,846.28Interest Only, Amortizing BalloonNoActual/36036361201203603607/14/2021
31.0131.01Property 1Extra Space Lodi             
31.0231.02Property 1Extra Space Leesville             
31.0331.03Property 1Extra Space Windmere             
3232Loan10,14,17,201Pennsauken Logistics Center57,738.86998,561.52692,866.32Interest Only, Amortizing BalloonNoActual/36036361201203603607/12/2021
3333Loan131Wheatland Marketplace56,777.78983,298.36681,333.36Interest Only, Amortizing BalloonNoActual/36048471201193603606/9/2021
                   

 A-1-5

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameMonthly Debt Service (IO) ($)Annual Debt Service (P&I) ($)Annual Debt Service (IO) ($)Amortization TypeARD Loan (Yes / No)Interest Accrual MethodOriginal Interest-Only Period (Mos.)Remaining Interest-Only Period (Mos.)Original Term To Maturity / ARD (Mos.)Remaining Term To Maturity / ARD (Mos.)Original Amortization Term (Mos.)Remaining Amortization Term (Mos.)Origination Date
      7,98,99          
3434Loan226Ohio Storage Portfolio43,977.43NAP527,729.16Interest OnlyNoActual/360120119120119006/16/2021
34.0134.01Property 1Budget Storage             
34.0234.02Property 1Liberty Avenue Self Storage             
34.0334.03Property 1Lorain Baumhart Storage             
34.0434.04Property 1Factory Drive             
34.0534.05Property 1All American Mini Storage             
34.0634.06Property 1Northern Royalton Discount Storage             
3535Loan14,17,20,22,2315800 Uplander48,694.24NAP584,330.88Interest OnlyNoActual/360120119120119006/23/2021
3636Loan13,201Southland Office Center37,539.87NAP450,478.44Interest OnlyNoActual/360120119120119006/24/2021
3737Loan131Lake Mead Decatur29,870.43NAP358,445.16Interest OnlyNoActual/360120119120119007/8/2021
3838Loan14,271Cumberland CrossingNAP640,770.72NAPAmortizing BalloonNoActual/360001201193603596/18/2021
3939Loan179SVEA Portfolio IINAP688,905.60NAPAmortizing BalloonNoActual/360001201203603607/19/2021
39.0139.01Property 1Dallas             
39.0239.02Property 1Spring Valley             
39.0339.03Property 1Lawton             
39.0439.04Property 1Grand Prairie             
39.0539.05Property 1Longview             
39.0639.06Property 1Garland             
39.0739.07Property 1San Antonio             
39.0839.08Property 1Texas City             
39.0939.09Property 1Odessa             
4040Loan 3Farrell Hampton PortfolioNAP633,153.00NAPAmortizing BalloonNoActual/360001201203603607/20/2021
40.0140.01Property 1269 Butter Lane             
40.0240.02Property 1Farrell Executive Plaza             
40.0340.03Property 1Watermill Plaza             
4141Loan1314201 Tonnelle Ave36,790.23NAP441,482.76Interest OnlyNoActual/36060606060007/19/2021
4242Loan 1Kautex Industrial31,599.54585,395.28379,194.48Interest Only, Amortizing BalloonNoActual/36060601201203603607/7/2021
4343Loan 1Logan IndustrialNAP551,823.60NAPAmortizing BalloonNoActual/360001201203603607/19/2021
4444Loan131shareDowntown28,752.20NAP345,026.40Interest OnlyNoActual/360120119120119006/11/2021
4545Loan14,17,221Lucid Motors33,711.81NAP404,541.72Interest OnlyNoActual/360120119120119006/29/2021
4646Loan3,13,221AAA Platte26,702.05NAP320,424.60Interest OnlyNoActual/360120119120119006/25/2021
4747Loan18,251Mountain View OfficeNAP552,169.56NAPAmortizing BalloonNoActual/360001201203603607/14/2021
4848Loan 1Hillside ApartmentsNAP554,157.84NAPAmortizing BalloonNoActual/360001201193603596/23/2021
4949Loan 1La Perla ApartmentsNAP527,951.76NAPAmortizing BalloonNoActual/360001201193603597/1/2021
5050Loan231Publix EnterpriseNAP515,061.72NAPAmortizing BalloonNoActual/360001201193603596/28/2021
5151Loan131Amazon Prime Wynwood24,257.29NAP291,087.48Interest OnlyNoActual/36060606060007/16/2021
5252Loan131Turner FarmsNAP475,970.64NAPAmortizing BalloonNoActual/360001201203603607/19/2021
5353Loan2,15,17,2213915 14th Avenue29,975.63NAP359,707.56Interest OnlyNoActual/360120119120119006/21/2021
5454Loan231Courtyard LubbockNAP553,150.44NAPAmortizing BalloonNoActual/3600060603603607/19/2021
5555Loan 12102 Avenue Z27,723.52NAP332,682.24Interest OnlyNoActual/360120119120119006/21/2021
5656Loan301TownPlace Suites by Marriott Cleveland, TN33,394.97525,949.56400,739.64Interest Only, Amortizing BalloonNoActual/36012111201193603606/30/2021
5757Loan 145 Crossways Park Drive25,550.00NAP306,600.00Interest OnlyNoActual/36084838483006/24/2021
5858Loan14180 NE 40th StreetNAP419,361.60NAPAmortizing BalloonNoActual/360001201203603607/20/2021
5959Loan 15517 Broadway20,404.51NAP244,854.12Interest OnlyNoActual/360120120120120007/9/2021
6060Loan 1Home2 Suites - Columbia SCNAP377,666.64NAPAmortizing BalloonNoActual/360001201193603596/29/2021
6161Loan 2CityLine TX & TN Portfolio20,319.56357,960.48243,834.72Interest Only, Amortizing BalloonNoActual/36036351201193603606/23/2021
61.0161.01Property 1Four Seasons Self Storage             
61.0261.02Property 1Storage Plus of College Station             
6262Loan 1Shoppes at StonebrookNAP326,306.76NAPAmortizing BalloonNoActual/360001201183603586/3/2021
6363Loan 1Buckner Pointe Apartments18,145.23NAP217,742.76Interest OnlyNoActual/360120119120119006/23/2021
6464Loan 14001 Dell Ave18,704.14NAP224,449.68Interest OnlyNoActual/36060606060007/19/2021
6565Loan 12679 Redondo16,158.85283,427.04193,906.20Interest Only, Amortizing BalloonNoActual/36060601201203603607/20/2021
6666Loan141CIC Gilbert15,384.58275,102.76184,614.96Interest Only, Amortizing BalloonNoActual/36036361201203603607/14/2021
6767Loan 1Vallen Distribution Center15,546.30275,491.56186,555.60Interest Only, Amortizing BalloonNoActual/36060601201203603607/20/2021
6868Loan132Conroe Texas Multifamily Portfolio16,253.91NAP195,046.92Interest OnlyNoActual/360120118120118006/4/2021
68.0168.01Property 1The Lofts of Conroe             
68.0268.02Property 1Glenwood Villas             
6969Loan 14138 Broadway11,659.72NAP139,916.64Interest OnlyNoActual/360120120120120007/9/2021
7070Loan 1Fairway at Fianna Hills10,293.81183,902.52123,525.72Interest Only, Amortizing BalloonNoActual/36024221201183603606/1/2021
7171Loan 1Cityline Port Charlotte10,369.80NAP124,437.60Interest OnlyNoActual/36060596059006/22/2021

 A-1-6

 

 

BMARK 2021-B28 Annex A-1

 

                  
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameSeasoning (Mos.)Payment Due DateFirst Payment DateFirst P&I Payment DateMaturity Date or Anticipated Repayment DateFinal Maturity DateGrace Period - Late Fee (Days)Grace Period - Default (Days)Prepayment ProvisionMost Recent EGI ($)Most Recent Expenses ($)Most Recent NOI ($)
            101011,12  13
11Loan1,5,12,13,14,15,18,271One SoHo Square069/6/2021NAP8/6/2028NAP00YM(24),DorYM(54),O(6)66,971,66015,563,36751,408,293
22Loan201The Ziggurat069/6/2021NAP8/6/2031NAP00L(24),D(92),O(4)11,818,3084,399,9107,418,398
33Loan13,20,261Doral Concourse069/6/2021NAP8/6/2031NAP00L(24),D(92),O(4)7,340,6512,226,6915,113,960
44Loan3,6,23,25,271909 Third Avenue Fee158/5/2021NAP7/5/20315/5/204130L(25),YM1(91),O(4)NAVNAVNAV
55Loan5,12,231College Point168/6/2021NAP7/6/2031NAP00L(25),D(91),O(4)9,166,2103,525,0495,641,161
66Loan 1Swingline Building069/6/2021NAP8/6/2031NAP00L(24),D(91),O(5)6,147,1161,617,5514,529,566
77Loan2,49U-Haul Sac 22168/6/20218/6/20217/6/20317/6/204100L(25),D(91),O(4)6,101,0222,011,8594,089,163
7.017.01Property 1Coon Rapids         NAVNAVNAV
7.027.02Property 1Manassas Park         NAVNAVNAV
7.037.03Property 1Route 295         NAVNAVNAV
7.047.04Property 1Westcreek         NAVNAVNAV
7.057.05Property 1Causeway Boulevard         NAVNAVNAV
7.067.06Property 1State Avenue         NAVNAVNAV
7.077.07Property 1Ina Road         NAVNAVNAV
7.087.08Property 1Jolly & Cedar         NAVNAVNAV
7.097.09Property 1Automall         NAVNAVNAV
88Loan21,241Red Rose Commons168/6/20218/6/20217/6/2031NAP00L(25),D(91),O(4)4,826,4541,268,4433,558,011
99Loan 1Glenmuir of Naperville168/6/2021NAP7/6/2031NAP00L(25),D(91),O(4)6,878,1712,198,0744,680,097
1010Loan5,12,13,14,17,21,251Watermark Tempe069/6/2021NAP8/6/2031NAP00L(24),D(89),O(7)7,604,9351,165,9726,438,963
1111Loan13,14,17,201Koppers Building118/1/20218/1/20237/1/2031NAP00L(25),D(92),O(3)5,545,1602,838,7992,706,361
1212Loan1,3,5,12,20,216Huntsville Office Portfolio069/6/20219/6/20218/6/2031NAP00L(24),D(92),O(4)17,664,6518,409,8869,254,766
12.0112.01Property 1Research Place         4,236,8062,151,4552,085,351
12.0212.02Property 1Research Park Office Center         3,353,8721,292,3522,061,520
12.0312.03Property 1Regions Center         3,529,0571,638,2661,890,792
12.0412.04Property 1301 Voyager Way         1,929,126889,2781,039,848
12.0512.05Property 1Intuitive Center I & II         2,581,3281,324,7801,256,549
12.0612.06Property 1Lakeside Center I & II         2,034,4621,113,756920,706
1313Loan13,23,261Jacksonville Concourse168/6/2021NAP7/6/2028NAP00L(25),D(54),O(5)5,228,9852,340,8372,888,148
1414Loan3,12,151Promenade at New Town118/1/2021NAP7/1/2031NAP50L(13),YM1(104),O(3)3,337,1101,197,7792,139,331
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased Fee267/6/20217/6/20216/6/2031NAP00L(26),D(90),O(4)NAVNAVNAV
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48118/1/2021NAP7/1/2031NAP00L(25),D(91),O(4)NAVNAVNAV
16.0116.01Property 1Food4Less - Chicago Heights         NAVNAVNAV
16.0216.02Property 1Walgreens - Bridgeview         NAVNAVNAV
16.0316.03Property 1Walgreens - Alton         NAVNAVNAV
16.0416.04Property 1Walgreens - Alexandria         NAVNAVNAV
16.0516.05Property 1First Midwest Bank - DeKalb         NAVNAVNAV
16.0616.06Property 1First Midwest Bank - Schaumburg         NAVNAVNAV
16.0716.07Property 1Walgreens - Oklahoma City         NAVNAVNAV
16.0816.08Property 1CVS - Zanesville         NAVNAVNAV
16.0916.09Property 1CVS Pharmacy - Hagerstown         NAVNAVNAV
16.1016.10Property 1Fresenius Medical Care - Lawrenceville         NAVNAVNAV
16.1116.11Property 1First Midwest Bank - Joliet         NAVNAVNAV
16.1216.12Property 1Memorial Health System - Decatur         NAVNAVNAV
16.1316.13Property 1CVS - Decatur         NAVNAVNAV
16.1416.14Property 1Verizon - Beloit         NAVNAVNAV
16.1516.15Property 1Dollar Tree - Grimes         NAVNAVNAV
16.1616.16Property 1Dollar General - Belle Chasse         NAVNAVNAV
16.1716.17Property 1Sherwin Williams - Urbana         NAVNAVNAV
16.1816.18Property 1Dollar General - Camden         NAVNAVNAV
16.1916.19Property 1Dollar General - Thibodaux         NAVNAVNAV
16.2016.20Property 1Dollar General - Houma         NAVNAVNAV
16.2116.21Property 1Dollar General - South Bend         NAVNAVNAV
1717Loan10,13,14,231St. John’s Town Center North118/1/2021NAP7/1/2031NAP00L(25),D(89),O(6)3,109,676909,3802,200,296
1818Loan131Campbell Plaza168/6/20218/6/20217/6/2031NAP00L(25),D(91),O(4)2,792,035976,2821,815,753
1919Loan14,201Montgomery Plaza168/6/20218/6/20247/6/2031NAP00L(25),D(90),O(5)4,131,0951,277,9592,853,136
2020Loan5,12,14,21,22,2512 Washington069/6/2021NAP8/6/2031NAP00L(24),D(92),O(4)NAVNAVNAV
2121Loan20,243CPC Portfolio069/6/20219/6/20218/6/2026NAP00L(24),D(30),O(6)4,510,9361,459,8283,051,108
21.0121.01Property 1Gateway Plaza         1,710,284407,0621,303,222
21.0221.02Property 1Westland Plaza         1,669,554458,3311,211,223
21.0321.03Property 1Orland Corners         1,131,098594,435536,663
2222Loan5,13,141Colonnade Corporate Center158/5/20218/5/20237/5/2031NAP00L(25),YM1(92),O(3)8,556,0863,041,1725,514,914
2323Loan13,15,221125 West 16th Street168/6/2021NAP7/6/2031NAP00L(25),D(92),O(3)516,172542,715(26,543)
2424Loan 7Brooklyn Multi Portfolio069/6/2021NAP8/6/2031NAP00L(24),D(93),O(3)2,178,132393,5081,784,624
24.0124.01Property 14219 15th Avenue         524,200116,211407,989
24.0224.02Property 1662 Park Place         502,00063,677438,323
24.0324.03Property 130 Claver Place         291,77237,348254,423
24.0424.04Property 1132 New York Avenue         241,45539,178202,277
24.0524.05Property 1269 Kosciuszko Street         248,74046,391202,349
24.0624.06Property 11100 DeKalb Ave         210,75059,324151,426
24.0724.07Property 1119 Albany Ave         159,21531,379127,836
2525Loan5,1514500 Academy Road Distribution Center267/6/2021NAP6/6/2031NAP00L(26),D(90),O(4)NAVNAVNAV
2626Loan21,271Dreamland Shopping Center019/1/20219/1/20268/1/2031NAP50L(25),YM1(92),O(3)3,157,740812,0492,345,691
2727Loan1,2,5,12,13,21,22,26,271The Domain118/1/2021NAP7/1/2031NAP00L(25),D(88),O(7)37,016,92411,245,94525,770,979
2828Loan13,14,211733 Amsterdam Ave069/6/2021NAP8/6/2031NAP00L(24),D(92),O(4)873,321506,918366,403
2929Loan201949-955 Flatbush Avenue069/6/2021NAP8/6/2031NAP00L(24),D(91),O(5)NAVNAVNAV
3030Loan 1116 East 124th Street069/6/2021NAP8/6/2031NAP00L(24),DorYM1(92),O(4)2,059,070488,0481,571,022
3131Loan 3Cityline Louisiana Storage Portfolio069/6/20219/6/20248/6/2031NAP00L(24),D(92),O(4)2,273,188698,5631,574,625
31.0131.01Property 1Extra Space Lodi         905,746233,241672,505
31.0231.02Property 1Extra Space Leesville         904,009292,775611,234
31.0331.03Property 1Extra Space Windmere         463,433172,547290,885
3232Loan10,14,17,201Pennsauken Logistics Center019/1/20219/1/20248/1/2031NAP00L(24),D(93),O(3)NAVNAVNAV
3333Loan131Wheatland Marketplace168/6/20218/6/20257/6/2031NAP00L(25),D(92),O(3)1,700,542602,1501,098,391
                  

 A-1-7

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameSeasoning (Mos.)Payment Due DateFirst Payment DateFirst P&I Payment DateMaturity Date or Anticipated Repayment DateFinal Maturity DateGrace Period - Late Fee (Days)Grace Period - Default (Days)Prepayment ProvisionMost Recent EGI ($)Most Recent Expenses ($)Most Recent NOI ($)
            101011,12  13
3434Loan226Ohio Storage Portfolio168/6/2021NAP7/6/2031NAP00L(25),D(91),O(4)2,145,485734,5251,410,961
34.0134.01Property 1Budget Storage         418,093106,409311,685
34.0234.02Property 1Liberty Avenue Self Storage         473,588171,216302,372
34.0334.03Property 1Lorain Baumhart Storage         371,300118,058253,242
34.0434.04Property 1Factory Drive         290,26693,001197,265
34.0534.05Property 1All American Mini Storage         280,827120,651160,176
34.0634.06Property 1Northern Royalton Discount Storage         311,411125,190186,220
3535Loan14,17,20,22,2315800 Uplander168/6/2021NAP7/6/2031NAP00L(25),D(90),O(5)NAVNAVNAV
3636Loan13,201Southland Office Center168/6/2021NAP7/6/2031NAP00L(25),D(90),O(5)2,551,8631,301,2851,250,578
3737Loan131Lake Mead Decatur1118/11/2021NAP7/11/2031NAP00L(25),D(89),O(6)1,673,866512,7871,161,078
3838Loan14,271Cumberland Crossing118/1/20218/1/20217/1/2031NAP00L(25),YM1(89),O(6)2,533,218982,6521,550,566
3939Loan179SVEA Portfolio II069/6/20219/6/20218/6/2031NAP00L(24),D(91),O(5)NAVNAVNAV
39.0139.01Property 1Dallas         NAVNAVNAV
39.0239.02Property 1Spring Valley         NAVNAVNAV
39.0339.03Property 1Lawton         NAVNAVNAV
39.0439.04Property 1Grand Prairie         NAVNAVNAV
39.0539.05Property 1Longview         NAVNAVNAV
39.0639.06Property 1Garland         NAVNAVNAV
39.0739.07Property 1San Antonio         NAVNAVNAV
39.0839.08Property 1Texas City         NAVNAVNAV
39.0939.09Property 1Odessa         NAVNAVNAV
4040Loan 3Farrell Hampton Portfolio069/6/20219/6/20218/6/2031NAP00L(24),D(92),O(4)1,290,354161,5121,128,843
40.0140.01Property 1269 Butter Lane         NAVNAVNAV
40.0240.02Property 1Farrell Executive Plaza         NAVNAVNAV
40.0340.03Property 1Watermill Plaza         NAVNAVNAV
4141Loan1314201 Tonnelle Ave069/6/2021NAP8/6/2026NAP00L(24),D(33),O(3)1,104,576240,484864,093
4242Loan 1Kautex Industrial069/6/20219/6/20268/6/2031NAP00L(24),D(93),O(3)1,371,448233,4461,138,002
4343Loan 1Logan Industrial069/6/20219/6/20218/6/2031NAP00L(24),D(93),O(3)NAVNAVNAV
4444Loan131shareDowntown168/6/2021NAP7/6/2031NAP00L(25),D(90),O(5)528,524168,184360,340
4545Loan14,17,221Lucid Motors168/6/2021NAP7/6/2031NAP00L(25),D(90),O(5)NAVNAVNAV
4646Loan3,13,221AAA Platte168/6/2021NAP7/6/2031NAP00YM1(115),O(5)1,185,410510,358675,052
4747Loan18,251Mountain View Office069/6/20219/6/20218/6/2031NAP00L(24),D(92),O(4)1,631,281588,5111,042,770
4848Loan 1Hillside Apartments168/6/20218/6/20217/6/2031NAP00L(25),D(91),O(4)1,005,181222,676782,505
4949Loan 1La Perla Apartments168/6/20218/6/20217/6/2031NAP00L(25),D(92),O(3)1,601,581767,645833,936
5050Loan231Publix Enterprise168/6/20218/6/20217/6/2031NAP00L(25),D(90),O(5)1,030,376174,540855,836
5151Loan131Amazon Prime Wynwood069/6/2021NAP8/6/2026NAP00L(24),D(30),O(6)839,894157,987681,907
5252Loan131Turner Farms069/6/20219/6/20218/6/2031NAP00L(24),D(92),O(4)1,108,582356,678751,904
5353Loan2,15,17,2213915 14th Avenue168/6/2021NAP7/6/2031NAP00L(25),D(91),O(4)NAVNAVNAV
5454Loan231Courtyard Lubbock069/6/20219/6/20218/6/2026NAP00L(24),D(29),O(7)3,166,0722,031,4461,134,626
5555Loan 12102 Avenue Z168/6/2021NAP7/6/2031NAP00L(25),D(92),O(3)NAVNAVNAV
5656Loan301TownPlace Suites by Marriott Cleveland, TN168/6/20218/6/20227/6/2031NAP00L(25),D(91),O(4)2,488,8221,293,9741,194,847
5757Loan 145 Crossways Park Drive168/6/2021NAP7/6/2028NAP00L(25),D(55),O(4)1,159,240452,934706,306
5858Loan14180 NE 40th Street019/1/20219/1/20218/1/2031NAP00L(24),D(89),O(7)NAVNAVNAV
5959Loan 15517 Broadway069/6/2021NAP8/6/2031NAP00L(24),D(92),O(4)685,731147,095538,636
6060Loan 1Home2 Suites - Columbia SC168/6/20218/6/20217/6/2031NAP00L(25),D(91),O(4)2,568,2391,325,0251,243,214
6161Loan 2CityLine TX & TN Portfolio168/6/20218/6/20247/6/2031NAP00L(25),D(91),O(4)853,009277,904575,106
61.0161.01Property 1Four Seasons Self Storage         491,457119,466371,992
61.0261.02Property 1Storage Plus of College Station         361,552158,438203,114
6262Loan 1Shoppes at Stonebrook267/6/20217/6/20216/6/2031NAP00L(26),D(89),O(5)905,826253,332652,494
6363Loan 1Buckner Pointe Apartments168/6/2021NAP7/6/2031NAP00L(25),D(91),O(4)799,817279,876519,942
6464Loan 14001 Dell Ave069/6/2021NAP8/6/2026NAP00L(24),D(33),O(3)659,403133,173526,231
6565Loan 12679 Redondo069/6/20219/6/20268/6/2031NAP00L(24),D(92),O(4)NAVNAVNAV
6666Loan141CIC Gilbert069/6/20219/6/20248/6/2031NAP00L(24),D(93),O(3)NAVNAVNAV
6767Loan 1Vallen Distribution Center069/6/20219/6/20268/6/2031NAP00L(24),D(93),O(3)603,461152,955450,506
6868Loan132Conroe Texas Multifamily Portfolio267/6/2021NAP6/6/2031NAP00L(26),D(90),O(4)287,20999,566187,643
68.0168.01Property 1The Lofts of Conroe         252,41986,460165,960
68.0268.02Property 1Glenwood Villas         34,79013,10621,684
6969Loan 14138 Broadway069/6/2021NAP8/6/2031NAP00L(24),D(92),O(4)360,00019,656340,344
7070Loan 1Fairway at Fianna Hills267/6/20217/6/20236/6/2031NAP00L(26),D(90),O(4)671,507318,089353,418
7171Loan 1Cityline Port Charlotte168/6/2021NAP7/6/2026NAP00L(25),D(31),O(4)516,423217,815298,607

 A-1-8

 

 

BMARK 2021-B28 Annex A-1

 

                    
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameMost Recent NOI DateMost Recent DescriptionSecond Most Recent EGI ($)Second Most Recent Expenses ($)Second Most Recent NOI ($)Second Most Recent NOI DateSecond Most Recent DescriptionThird Most Recent EGI ($)Third Most Recent Expenses ($)Third Most Recent NOI ($)Third Most Recent NOI DateThird Most Recent DescriptionUnderwritten Economic Occupancy (%)Underwritten EGI ($)
                  1414
11Loan1,5,12,13,14,15,18,271One SoHo Square4/30/2021T-1261,913,92714,956,45246,957,47512/31/2020T-1239,444,46114,448,76124,995,70012/31/2019T-1295.9%83,142,799
22Loan201The Ziggurat4/30/2021T-1211,897,6934,368,0777,529,61712/31/2020T-1211,620,9704,621,6396,999,33112/31/2019T-10 Ann95.9%11,991,733
33Loan13,20,261Doral Concourse4/30/2021T-127,254,5512,249,3625,005,18912/31/2020T-126,946,2342,346,7524,599,48312/31/2019T-1294.6%9,175,334
44Loan3,6,23,25,271909 Third Avenue FeeNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV100.0%1,600,000
55Loan5,12,231College Point3/31/2021T-128,973,5553,288,3535,685,20212/31/2020T-128,907,1433,259,4755,647,66812/31/2019T-1295.2%8,899,157
66Loan 1Swingline Building4/30/2021T-126,138,2451,632,8324,505,41312/31/2020T-126,161,8161,722,2294,439,58712/31/2019T-1290.0%6,459,550
77Loan2,49U-Haul Sac 224/30/2021T-126,061,5751,975,1054,086,47012/31/2020T-125,931,4271,953,5923,977,83512/31/2019T-1285.6%6,101,454
7.017.01Property 1Coon RapidsNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.027.02Property 1Manassas ParkNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.037.03Property 1Route 295NAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.047.04Property 1WestcreekNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.057.05Property 1Causeway BoulevardNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.067.06Property 1State AvenueNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.077.07Property 1Ina RoadNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.087.08Property 1Jolly & CedarNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.097.09Property 1AutomallNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
88Loan21,241Red Rose Commons3/31/2021T-124,764,8631,210,4253,554,43812/31/2020T-125,203,0291,327,9533,875,07612/31/2019T-1295.3%4,970,640
99Loan 1Glenmuir of Naperville4/30/2021T-126,699,7522,177,0614,522,69212/31/2020T-126,206,3052,064,2094,142,09612/31/2019T-1293.2%7,021,589
1010Loan5,12,13,14,17,21,251Watermark Tempe4/30/2021T-125,345,785935,0984,410,68712/31/2020T-12NAVNAVNAVNAVNAV93.6%14,610,051
1111Loan13,14,17,201Koppers Building3/31/2021T-125,565,6862,848,5102,717,17612/31/2020T-125,542,4513,141,6202,400,83112/31/2019T-1285.1%6,419,723
1212Loan1,3,5,12,20,216Huntsville Office Portfolio4/30/2021T-1217,372,6558,249,2749,123,38112/31/2020T-10 Ann16,389,1458,885,0237,504,12212/31/2019T-1292.6%17,872,284
12.0112.01Property 1Research Place4/30/2021T-124,262,1932,100,1752,162,01712/31/2020T-10 Ann3,828,6672,040,6651,788,00312/31/2019T-1289.6%4,436,520
12.0212.02Property 1Research Park Office Center4/30/2021T-123,229,3871,286,5991,942,78712/31/2020T-10 Ann2,903,7301,435,9351,467,79512/31/2019T-1292.2%3,335,052
12.0312.03Property 1Regions Center4/30/2021T-123,436,5311,612,1361,824,39612/31/2020T-10 Ann3,099,2541,794,6461,304,60812/31/2019T-1293.2%3,490,504
12.0412.04Property 1301 Voyager Way4/30/2021T-121,896,262859,0841,037,17812/31/2020T-10 Ann1,888,894879,3351,009,55912/31/2019T-12100.0%2,018,081
12.0512.05Property 1Intuitive Center I & II4/30/2021T-122,574,5671,305,2261,269,34112/31/2020T-10 Ann2,395,2111,445,953949,25812/31/2019T-1298.9%2,626,357
12.0612.06Property 1Lakeside Center I & II4/30/2021T-121,973,7161,086,054887,66212/31/2020T-10 Ann2,273,3881,288,490984,89812/31/2019T-1285.0%1,965,771
1313Loan13,23,261Jacksonville Concourse3/31/2021T-125,098,3392,363,7782,734,56212/31/2020T-124,962,0022,322,6912,639,31112/31/2019T-1286.7%5,917,168
1414Loan3,12,151Promenade at New Town4/30/2021T-123,039,2651,166,5031,872,76112/31/2020T-122,453,0271,021,9361,431,09112/31/2019T-1295.0%3,524,931
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased FeeNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV100.0%4,379,888
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48NAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%4,221,423
16.0116.01Property 1Food4Less - Chicago HeightsNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%451,174
16.0216.02Property 1Walgreens - BridgeviewNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%411,625
16.0316.03Property 1Walgreens - AltonNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%333,000
16.0416.04Property 1Walgreens - AlexandriaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%328,375
16.0516.05Property 1First Midwest Bank - DeKalbNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%260,118
16.0616.06Property 1First Midwest Bank - SchaumburgNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%241,536
16.0716.07Property 1Walgreens - Oklahoma CityNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%208,353
16.0816.08Property 1CVS - ZanesvilleNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%200,475
16.0916.09Property 1CVS Pharmacy - HagerstownNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%199,800
16.1016.10Property 1Fresenius Medical Care - LawrencevilleNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%196,179
16.1116.11Property 1First Midwest Bank - JolietNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%198,567
16.1216.12Property 1Memorial Health System - DecaturNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%196,988
16.1316.13Property 1CVS - DecaturNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%191,652
16.1416.14Property 1Verizon - BeloitNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%136,483
16.1516.15Property 1Dollar Tree - GrimesNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%113,131
16.1616.16Property 1Dollar General - Belle ChasseNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%92,498
16.1716.17Property 1Sherwin Williams - UrbanaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%93,851
16.1816.18Property 1Dollar General - CamdenNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%95,123
16.1916.19Property 1Dollar General - ThibodauxNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%91,125
16.2016.20Property 1Dollar General - HoumaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%89,485
16.2116.21Property 1Dollar General - South BendNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%91,886
1717Loan10,13,14,231St. John’s Town Center North12/31/2020T-123,573,422908,4392,664,98312/31/2019T-123,445,149918,0942,527,05512/31/2018T-1295.0%3,544,510
1818Loan131Campbell Plaza4/30/2021T-122,887,904983,3671,904,53712/31/2020T-123,546,8331,109,6462,437,18712/31/2019T-1290.3%3,299,990
1919Loan14,201Montgomery Plaza5/31/2021T-124,003,0601,201,3062,801,75412/31/2020T-124,028,5051,212,6422,815,86312/31/2019T-1282.9%4,353,834
2020Loan5,12,14,21,22,2512 WashingtonNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%17,705,262
2121Loan20,243CPC Portfolio6/30/2021T-124,176,3011,450,3632,725,93912/31/2020T-124,217,9321,431,1182,786,81412/31/2019T-1295.0%4,255,964
21.0121.01Property 1Gateway Plaza6/30/2021T-121,531,681427,9731,103,70812/31/2020T-121,632,775414,8621,217,91312/31/2019T-1295.0%1,620,102
21.0221.02Property 1Westland Plaza6/30/2021T-121,505,220478,1221,027,09812/31/2020T-121,513,909467,2781,046,63112/31/2019T-1295.0%1,436,122
21.0321.03Property 1Orland Corners6/30/2021T-121,139,400544,268595,13312/31/2020T-121,071,248548,978522,27012/31/2019T-1295.0%1,199,740
2222Loan5,13,141Colonnade Corporate Center12/31/2020T-128,497,6763,316,5515,181,12512/31/2019T-127,558,4763,078,4924,479,98412/31/2018T-1291.8%10,011,760
2323Loan13,15,221125 West 16th Street3/31/2021T-12NAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.0%2,552,749
2424Loan 7Brooklyn Multi Portfolio2/28/2021T-122,221,574400,5701,821,00412/31/2020Various1,748,599283,0291,465,57012/31/2019T-1295.0%2,045,312
24.0124.01Property 14219 15th Avenue2/28/2021T-12522,420121,600400,82012/31/2020 T-10 AnnNAVNAVNAVNAVNAV97.7%483,036
24.0224.02Property 1662 Park Place2/28/2021T-12521,41061,547459,86312/31/2020T-12555,07564,403490,67212/31/2019T-1292.3%433,200
24.0324.03Property 130 Claver Place2/28/2021T-12298,87636,389262,48712/31/2020T-12328,67740,570288,10712/31/2019T-1297.7%292,021
24.0424.04Property 1132 New York Avenue2/28/2021T-12250,57343,641206,93212/31/2020T-12247,12341,904205,21912/31/2019T-1297.7%246,748
24.0524.05Property 1269 Kosciuszko Street2/28/2021T-12254,25047,739206,51112/31/2020T-12234,22441,919192,30512/31/2019T-1297.7%241,166
24.0624.06Property 11100 DeKalb Ave2/28/2021T-12215,13059,124156,00612/31/2020T-12224,50048,586175,91412/31/2019T-1285.1%192,000
24.0724.07Property 1119 Albany Ave2/28/2021T-12158,91530,530128,38512/31/2020T-12159,00045,647113,35312/31/2019T-1297.7%157,142
2525Loan5,1514500 Academy Road Distribution CenterNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%7,887,712
2626Loan21,271Dreamland Shopping Center12/31/2020T-123,058,113850,0412,208,07212/31/2019T-123,005,590755,4912,250,09912/31/2018T-1295.0%3,338,089
2727Loan1,2,5,12,13,21,22,26,271The Domain4/30/2021T-1236,475,25011,547,94624,927,30412/31/2020T-1248,190,52319,445,57328,744,95012/31/2019T-1293.5%45,170,187
2828Loan13,14,211733 Amsterdam Ave12/31/2020T-12808,035557,472250,56312/31/2019T-12NAVNAVNAVNAVNAV95.0%2,287,315
2929Loan201949-955 Flatbush AvenueNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%1,888,323
3030Loan 1116 East 124th Street3/31/2021T-122,037,801505,2051,532,59612/31/2020T-121,930,051509,5531,420,49912/31/2019T-1295.0%2,048,914
3131Loan 3Cityline Louisiana Storage Portfolio5/31/2021T-122,129,136671,4461,457,68912/31/2020T-121,883,596701,8421,181,75412/31/2019T-1286.7%2,273,188
31.0131.01Property 1Extra Space Lodi5/31/2021T-12898,557228,078670,47912/31/2020T-12796,047226,854569,19312/31/2019T-1294.5%905,746
31.0231.02Property 1Extra Space Leesville5/31/2021T-12788,696279,842508,85412/31/2020T-12703,989297,776406,21312/31/2019T-1277.4%904,009
31.0331.03Property 1Extra Space Windmere5/31/2021T-12441,882163,526278,35612/31/2020T-12383,560177,212206,34812/31/2019T-1294.1%463,433
3232Loan10,14,17,201Pennsauken Logistics CenterNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%2,095,294
3333Loan131Wheatland Marketplace4/30/2021T-121,112,208572,801539,40712/31/2020T-12278,184426,604(148,420)12/31/2019T-1296.0%2,143,827
                    

 A-1-9

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameMost Recent NOI DateMost Recent DescriptionSecond Most Recent EGI ($)Second Most Recent Expenses ($)Second Most Recent NOI ($)Second Most Recent NOI DateSecond Most Recent DescriptionThird Most Recent EGI ($)Third Most Recent Expenses ($)Third Most Recent NOI ($)Third Most Recent NOI DateThird Most Recent DescriptionUnderwritten Economic Occupancy (%)Underwritten EGI ($)
                  1414
3434Loan226Ohio Storage Portfolio4/30/2021T-122,060,299731,1171,329,18212/31/2020T-121,632,014612,0081,020,006VariousT-1283.9%2,178,646
34.0134.01Property 1Budget Storage4/30/2021T-12382,943105,003277,94012/31/2020T-12367,935112,043255,89212/31/2019T-1283.6%443,659
34.0234.02Property 1Liberty Avenue Self Storage4/30/2021T-12454,661170,458284,20312/31/2020T-12421,514146,260275,25412/31/2019T-1285.8%467,984
34.0334.03Property 1Lorain Baumhart Storage4/30/2021T-12351,722117,275234,44712/31/2020T-12332,681134,480198,20112/31/2019T-1284.0%379,263
34.0434.04Property 1Factory Drive4/30/2021T-12289,55092,972196,57812/31/2020T-12NAVNAVNAVNAVNAV86.3%292,688
34.0534.05Property 1All American Mini Storage4/30/2021T-12277,229120,507156,72212/31/2020T-12208,29699,740108,55612/31/2019T-1282.4%290,495
34.0634.06Property 1Northern Royalton Discount Storage4/30/2021T-12304,194124,902179,29312/31/2020T-12301,588119,485182,10312/31/2019T-1280.7%304,556
3535Loan14,17,20,22,2315800 UplanderNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%1,627,827
3636Loan13,201Southland Office Center3/31/2021T-122,610,0151,286,5111,323,50412/31/2020T-122,652,8941,281,2721,371,62212/31/2019T-1288.5%2,742,497
3737Loan131Lake Mead Decatur3/31/2021T-121,635,984486,1051,149,87912/31/2020T-121,494,281415,3381,078,94412/31/2019T-1294.0%1,938,551
3838Loan14,271Cumberland Crossing2/28/2021T-122,586,187960,9091,625,27812/31/2020T-122,712,1971,128,7671,583,43012/31/2019T-1277.9%2,525,880
3939Loan179SVEA Portfolio IINAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%1,824,426
39.0139.01Property 1DallasNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
39.0239.02Property 1Spring ValleyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
39.0339.03Property 1LawtonNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
39.0439.04Property 1Grand PrairieNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
39.0539.05Property 1LongviewNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
39.0639.06Property 1GarlandNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
39.0739.07Property 1San AntonioNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
39.0839.08Property 1Texas CityNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
39.0939.09Property 1OdessaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
4040Loan 3Farrell Hampton Portfolio5/31/2021T-121,231,797155,4191,076,37812/31/2020T-121,020,039141,240878,79912/31/2019T-1295.0%1,358,924
40.0140.01Property 1269 Butter LaneNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
40.0240.02Property 1Farrell Executive PlazaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
40.0340.03Property 1Watermill PlazaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
4141Loan1314201 Tonnelle Ave4/30/2021T-121,041,099268,359772,74012/31/2020T-121,212,972275,014937,95812/31/2019T-1295.0%1,323,403
4242Loan 1Kautex Industrial12/31/2020T-121,329,625231,7981,097,82812/31/2019T-121,274,908225,9101,048,99812/31/2018T-1297.5%1,502,530
4343Loan 1Logan IndustrialNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%1,802,051
4444Loan131shareDowntown4/30/2021T-12NAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%1,085,997
4545Loan14,17,221Lucid MotorsNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%1,169,298
4646Loan3,13,221AAA Platte3/31/2021T-121,169,674500,563669,11112/31/2020T-12808,044303,982504,06212/31/2019T-1290.0%1,586,014
4747Loan18,251Mountain View Office3/31/2021T-121,472,138537,780934,35812/31/2020T-121,297,497550,077747,42012/31/2019T-1295.0%1,623,379
4848Loan 1Hillside Apartments3/31/2021T-12921,080227,284693,79612/31/2020T-12775,636205,386570,25012/31/2019T-1294.4%1,098,994
4949Loan 1La Perla Apartments4/30/2021T-121,610,223732,425877,79812/31/2020T-121,566,527710,813855,71412/31/2019T-1292.1%1,610,529
5050Loan231Publix Enterprise12/31/2019T-121,068,642177,680890,96312/31/2018T-12904,243167,284736,95912/31/2017T-1295.0%981,680
5151Loan131Amazon Prime Wynwood5/31/2021T-12839,894161,097678,79812/31/2020T-12814,565146,341668,22312/31/2019T-1296.3%1,018,589
5252Loan131Turner Farms5/31/2021T-12980,948322,672658,27512/31/2020T-12881,705294,985586,72012/31/2019T-1286.9%1,308,306
5353Loan2,15,17,2213915 14th AvenueNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%708,932
5454Loan231Courtyard Lubbock6/30/2021T-122,680,9801,911,097769,88312/31/2020T-124,116,3662,595,4421,520,92412/31/2019T-1278.9%3,166,072
5555Loan 12102 Avenue ZNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%833,600
5656Loan301TownPlace Suites by Marriott Cleveland, TN5/31/2021T-122,056,3811,270,566785,81512/31/2020T-122,708,2461,537,2511,170,99612/31/2019T-1274.0%2,488,822
5757Loan 145 Crossways Park Drive4/30/2021T-121,153,678446,813706,86512/31/2020T-121,139,312517,601621,71112/31/2019T-1297.0%1,125,350
5858Loan14180 NE 40th StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%782,985
5959Loan 15517 Broadway12/31/2020T-12524,133140,162383,97112/31/2019T-12468,822134,896333,92612/31/2018T-1295.0%732,261
6060Loan 1Home2 Suites - Columbia SC5/31/2021T-12NAVNAVNAVNAVNAVNAVNAVNAVNAVNAV74.2%2,660,017
6161Loan 2CityLine TX & TN Portfolio5/31/2021T-12803,587284,600518,98812/31/2020T-12809,095334,029475,06712/31/2019Various85.3%853,009
61.0161.01Property 1Four Seasons Self Storage5/31/2021T-12466,424132,878333,54612/31/2020T-12475,633169,764305,87012/31/2019T-8 Ann85.9%491,457
61.0261.02Property 1Storage Plus of College Station5/31/2021T-12337,163151,722185,44112/31/2020T-12333,462164,265169,19712/31/2019T-1284.4%361,552
6262Loan 1Shoppes at Stonebrook4/30/2021T-12904,767250,585654,18212/31/2020T-12876,976244,089632,88712/31/2019T-1295.0%898,086
6363Loan 1Buckner Pointe Apartments4/30/2021T-6 AnnNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%810,178
6464Loan 14001 Dell Ave4/30/2021T-12519,591137,246382,34512/31/2020T-12534,744138,326396,41812/31/2019T-1295.0%671,635
6565Loan 12679 RedondoNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%608,991
6666Loan141CIC GilbertNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV92.5%593,419
6767Loan 1Vallen Distribution Center12/31/2020T-12604,284150,439453,84612/31/2019T-12575,354146,175429,17912/31/2018T-1295.0%635,402
6868Loan132Conroe Texas Multifamily Portfolio4/30/2021T-12NAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%566,331
68.0168.01Property 1The Lofts of Conroe4/30/2021T-12180,44780,50499,94312/31/2020T-1227,49449,120(21,627)12/31/2019T-1295.0%455,417
68.0268.02Property 1Glenwood Villas4/30/2021T-12NAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%110,914
6969Loan 14138 Broadway12/31/2020T-12291,26913,342277,92712/31/2019T-12NAVNAVNAVNAVNAV95.0%405,405
7070Loan 1Fairway at Fianna Hills3/31/2021T-12650,603330,774319,82912/31/2020T-12587,246376,084211,16212/31/2019T-1295.0%660,932
7171Loan 1Cityline Port Charlotte5/31/2021T-12501,712215,511286,20112/31/2020T-12497,791225,954271,83712/31/2019T-1290.8%516,423

 A-1-10

 

 

BMARK 2021-B28 Annex A-1

 

                  
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameUnderwritten Expenses ($)Underwritten Net Operating Income ($)Underwritten Replacement / FF&E Reserve ($)Underwritten TI / LC ($)Underwritten Net Cash Flow ($)Underwritten NOI DSCR (x)Underwritten NCF DSCR (x)Underwritten NOI Debt Yield (%)Underwritten NCF Debt Yield (%)Appraised Value ($)Appraised Value TypeAppraisal Date
       13,14,15  14,159,169,16  17  
11Loan1,5,12,13,14,15,18,271One SoHo Square19,231,48663,911,31315,738566,78863,328,7884.924.8813.6%13.5%1,350,000,000As Is6/10/2021
22Loan201The Ziggurat4,265,0607,726,67274,745788,6826,863,2454.123.6613.1%11.6%92,800,000As Is6/1/2021
33Loan13,20,261Doral Concourse3,299,7365,875,59869,794265,4345,540,3703.132.9510.5%9.9%96,200,000As Is6/4/2021
44Loan3,6,23,25,271909 Third Avenue Fee01,600,000001,600,0001.101.103.6%3.6%192,500,000As Is2/23/2021
55Loan5,12,231College Point3,964,9504,934,20649,670298,8664,585,6711.951.817.0%6.6%117,000,000As Is4/19/2021
66Loan 1Swingline Building2,177,6834,281,86736,976257,2903,987,6013.022.8110.7%10.0%105,100,000As Is5/11/2021
77Loan2,49U-Haul Sac 222,055,2854,046,169104,41303,941,7561.971.9210.8%10.5%68,050,000As IsVarious
7.017.01Property 1Coon RapidsNAVNAVNAVNAVNAV    13,430,000As Is4/6/2021
7.027.02Property 1Manassas ParkNAVNAVNAVNAVNAV    11,130,000As Is4/5/2021
7.037.03Property 1Route 295NAVNAVNAVNAVNAV    10,670,000As Is4/6/2021
7.047.04Property 1WestcreekNAVNAVNAVNAVNAV    8,730,000As Is4/6/2021
7.057.05Property 1Causeway BoulevardNAVNAVNAVNAVNAV    5,910,000As Is4/8/2021
7.067.06Property 1State AvenueNAVNAVNAVNAVNAV    5,770,000As Is4/6/2021
7.077.07Property 1Ina RoadNAVNAVNAVNAVNAV    5,660,000As Is4/7/2021
7.087.08Property 1Jolly & CedarNAVNAVNAVNAVNAV    3,640,000As Is4/7/2021
7.097.09Property 1AutomallNAVNAVNAVNAVNAV    3,110,000As Is4/7/2021
88Loan21,241Red Rose Commons1,367,9543,602,686171,244286,8663,144,5752.021.7610.6%9.3%53,000,000As Is5/22/2021
99Loan 1Glenmuir of Naperville2,246,9524,774,63780,89204,693,7455.895.7914.5%14.2%103,700,000As Is6/9/2021
1010Loan5,12,13,14,17,21,251Watermark Tempe2,823,60511,786,44661,835309,17611,415,4353.383.289.7%9.4%186,150,000Market Value Assuming Paid-off TIs, LCs & Rent Abatements5/11/2021
1111Loan13,14,17,201Koppers Building2,882,5503,537,17366,704300,1663,170,3032.111.8911.2%10.1%43,900,000Hypothetical As Is4/5/2021
1212Loan1,3,5,12,20,216Huntsville Office Portfolio8,526,2229,346,062290,8281,057,5717,997,6642.191.8811.7%10.0%116,550,000As IsVarious
12.0112.01Property 1Research Place2,168,9682,267,55115,910270,3221,981,319    29,000,000As Is5/26/2021
12.0212.02Property 1Research Park Office Center1,326,0182,009,03369,732222,7941,716,507    24,600,000As Is5/26/2021
12.0312.03Property 1Regions Center1,669,4241,821,08171,871176,5291,572,681    22,700,000As Is5/26/2021
12.0412.04Property 1301 Voyager Way900,2621,117,81916,485121,755979,579    17,150,000As Is5/26/2021
12.0512.05Property 1Intuitive Center I & II1,330,6421,295,71457,090150,4421,088,182    12,800,000As Is5/26/2021
12.0612.06Property 1Lakeside Center I & II1,130,907834,86459,740115,729659,395    10,300,000As Is5/25/2021
1313Loan13,23,261Jacksonville Concourse2,544,5123,372,65659,157361,4182,952,0813.713.2512.1%10.6%44,000,000As Is5/5/2021
1414Loan3,12,151Promenade at New Town1,266,6472,258,28556,25002,202,0352.552.488.2%8.0%41,500,000As Is5/11/2021
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased Fee04,379,888004,379,8882.002.008.8%8.8%69,600,000As Is3/17/2021
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48147,7504,073,67453,51504,020,1582.702.668.7%8.5%76,500,000As IsVarious
16.0116.01Property 1Food4Less - Chicago Heights15,791435,38316,4250418,958    8,130,000As Is3/28/2021
16.0216.02Property 1Walgreens - Bridgeview14,407397,2183,0240394,194    7,400,000As Is5/25/2021
16.0316.03Property 1Walgreens - Alton11,655321,3453,0240318,321    6,300,000As Is6/5/2021
16.0416.04Property 1Walgreens - Alexandria11,493316,8822,9640313,918    5,680,000As Is5/19/2021
16.0516.05Property 1First Midwest Bank - DeKalb9,104251,0141,9420249,072    4,570,000As Is5/26/2021
16.0616.06Property 1First Midwest Bank - Schaumburg8,454233,0839890232,094    4,070,000As Is5/26/2021
16.0716.07Property 1Walgreens - Oklahoma City7,292201,0602,7810198,279    3,850,000As Is5/25/2021
16.0816.08Property 1CVS - Zanesville7,017193,4592,0390191,420    3,950,000As Is5/14/2021
16.0916.09Property 1CVS Pharmacy - Hagerstown6,993192,8072,0250190,782    4,100,000As Is5/25/2021
16.1016.10Property 1Fresenius Medical Care - Lawrenceville6,866189,3121,7320187,580    3,430,000As Is5/14/2021
16.1116.11Property 1First Midwest Bank - Joliet6,950191,6171,2600190,357    3,340,000As Is5/25/2021
16.1216.12Property 1Memorial Health System - Decatur6,895190,0931,1420188,952    3,300,000As Is5/16/2021
16.1316.13Property 1CVS - Decatur6,708184,9442,0250182,919    3,800,000As Is5/27/2021
16.1416.14Property 1Verizon - Beloit4,777131,7065000131,206    2,400,000As Is5/27/2021
16.1516.15Property 1Dollar Tree - Grimes3,960109,1721,9970107,175    1,880,000As Is5/14/2021
16.1616.16Property 1Dollar General - Belle Chasse3,23789,2611,805087,456    1,800,000As Is5/28/2021
16.1716.17Property 1Sherwin Williams - Urbana3,28590,566800089,766    1,720,000As Is5/13/2021
16.1816.18Property 1Dollar General - Camden3,32991,7941,597090,197    1,700,000As Is3/26/2021
16.1916.19Property 1Dollar General - Thibodaux3,18987,9351,805086,130    1,650,000As Is5/28/2021
16.2016.20Property 1Dollar General - Houma3,13286,3531,820084,533    1,900,000As Is5/28/2021
16.2116.21Property 1Dollar General - South Bend3,21688,6701,820086,850    1,530,000As Is5/18/2021
1717Loan10,13,14,231St. John’s Town Center North1,087,0132,457,496-85,000129,6142,412,8832.702.659.5%9.3%44,125,000As Is5/24/2021
1818Loan131Campbell Plaza1,001,9542,298,03635,305107,5492,155,1811.551.468.9%8.4%35,400,000As Is4/9/2021
1919Loan14,201Montgomery Plaza1,296,0703,057,76381,319290,4252,686,0192.121.8612.0%10.5%40,900,000As Is5/20/2021
2020Loan5,12,14,21,22,2512 Washington4,643,94913,061,3136,997012,968,0662.842.829.9%9.9%217,000,000As Is4/6/2021
2121Loan20,243CPC Portfolio1,631,1542,624,80998,348126,8552,399,6071.741.5911.2%10.3%37,360,000As IsVarious
21.0121.01Property 1Gateway Plaza434,6271,185,47555,11534,7781,095,581    16,400,000As Is12/20/2020
21.0221.02Property 1Westland Plaza496,107940,01629,24961,609849,158    13,010,000As Is12/17/2020
21.0321.03Property 1Orland Corners700,420499,31913,98430,468454,867    7,950,000As Is12/15/2020
2222Loan5,13,141Colonnade Corporate Center3,190,4846,821,27683,930439,4566,497,8901.341.288.2%7.8%114,500,000As Is4/12/2021
2323Loan13,15,221125 West 16th Street731,6311,821,11812,24301,808,8752.402.388.2%8.1%46,200,000As Is5/6/2021
2424Loan 7Brooklyn Multi Portfolio379,3211,665,99215,8805,0271,645,0841.941.917.4%7.3%34,200,000As IsVarious
24.0124.01Property 14219 15th Avenue71,515411,5213,1305,027403,364    8,600,000As Is3/3/2021
24.0224.02Property 1662 Park Place69,022364,1783,2500360,928    7,200,000As Is3/8/2021
24.0324.03Property 130 Claver Place55,767236,2532,2500234,003    4,800,000As Is3/10/2021
24.0424.04Property 1132 New York Avenue40,952205,7962,0000203,796    3,900,000As Is3/8/2021
24.0524.05Property 1269 Kosciuszko Street46,599194,5661,7500192,816    4,000,000As Is3/10/2021
24.0624.06Property 11100 DeKalb Ave60,845131,1551,7500129,405    3,300,000As Is3/10/2021
24.0724.07Property 1119 Albany Ave34,619122,5221,7500120,772    2,400,000As Is3/8/2021
2525Loan5,1514500 Academy Road Distribution Center690,3767,197,336160,000250,7496,786,5872.792.6310.0%9.4%122,000,000As Is5/3/2021
2626Loan21,271Dreamland Shopping Center883,6492,454,44039,360130,9912,284,0902.312.1512.2%11.4%32,500,000As Is5/14/2021
2727Loan1,2,5,12,13,21,22,26,271The Domain16,213,34228,956,844132,9791,329,78927,494,0764.404.1713.8%13.1%452,000,000As Is5/10/2021
2828Loan13,14,211733 Amsterdam Ave560,7751,726,5403,16567,5751,655,8002.702.599.4%9.0%32,300,000As Is4/23/2021
2929Loan201949-955 Flatbush Avenue406,8231,481,4999,06270,0001,402,4372.292.168.2%7.8%28,000,000As Is6/4/2021
3030Loan 1116 East 124th Street509,9431,538,97210,46085,0111,443,5002.502.358.5%8.0%28,000,000As Is2/25/2021
3131Loan 3Cityline Louisiana Storage Portfolio694,9561,578,23218,80601,559,4261.691.678.9%8.8%25,340,000As Is6/3/2021
31.0131.01Property 1Extra Space Lodi227,517678,2304,9200673,309    11,350,000As Is6/3/2021
31.0231.02Property 1Extra Space Leesville295,608608,40110,4560597,945    9,220,000As Is6/3/2021
31.0331.03Property 1Extra Space Windmere171,831291,6023,4300288,172    4,770,000As Is6/3/2021
3232Loan10,14,17,201Pennsauken Logistics Center453,0801,642,21432,62665,2511,544,3381.641.559.3%8.7%26,500,000As Is - Keymar Extension5/12/2021
3333Loan131Wheatland Marketplace541,0031,602,82412,59375,3941,514,8371.631.549.2%8.7%30,200,000As Is5/14/2021
                  

 A-1-11

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameUnderwritten Expenses ($)Underwritten Net Operating Income ($)Underwritten Replacement / FF&E Reserve ($)Underwritten TI / LC ($)Underwritten Net Cash Flow ($)Underwritten NOI DSCR (x)Underwritten NCF DSCR (x)Underwritten NOI Debt Yield (%)Underwritten NCF Debt Yield (%)Appraised Value ($)Appraised Value TypeAppraisal Date
       13,14,15  14,159,169,16  17  
3434Loan226Ohio Storage Portfolio902,8091,275,83728,89201,246,9462.422.368.7%8.5%23,230,000As IsVarious
34.0134.01Property 1Budget Storage130,018313,6417,1300306,511    5,010,000As Is4/14/2021
34.0234.02Property 1Liberty Avenue Self Storage224,100243,8855,6590238,226    5,200,000As Is4/14/2021
34.0334.03Property 1Lorain Baumhart Storage135,122244,1414,9150239,226    4,170,000As Is4/14/2021
34.0434.04Property 1Factory Drive114,170178,5194,4170174,102    2,820,000As Is4/9/2021
34.0534.05Property 1All American Mini Storage132,924157,5713,8190153,752    2,760,000As Is4/14/2021
34.0634.06Property 1Northern Royalton Discount Storage166,475138,0812,9520135,129    3,270,000As Is4/14/2021
3535Loan14,17,20,22,2315800 Uplander361,9731,265,8546,07045,5221,214,2622.172.088.6%8.3%23,750,000As Stabilized7/1/2022
3636Loan13,201Southland Office Center1,287,9181,454,579-14,786190,1781,279,1883.232.8410.7%9.4%21,900,000As Is5/13/2021
3737Loan131Lake Mead Decatur478,3841,460,16625,27450,5481,384,3444.073.8612.1%11.5%18,500,000As Is4/13/2021
3838Loan14,271Cumberland Crossing989,0011,536,87838,762158,5931,339,5232.402.0912.8%11.2%22,700,000As Is5/14/2021
3939Loan179SVEA Portfolio II489,3821,335,04418,81340,4481,275,7831.941.8511.3%10.8%16,921,800As Portfolio5/8/2021
39.0139.01Property 1DallasNAVNAVNAVNAVNAV    3,690,000As Is5/8/2021
39.0239.02Property 1Spring ValleyNAVNAVNAVNAVNAV    2,970,000As Is5/8/2021
39.0339.03Property 1LawtonNAVNAVNAVNAVNAV    2,200,000As Is5/4/2021
39.0439.04Property 1Grand PrairieNAVNAVNAVNAVNAV    1,500,000As Is5/8/2021
39.0539.05Property 1LongviewNAVNAVNAVNAVNAV    1,500,000As Is5/12/2021
39.0639.06Property 1GarlandNAVNAVNAVNAVNAV    1,320,000As Is5/8/2021
39.0739.07Property 1San AntonioNAVNAVNAVNAVNAV    1,310,000As Is5/5/2021
39.0839.08Property 1Texas CityNAVNAVNAVNAVNAV    1,260,000As Is5/6/2021
39.0939.09Property 1OdessaNAVNAVNAVNAVNAV    840,000As Is5/17/2021
4040Loan 3Farrell Hampton Portfolio233,9551,124,9699,02344,3321,071,6151.781.699.6%9.1%16,900,000As Is6/14/2021
40.0140.01Property 1269 Butter LaneNAVNAVNAVNAVNAV    8,800,000As Is6/14/2021
40.0240.02Property 1Farrell Executive PlazaNAVNAVNAVNAVNAV    5,800,000As Is6/14/2021
40.0340.03Property 1Watermill PlazaNAVNAVNAVNAVNAV    2,300,000As Is6/14/2021
4141Loan1314201 Tonnelle Ave334,760988,6449,17744,909934,5572.242.128.7%8.3%17,400,000As Is5/11/2021
4242Loan 1Kautex Industrial300,5891,201,94124,99029,2871,147,6642.051.9610.9%10.4%17,000,000As Is5/10/2021
4343Loan 1Logan Industrial463,0791,338,97115,01062,7621,261,1992.432.2912.8%12.0%18,900,000As Is5/25/2021
4444Loan131shareDowntown221,135864,86213,2000851,6612.512.478.4%8.3%15,250,000Retrospective Value As Is3/12/2021
4545Loan14,17,221Lucid Motors287,310881,9895,48754,873821,6282.182.038.8%8.2%19,000,000As Stabilized8/1/2021
4646Loan3,13,221AAA Platte506,9041,079,11062,1030992,8903.373.1011.3%10.4%15,900,000As Is3/5/2021
4747Loan18,251Mountain View Office631,103992,27640,56160,071891,6441.801.6110.4%9.4%15,800,000As Is6/1/2021
4848Loan 1Hillside Apartments352,665746,32823,1120723,2161.351.317.9%7.6%12,800,000As Is4/8/2021
4949Loan 1La Perla Apartments749,923860,60657,0000803,6061.631.529.1%8.5%15,300,000As Is5/20/2021
5050Loan231Publix Enterprise200,720780,9609,15016,290755,5201.521.478.6%8.3%12,375,000As Is5/15/2021
5151Loan131Amazon Prime Wynwood175,683842,9063,80019,235819,8712.902.829.4%9.1%18,600,000As Is6/28/2021
5252Loan131Turner Farms355,221953,08510,9650942,1202.001.9810.6%10.5%14,800,000As Is5/18/2021
5353Loan2,15,17,2213915 14th Avenue56,206652,7262,4935,251644,9831.811.797.3%7.2%14,000,000As Is (w/ 421a & w/ ICAP)4/20/2021
5454Loan231Courtyard Lubbock1,981,4841,184,588126,64301,057,9452.141.9113.2%11.8%13,600,000As Is6/1/2021
5555Loan 12102 Avenue Z133,306700,2944,16329,116667,0152.102.008.0%7.6%14,000,000As Is4/27/2021
5656Loan301TownPlace Suites by Marriott Cleveland, TN1,301,2571,187,56599,55301,088,0122.262.0714.0%12.8%14,800,000As Is5/18/2021
5757Loan 145 Crossways Park Drive452,799672,5519,7060662,8452.192.168.4%8.3%11,800,000As Is5/23/2021
5858Loan14180 NE 40th Street139,377643,6088505,668637,0901.531.528.6%8.5%10,700,000As Is6/4/2021
5959Loan 15517 Broadway141,682590,5794,78419,772566,0232.412.318.4%8.1%11,600,000As Is4/23/2021
6060Loan 1Home2 Suites - Columbia SC1,549,0621,110,955106,40101,004,5552.942.6615.9%14.4%14,600,000As Is6/7/2021
6161Loan 2CityLine TX & TN Portfolio286,233566,7769,1480557,6281.581.568.8%8.6%9,280,000As IsVarious
61.0161.01Property 1Four Seasons Self Storage125,225366,2335,9000360,333    5,400,000As Is5/20/2021
61.0261.02Property 1Storage Plus of College Station161,008200,5443,2480197,296    3,880,000As Is5/21/2021
6262Loan 1Shoppes at Stonebrook252,876645,21017,86411,694615,6521.981.8910.5%10.0%8,950,000As Is4/23/2021
6363Loan 1Buckner Pointe Apartments303,007507,17112,8000494,3712.332.278.3%8.1%9,885,000As Is4/27/2021
6464Loan 14001 Dell Ave172,186499,4495,06025,538468,8512.232.098.7%8.2%9,500,000As Is5/11/2021
6565Loan 12679 Redondo150,508458,4832,71316,900438,8701.621.559.0%8.6%8,810,000As Is5/21/2021
6666Loan141CIC Gilbert93,149500,2703,05774497,1391.821.819.9%9.9%9,690,000As Is5/28/2021
6767Loan 1Vallen Distribution Center162,075473,32720,27818,987434,0611.721.589.5%8.7%13,900,000As Is6/9/2021
6868Loan132Conroe Texas Multifamily Portfolio205,200361,1317,6860353,4451.851.817.9%7.7%7,090,000As Is5/3/2021
68.0168.01Property 1The Lofts of Conroe170,612284,8056,4500278,355    5,730,000As Is5/3/2021
68.0268.02Property 1Glenwood Villas34,58876,3261,236075,090    1,360,000As Is5/3/2021
6969Loan 14138 Broadway71,659333,7463,00210,236320,5082.392.298.3%8.0%6,700,000As Is4/23/2021
7070Loan 1Fairway at Fianna Hills315,808345,12422,6380322,4861.881.7510.3%9.6%4,950,000As Is3/29/2021
7171Loan 1Cityline Port Charlotte238,288278,1353,5110274,6242.242.218.7%8.6%5,100,000As Is5/24/2021

 A-1-12

 

 

BMARK 2021-B28 Annex A-1

 

                 
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameCut-off Date LTV Ratio (%)LTV Ratio at Maturity / ARD (%)Leased Occupancy (%)Occupancy DateSingle Tenant (Y/N)Largest TenantLargest Tenant SFLargest Tenant % of NRALargest Tenant Lease Expiration DateSecond Largest TenantSecond Largest Tenant SF
      171714  14,18,19,20   14,18,20 
11Loan1,5,12,13,14,15,18,271One SoHo Square34.8%34.8%92.5%6/1/2021NoFlatiron Health223,40228.4%2/28/2031Aetna106,350
22Loan201The Ziggurat63.6%63.6%100.0%8/6/2021YesState of California - DGS373,725100.0%2/28/2032NAPNAP
33Loan13,20,261Doral Concourse58.2%58.2%94.6%6/1/2021NoStarboard Holdings Ltd.60,50425.1%4/30/2030Infinity Insurance Company39,198
44Loan3,6,23,25,271909 Third Avenue Fee23.4%23.4%NAPNAPYes909 Third Company, L.P. c/o Vornado Realty Trust82,341100.0%11/30/2063NAPNAP
55Loan5,12,231College Point59.8%59.8%100.0%6/4/2021NoTarget139,89642.2%7/31/2023BJ’s119,500
66Loan 1Swingline Building38.1%38.1%93.1%5/1/2021NoSkillman Tennis Associates, Ltd80,00021.6%12/31/2023Newel, LLC54,980
77Loan2,49U-Haul Sac 2255.3%37.6%93.8%        
7.017.01Property 1Coon Rapids  94.6%4/30/2021NAPNAPNAPNAPNAPNAPNAP
7.027.02Property 1Manassas Park  93.9%4/30/2021NAPNAPNAPNAPNAPNAPNAP
7.037.03Property 1Route 295  97.7%4/30/2021NAPNAPNAPNAPNAPNAPNAP
7.047.04Property 1Westcreek  94.3%4/30/2021NAPNAPNAPNAPNAPNAPNAP
7.057.05Property 1Causeway Boulevard  91.6%4/30/2021NAPNAPNAPNAPNAPNAPNAP
7.067.06Property 1State Avenue  88.5%4/30/2021NAPNAPNAPNAPNAPNAPNAP
7.077.07Property 1Ina Road  98.6%4/30/2021NAPNAPNAPNAPNAPNAPNAP
7.087.08Property 1Jolly & Cedar  85.4%4/30/2021NAPNAPNAPNAPNAPNAPNAP
7.097.09Property 1Automall  97.9%4/30/2021NAPNAPNAPNAPNAPNAPNAP
88Loan21,241Red Rose Commons64.1%49.6%100.0%2/28/2021NoBurlington Stores43,09216.4%2/28/2028Home Goods39,873
99Loan 1Glenmuir of Naperville31.9%31.9%95.0%6/2/2021NAPNAPNAPNAPNAPNAPNAP
1010Loan5,12,13,14,17,21,251Watermark Tempe65.0%65.0%92.8%7/15/2021NoOpenDoor100,80732.6%12/31/2030WeWork69,115
1111Loan13,14,17,201Koppers Building71.8%59.4%84.8%3/1/2021NoKoppers, Inc.91,59527.5%12/31/2028Allegheny County Bar Association24,522
1212Loan1,3,5,12,20,216Huntsville Office Portfolio68.6%53.3%92.6%        
12.0112.01Property 1Research Place  89.6%5/21/2021NoNorthrop Grumman Space & Mission Systems224,20381.3%6/30/2025GSA Dept of Army Activities17,582
12.0212.02Property 1Research Park Office Center  92.3%5/21/2021NoNorthrop Grumman Space & Mission Systems59,74025.3%6/30/2024Simulation Technologies, Inc.30,699
12.0312.03Property 1Regions Center  93.3%5/21/2021NoRegions Bank46,68730.1%4/30/2024Bradley Arant Boult Cummings LLP21,491
12.0412.04Property 1301 Voyager Way  100.0%8/6/2021YesNorthrop Grumman Space & Mission Systems110,275100.0%2/28/2023NAPNAP
12.0512.05Property 1Intuitive Center I & II  99.0%5/21/2021NoIntuitive Research and Technology, LLC57,41542.7%8/31/2027Pinnacle Solutions, Inc.45,605
12.0612.06Property 1Lakeside Center I & II  85.0%5/21/2021NoDynetics, Inc47,60939.0%11/30/2025BAE Systems Technology Solutions & Services Inc11,320
1313Loan13,23,261Jacksonville Concourse63.5%63.5%86.0%4/1/2021NoDiversified Clinical Services55,38019.2%5/31/2027Adtalem Global Education35,829
1414Loan3,12,151Promenade at New Town66.3%66.3%97.8%5/24/2021NAPNAPNAPNAPNAPNAPNAP
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased Fee71.8%70.4%NAPNAPNAPNAPNAPNAPNAPNAPNAP
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #4861.5%61.5%100.0%        
16.0116.01Property 1Food4Less - Chicago Heights  100.0%8/1/2021YesFood 4 Less82,126100.0%3/31/2031NAPNAP
16.0216.02Property 1Walgreens - Bridgeview  100.0%8/1/2021YesWalgreens15,120100.0%11/30/2031NAPNAP
16.0316.03Property 1Walgreens - Alton  100.0%8/1/2021YesWalgreens15,120100.0%6/30/2033NAPNAP
16.0416.04Property 1Walgreens - Alexandria  100.0%8/1/2021YesWalgreens14,820100.0%4/30/2033NAPNAP
16.0516.05Property 1First Midwest Bank - DeKalb  100.0%8/1/2021YesFirst Midwest Bank9,708100.0%9/30/2030NAPNAP
16.0616.06Property 1First Midwest Bank - Schaumburg  100.0%8/1/2021YesFirst Midwest Bank4,943100.0%9/30/2030NAPNAP
16.0716.07Property 1Walgreens - Oklahoma City  100.0%8/1/2021YesWalgreens13,905100.0%5/31/2032NAPNAP
16.0816.08Property 1CVS - Zanesville  100.0%8/1/2021YesCVS Pharmacy10,195100.0%12/31/2039NAPNAP
16.0916.09Property 1CVS Pharmacy - Hagerstown  100.0%8/1/2021YesCVS Pharmacy10,125100.0%1/31/2040NAPNAP
16.1016.10Property 1Fresenius Medical Care - Lawrenceville  100.0%8/1/2021YesFresenius Medical Care8,659100.0%1/31/2031NAPNAP
16.1116.11Property 1First Midwest Bank - Joliet  100.0%8/1/2021YesFirst Midwest Bank6,299100.0%9/30/2030NAPNAP
16.1216.12Property 1Memorial Health System - Decatur  100.0%8/1/2021YesMemorial Health System5,709100.0%10/31/2031NAPNAP
16.1316.13Property 1CVS - Decatur  100.0%8/1/2021YesCVS Pharmacy10,125100.0%1/31/2037NAPNAP
16.1416.14Property 1Verizon - Beloit  100.0%8/1/2021YesVerizon Wireless2,500100.0%2/28/2031NAPNAP
16.1516.15Property 1Dollar Tree - Grimes  100.0%8/1/2021YesDollar Tree9,984100.0%3/31/2031NAPNAP
16.1616.16Property 1Dollar General - Belle Chasse  100.0%8/1/2021YesDollar General9,026100.0%11/30/2035NAPNAP
16.1716.17Property 1Sherwin Williams - Urbana  100.0%8/1/2021YesSherwin Williams4,000100.0%1/31/2031NAPNAP
16.1816.18Property 1Dollar General - Camden  100.0%8/1/2021YesDollar General7,987100.0%2/28/2031NAPNAP
16.1916.19Property 1Dollar General - Thibodaux  100.0%8/1/2021YesDollar General9,026100.0%8/31/2032NAPNAP
16.2016.20Property 1Dollar General - Houma  100.0%8/1/2021YesDollar General9,100100.0%10/31/2031NAPNAP
16.2116.21Property 1Dollar General - South Bend  100.0%8/1/2021YesDollar General9,100100.0%2/28/2033NAPNAP
1717Loan10,13,14,231St. John’s Town Center North58.9%58.9%100.0%6/18/2021NoPublix45,60040.3%7/31/2026Total Wine & More22,100
1818Loan131Campbell Plaza72.8%57.9%91.9%3/31/2021NoAlbertsons47,45026.9%1/31/2024Ross30,187
1919Loan14,201Montgomery Plaza62.3%53.8%85.4%7/1/2021NoBurlington Coat Factory97,43133.5%8/31/2026Ross Dress for Less30,187
2020Loan5,12,14,21,22,2512 Washington60.6%60.6%99.0%7/14/2021NAPNAPNAPNAPNAPNAPNAP
2121Loan20,243CPC Portfolio62.6%54.9%100.0%        
21.0121.01Property 1Gateway Plaza  100.0%7/13/2021NoRoss Dress for Less30,17929.5%1/31/2023Bed Bath & Beyond23,000
21.0221.02Property 1Westland Plaza  100.0%7/13/2021NoBurlington Coat Factory59,90843.2%2/28/2026Jo-Ann Stores Inc.35,000
21.0321.03Property 1Orland Corners  100.0%7/13/2021NoMichaels25,21246.0%2/28/2025Gorka Deli5,268
2222Loan5,13,141Colonnade Corporate Center72.5%62.0%91.9%4/30/2021NoRxBenefits95,86622.8%10/31/2028Cadence Bank59,564
2323Loan13,15,221125 West 16th Street48.1%48.7%100.0%4/26/2021NAPNAPNAPNAPNAPNAPNAP
2424Loan 7Brooklyn Multi Portfolio65.8%65.8%96.7%        
24.0124.01Property 14219 15th Avenue  100.0%4/20/2021NAPNAPNAPNAPNAPNAPNAP
24.0224.02Property 1662 Park Place  92.3%4/20/2021NAPNAPNAPNAPNAPNAPNAP
24.0324.03Property 130 Claver Place  100.0%4/28/2021NAPNAPNAPNAPNAPNAPNAP
24.0424.04Property 1132 New York Avenue  100.0%4/20/2021NAPNAPNAPNAPNAPNAPNAP
24.0524.05Property 1269 Kosciuszko Street  100.0%4/20/2021NAPNAPNAPNAPNAPNAPNAP
24.0624.06Property 11100 DeKalb Ave  85.7%4/20/2021NAPNAPNAPNAPNAPNAPNAP
24.0724.07Property 1119 Albany Ave  100.0%4/20/2021NAPNAPNAPNAPNAPNAPNAP
2525Loan5,1514500 Academy Road Distribution Center59.0%59.0%100.0%8/6/2021YesARCP ID Cookeville TN LLC, Cookeville1,600,000100.0%2/28/2039NAPNAP
2626Loan21,271Dreamland Shopping Center61.8%55.5%98.7%6/1/2021NoLowe’s135,19751.5%10/31/2024Best Buy46,528
2727Loan1,2,5,12,13,21,22,26,271The Domain46.5%46.5%93.1%6/3/2021NoDick’s Clothing & Sporting Goods80,4009.1%1/31/2025Neiman Marcus80,000
2828Loan13,14,211733 Amsterdam Ave57.0%57.0%100.0%6/1/2021NoKey Food13,15562.3%1/31/2036HSBC Bank USA3,296
2929Loan201949-955 Flatbush Avenue64.3%64.3%100.0%6/30/2021NoCamba, Inc.26,00054.3%12/14/2032Davita, Inc.11,493
3030Loan 1116 East 124th Street64.3%64.3%100.0%4/1/2021NoCon Edison12,50023.9%4/14/2025Park Avenue Dialysis9,200
3131Loan 3Cityline Louisiana Storage Portfolio70.3%59.7%95.1%        
31.0131.01Property 1Extra Space Lodi  99.0%5/31/2021NAPNAPNAPNAPNAPNAPNAP
31.0231.02Property 1Extra Space Leesville  92.3%5/31/2021NAPNAPNAPNAPNAPNAPNAP
31.0331.03Property 1Extra Space Windmere  98.3%5/31/2021NAPNAPNAPNAPNAPNAPNAP
3232Loan10,14,17,201Pennsauken Logistics Center67.0%57.7%100.0%4/30/2021NoUtopia Fulfillment278,27585.3%12/31/2025Keymar Warehouse41,880
3333Loan131Wheatland Marketplace57.9%51.2%96.7%5/14/2021NoLA Fitness36,60843.6%4/30/2035Amazon34,361
                 

 A-1-13

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameCut-off Date LTV Ratio (%)LTV Ratio at Maturity / ARD (%)Leased Occupancy (%)Occupancy DateSingle Tenant (Y/N)Largest TenantLargest Tenant SFLargest Tenant % of NRALargest Tenant Lease Expiration DateSecond Largest TenantSecond Largest Tenant SF
      171714  14,18,19,20   14,18,20 
3434Loan226Ohio Storage Portfolio63.3%64.6%92.2%        
34.0134.01Property 1Budget Storage  89.8%5/3/2021NAPNAPNAPNAPNAPNAPNAP
34.0234.02Property 1Liberty Avenue Self Storage  94.5%5/3/2021NAPNAPNAPNAPNAPNAPNAP
34.0334.03Property 1Lorain Baumhart Storage  93.8%5/3/2021NAPNAPNAPNAPNAPNAPNAP
34.0434.04Property 1Factory Drive  95.3%4/29/2021NAPNAPNAPNAPNAPNAPNAP
34.0534.05Property 1All American Mini Storage  89.6%5/3/2021NAPNAPNAPNAPNAPNAPNAP
34.0634.06Property 1Northern Royalton Discount Storage  89.3%5/3/2021NAPNAPNAPNAPNAPNAPNAP
3535Loan14,17,20,22,2315800 Uplander61.6%61.6%100.0%6/23/2021NoTOMS Shoes19,21063.3%3/31/2027APIC Corporation11,138
3636Loan13,201Southland Office Center62.3%62.3%87.1%6/22/2021NoSocial Security Administration11,6209.2%12/31/2028La Familia Counseling Service10,955
3737Loan131Lake Mead Decatur65.0%65.0%96.8%6/1/2021NoSmart & Final Stores, LLC42,94142.5%5/17/2030Family Dollar, Inc.9,025
3838Loan14,271Cumberland Crossing52.8%41.1%85.9%6/16/2021NoWalMart121,21346.9%11/8/2024Hobby Lobby58,822
3939Loan179SVEA Portfolio II69.8%55.7%100.0%        
39.0139.01Property 1Dallas  100.0%7/15/2021NoDallas County Correctional Services14,28274.1%12/31/2023City of Dallas Building Inspector4,996
39.0239.02Property 1Spring Valley  100.0%7/15/2021NoCity of Dallas (WIC)7,98044.2%12/31/2025Bit Stream, LLC d/b/a Lavenderia4,900
39.0339.03Property 1Lawton  100.0%8/6/2021YesUS Renal Care8,000100.0%6/30/2026NAPNAP
39.0439.04Property 1Grand Prairie  100.0%7/15/2021NoCity of Dallas (WIC)5,00073.5%4/30/2024SSS International, Inc (WIC Store)1,800
39.0539.05Property 1Longview  100.0%8/6/2021YesDFPS12,550100.0%9/30/2023NAPNAP
39.0639.06Property 1Garland  100.0%7/15/2021NoCity of Dallas (WIC)5,50075.3%12/31/2025SSS International, Inc (WIC Store)1,800
39.0739.07Property 1San Antonio  100.0%8/6/2021YesOAG9,714100.0%10/31/2022NAPNAP
39.0839.08Property 1Texas City  100.0%8/6/2021YesTDCJ6,597100.0%9/30/2029NAPNAP
39.0939.09Property 1Odessa  100.0%8/6/2021YesTDCJ5,767100.0%3/31/2023NAPNAP
4040Loan 3Farrell Hampton Portfolio69.5%54.2%100.0%6/1/2021       
40.0140.01Property 1269 Butter Lane  100.0%6/1/2021NoFriedman LLP7,40429.3%6/30/2027Peter Dodge4,505
40.0240.02Property 1Farrell Executive Plaza  100.0%6/1/2021NoSUFSD7,02751.8%12/31/2023Bridge Capital1,900
40.0340.03Property 1Watermill Plaza  100.0%6/1/2021NoNSE Windows3,44762.6%11/30/2025East End Builders2,055
4141Loan1314201 Tonnelle Ave65.0%65.0%100.0%7/16/2021NoCee Enterprises20,77022.6%7/31/2025Vraj Vihar17,800
4242Loan 1Kautex Industrial64.7%58.1%100.0%8/6/2021YesKautex Inc.147,000100.0%12/31/2030NAPNAP
4343Loan 1Logan Industrial55.6%43.0%100.0%8/6/2021YesLogan Industries International Corporation150,102100.0%1/1/2031NAPNAP
4444Loan131shareDowntown67.2%67.2%98.4%7/23/2021NAPNAPNAPNAPNAPNAPNAP
4545Loan14,17,221Lucid Motors52.6%52.6%100.0%8/6/2021YesLucid Motors36,582100.0%1/31/2031NAPNAP
4646Loan3,13,221AAA Platte59.9%59.9%93.3%6/23/2021NoExpress Messenger Systems, Inc.50,00018.5%7/31/2026Armory Parts16,450
4747Loan18,251Mountain View Office60.1%48.0%100.0%5/1/2021NoSacred Circle Health Care59,23258.4%3/31/2030US Citizenship and Immigration23,360
4848Loan 1Hillside Apartments74.1%59.3%96.3%6/16/2021NAPNAPNAPNAPNAPNAPNAP
4949Loan 1La Perla Apartments62.0%48.9%93.0%5/31/2021NAPNAPNAPNAPNAPNAPNAP
5050Loan231Publix Enterprise73.4%58.2%100.0%5/31/2021NoPublix45,60074.8%4/30/2032Red Brick Pizza3,640
5151Loan131Amazon Prime Wynwood48.4%48.4%100.0%8/6/2021YesAmazon38,000100.0%6/30/2026NAPNAP
5252Loan131Turner Farms60.8%47.1%91.3%5/18/2021NAPNAPNAPNAPNAPNAPNAP
5353Loan2,15,17,2213915 14th Avenue64.3%64.3%100.0%4/1/2021NoTiny Tots Day Care3,92516.3%1/1/2025Hobby House1,750
5454Loan231Courtyard Lubbock65.8%60.4%78.9%6/30/2021NAPNAPNAPNAPNAPNAPNAP
5555Loan 12102 Avenue Z62.5%62.5%100.0%4/30/2021NoProspect Kids Inc2,73013.1%1/31/2031Fashion Nail Studio Corp2,620
5656Loan301TownPlace Suites by Marriott Cleveland, TN57.4%48.0%74.0%5/31/2021NAPNAPNAPNAPNAPNAPNAP
5757Loan 145 Crossways Park Drive67.8%67.8%100.0%6/21/2021NoNorth Shore Community Services22,87165.3%4/30/2033Northwell Health, Inc.12,140
5858Loan14180 NE 40th Street70.1%55.3%100.0%8/1/2021YesBoffi5,668100.0%5/30/2030NAPNAP
5959Loan 15517 Broadway60.3%60.3%100.0%8/6/2021YesUnited States Postal Service11,126100.0%9/30/2029NAPNAP
6060Loan 1Home2 Suites - Columbia SC47.9%37.4%74.2%5/31/2021NAPNAPNAPNAPNAPNAPNAP
6161Loan 2CityLine TX & TN Portfolio69.7%59.8%98.5%        
61.0161.01Property 1Four Seasons Self Storage  97.8%5/31/2021NAPNAPNAPNAPNAPNAPNAP
61.0261.02Property 1Storage Plus of College Station  99.7%5/20/2021NAPNAPNAPNAPNAPNAPNAP
6262Loan 1Shoppes at Stonebrook68.6%53.4%100.0%5/27/2021NoFood City48,52584.2%2/28/2028Smile More Orthodontics2,600
6363Loan 1Buckner Pointe Apartments62.1%62.1%100.0%4/1/2021NAPNAPNAPNAPNAPNAPNAP
6464Loan 14001 Dell Ave60.5%60.5%100.0%7/1/2021NoTrophy Trucks23,00045.5%3/31/2028Top Gun11,800
6565Loan 12679 Redondo57.9%52.3%100.0%8/6/2021YesMedical Offices13,564100.0%3/21/2031NAPNAP
6666Loan141CIC Gilbert51.9%44.5%100.0%8/6/2021YesCIC, PLLC15,286100.0%5/31/2036NAPNAP
6767Loan 1Vallen Distribution Center36.0%32.5%100.0%8/6/2021YesVallen Distribution54,78197.0%6/30/2024NAPNAP
6868Loan132Conroe Texas Multifamily Portfolio64.5%64.5%100.0%        
68.0168.01Property 1The Lofts of Conroe  100.0%5/11/2021NAPNAPNAPNAPNAPNAPNAP
68.0268.02Property 1Glenwood Villas  100.0%4/30/2021NAPNAPNAPNAPNAPNAPNAP
6969Loan 14138 Broadway59.7%59.7%100.0%8/6/2021YesFood Emporium5,458100.0%12/31/2034NAPNAP
7070Loan 1Fairway at Fianna Hills67.9%56.6%97.4%5/24/2021NAPNAPNAPNAPNAPNAPNAP
7171Loan 1Cityline Port Charlotte62.3%62.3%97.6%5/31/2021NAPNAPNAPNAPNAPNAPNAP

 A-1-14

 

 

BMARK 2021-B28 Annex A-1

 

                
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameSecond Largest Tenant % of NRASecond Largest Tenant Lease Expiration DateThird Largest TenantThird Largest Tenant SFThird Largest Tenant % of NRAThird Largest Tenant Lease Expiration DateFourth Largest TenantFourth Largest Tenant SFFourth Largest Tenant % of NRAFourth Largest Tenant Lease Expiration Date
        14,18,19,20   14,18,19,20   
11Loan1,5,12,13,14,15,18,271One SoHo Square13.5%7/31/2029MAC88,69911.3%3/31/2034Warby Parker83,28610.6%1/31/2025
22Loan201The ZigguratNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33Loan13,20,261Doral Concourse16.3%12/31/2025Transportation Security Admin29,65712.3%11/30/2026Greenberg Traurig, P.A.28,60011.9%3/31/2026
44Loan3,6,23,25,271909 Third Avenue FeeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
55Loan5,12,231College Point36.1%9/25/2023P.C Richards & Son32,7869.9%1/31/2029TJ Maxx32,7689.9%11/30/2023
66Loan 1Swingline Building14.9%9/30/2024Prop N Spoon, LLC45,16512.2%3/31/2028ACCO Brands, Inc.35,0859.5%MTM
77Loan2,49U-Haul Sac 22          
7.017.01Property 1Coon RapidsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.027.02Property 1Manassas ParkNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.037.03Property 1Route 295NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.047.04Property 1WestcreekNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.057.05Property 1Causeway BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.067.06Property 1State AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.077.07Property 1Ina RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.087.08Property 1Jolly & CedarNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.097.09Property 1AutomallNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
88Loan21,241Red Rose Commons15.1%4/30/2026Best Buy32,29612.3%10/31/2028OfficeMax30,07811.4%9/30/2023
99Loan 1Glenmuir of NapervilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1010Loan5,12,13,14,17,21,251Watermark Tempe22.4%11/30/2032Robinhood53,82317.4%10/31/2026Align34,18611.1%1/31/2027
1111Loan13,14,17,201Koppers Building7.4%12/31/2030Allegheny County of Economic Development22,7646.8%9/30/2036Blumling and Gusky, LLP20,4616.1%9/30/2021
1212Loan1,3,5,12,20,216Huntsville Office Portfolio          
12.0112.01Property 1Research Place6.4%8/31/2031Wiregrass Hospice LLC (Gentiva)5,4152.0%7/31/2024NAPNAPNAPNAP
12.0212.02Property 1Research Park Office Center13.0%4/30/2026Nou Systems, Inc.26,32011.1%6/30/2026Redstone Federal Credit Union24,45510.3%4/30/2023
12.0312.03Property 1Regions Center13.9%12/31/2021Quadrus Corporation8,2465.3%5/31/2023Barge Design Solutions, Inc.7,5294.9%2/28/2023
12.0412.04Property 1301 Voyager WayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
12.0512.05Property 1Intuitive Center I & II34.0%4/30/2028The Aerospace Corporation13,1439.8%10/31/2022Gleason Research Associates6,8015.1%8/31/2022
12.0612.06Property 1Lakeside Center I & II9.3%1/31/2023Jacobs Engineering Group Inc9,4947.8%4/30/2026Northrop Grumman Space & Mission Systems6,0164.9%12/31/2021
1313Loan13,23,261Jacksonville Concourse12.4%2/28/2026Brothers Media Group LLC24,6698.6%12/31/2024Centene Management22,0107.6%12/31/2024
1414Loan3,12,151Promenade at New TownNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased FeeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48          
16.0116.01Property 1Food4Less - Chicago HeightsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.0216.02Property 1Walgreens - BridgeviewNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.0316.03Property 1Walgreens - AltonNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.0416.04Property 1Walgreens - AlexandriaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.0516.05Property 1First Midwest Bank - DeKalbNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.0616.06Property 1First Midwest Bank - SchaumburgNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.0716.07Property 1Walgreens - Oklahoma CityNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.0816.08Property 1CVS - ZanesvilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.0916.09Property 1CVS Pharmacy - HagerstownNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1016.10Property 1Fresenius Medical Care - LawrencevilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1116.11Property 1First Midwest Bank - JolietNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1216.12Property 1Memorial Health System - DecaturNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1316.13Property 1CVS - DecaturNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1416.14Property 1Verizon - BeloitNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1516.15Property 1Dollar Tree - GrimesNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1616.16Property 1Dollar General - Belle ChasseNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1716.17Property 1Sherwin Williams - UrbanaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1816.18Property 1Dollar General - CamdenNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.1916.19Property 1Dollar General - ThibodauxNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.2016.20Property 1Dollar General - HoumaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.2116.21Property 1Dollar General - South BendNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1717Loan10,13,14,231St. John’s Town Center North19.5%9/30/2031145 F Seafood Boil5,3914.8%8/31/2031SunTrust Bank4,9954.4%6/30/2026
1818Loan131Campbell Plaza17.1%1/31/2026World Gym20,38811.5%12/31/2031Ace Hardware16,9049.6%5/31/2028
1919Loan14,201Montgomery Plaza10.4%1/31/2027Intellitec College28,5139.8%10/31/2024Walgreens20,3937.0%12/31/2040
2020Loan5,12,14,21,22,2512 WashingtonNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
2121Loan20,243CPC Portfolio          
21.0121.01Property 1Gateway Plaza22.5%1/31/2023PetSmart19,23518.8%1/31/2022Five Below, Inc.8,5008.3%1/31/2028
21.0221.02Property 1Westland Plaza25.2%1/31/2025Ross Dress for Less28,33420.4%1/31/2027Rogan Shoes, Inc.12,3008.9%1/31/2025
21.0321.03Property 1Orland Corners9.6%12/31/2023US Post Office5,1329.4%9/30/2022Car Quest Auto Parts5,1279.4%6/30/2026
2222Loan5,13,141Colonnade Corporate Center14.2%3/31/2024Carr, Riggs & Ingram33,6468.0%6/30/2023Morgan Stanley33,4418.0%3/31/2025
2323Loan13,15,221125 West 16th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
2424Loan 7Brooklyn Multi Portfolio          
24.0124.01Property 14219 15th AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.0224.02Property 1662 Park PlaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.0324.03Property 130 Claver PlaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.0424.04Property 1132 New York AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.0524.05Property 1269 Kosciuszko StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.0624.06Property 11100 DeKalb AveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.0724.07Property 1119 Albany AveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
2525Loan5,1514500 Academy Road Distribution CenterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
2626Loan21,271Dreamland Shopping Center17.7%1/31/2026Bed Bath & Beyond38,77214.8%1/31/2026GB Shoe Warehouse22,9208.7%4/30/2029
2727Loan1,2,5,12,13,21,22,26,271The Domain9.0%3/8/2027Hanger Orthopedic Group, Inc77,6948.8%7/31/2023IPIC Theaters37,3214.2%1/31/2031
2828Loan13,14,211733 Amsterdam Ave15.6%4/30/2026Plant Shed2,40011.4%6/30/2030Symphony Vet Center2,25010.7%5/4/2023
2929Loan201949-955 Flatbush Avenue24.0%5/22/2036Five Below, Inc.8,29617.3%5/31/2029TD Bank2,1284.4%9/30/2031
3030Loan 1116 East 124th Street17.6%3/31/2025Northern Manhattan9,20017.6%1/31/2025Mental Health Association9,20017.6%3/31/2022
3131Loan 3Cityline Louisiana Storage Portfolio          
31.0131.01Property 1Extra Space LodiNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
31.0231.02Property 1Extra Space LeesvilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
31.0331.03Property 1Extra Space WindmereNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3232Loan10,14,17,201Pennsauken Logistics Center12.8%1/31/2027Pennsauken Packaging6,1001.9%12/31/2021NAPNAPNAPNAP
3333Loan131Wheatland Marketplace40.9%8/31/2030YK Martial Arts2,4342.9%12/31/2021Code Ninjas2,3112.8%12/31/2023
                

 A-1-15

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameSecond Largest Tenant % of NRASecond Largest Tenant Lease Expiration DateThird Largest TenantThird Largest Tenant SFThird Largest Tenant % of NRAThird Largest Tenant Lease Expiration DateFourth Largest TenantFourth Largest Tenant SFFourth Largest Tenant % of NRAFourth Largest Tenant Lease Expiration Date
        14,18,19,20   14,18,19,20   
3434Loan226Ohio Storage Portfolio          
34.0134.01Property 1Budget StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
34.0234.02Property 1Liberty Avenue Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
34.0334.03Property 1Lorain Baumhart StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
34.0434.04Property 1Factory DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
34.0534.05Property 1All American Mini StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
34.0634.06Property 1Northern Royalton Discount StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3535Loan14,17,20,22,2315800 Uplander36.7%5/30/2033NAPNAPNAPNAPNAPNAPNAPNAP
3636Loan13,201Southland Office Center8.6%9/30/2022Bank of the West6,0244.8%8/14/2023Provident Funding (sublease to Felton Institute)4,6953.7%1/31/2023
3737Loan131Lake Mead Decatur8.9%9/30/2024Ameia F. Hill6,6006.5%5/3/2026BTO Investments, Inc. (Carl’s Jr.)4,0084.0%6/30/2026
3838Loan14,271Cumberland Crossing22.8%2/28/2027Dollar Tree12,0004.6%1/31/2032Texas Roadhouse7,3622.8%6/30/2024
3939Loan179SVEA Portfolio II          
39.0139.01Property 1Dallas25.9%11/30/2024NAPNAPNAPNAPNAPNAPNAPNAP
39.0239.02Property 1Spring Valley27.1%7/31/2026Dallas County Health Department Services3,01016.7%8/31/2030SSS International, Inc (WIC Store)2,17012.0%7/31/2025
39.0339.03Property 1LawtonNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
39.0439.04Property 1Grand Prairie26.5%6/30/2024NAPNAPNAPNAPNAPNAPNAPNAP
39.0539.05Property 1LongviewNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
39.0639.06Property 1Garland24.7%7/31/2025NAPNAPNAPNAPNAPNAPNAPNAP
39.0739.07Property 1San AntonioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
39.0839.08Property 1Texas CityNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
39.0939.09Property 1OdessaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4040Loan 3Farrell Hampton Portfolio          
40.0140.01Property 1269 Butter Lane17.8%12/31/2023Proshine3,99215.8%1/31/2022Central Turf & Irrigation3,25912.9%8/31/2024
40.0240.02Property 1Farrell Executive Plaza14.0%4/30/2028D & J Concepts1,65312.2%4/14/2024Kenneth Mark1,45310.7%12/31/2023
40.0340.03Property 1Watermill Plaza37.4%1/31/2026NAPNAPNAPNAPNAPNAPNAPNAP
4141Loan1314201 Tonnelle Ave19.4%6/30/2025Jenny Yoo8,5009.3%7/31/2025Allied Moving Group6,5007.1%2/28/2026
4242Loan 1Kautex IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4343Loan 1Logan IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4444Loan131shareDowntownNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4545Loan14,17,221Lucid MotorsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4646Loan3,13,221AAA Platte6.1%1/31/2022Direct Global Trade Corp13,0744.8%12/31/2022Park Enterprises, LLC10,5003.9%7/31/2024
4747Loan18,251Mountain View Office23.0%5/31/2026Mexican Consulate18,81118.6%12/30/2021NAPNAPNAPNAP
4848Loan 1Hillside ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4949Loan 1La Perla ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5050Loan231Publix Enterprise6.0%5/31/2022Palm Beach Tan3,3605.5%6/30/2022Fatboy’s2,4003.9%6/30/2022
5151Loan131Amazon Prime WynwoodNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5252Loan131Turner FarmsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5353Loan2,15,17,2213915 14th Avenue7.3%12/30/2026Best Embroidery Co1,5006.2%7/31/2025Sam Katz1,3705.7%2/28/2026
5454Loan231Courtyard LubbockNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5555Loan 12102 Avenue Z12.6%2/28/2031Levin Law Group2,46011.8%3/31/2031Duet Russian Ballet1,6808.1%2/28/2031
5656Loan301TownPlace Suites by Marriott Cleveland, TNNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5757Loan 145 Crossways Park Drive34.7%4/30/2033NAPNAPNAPNAPNAPNAPNAPNAP
5858Loan14180 NE 40th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5959Loan 15517 BroadwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6060Loan 1Home2 Suites - Columbia SCNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6161Loan 2CityLine TX & TN Portfolio          
61.0161.01Property 1Four Seasons Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
61.0261.02Property 1Storage Plus of College StationNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6262Loan 1Shoppes at Stonebrook4.5%4/30/2024Apex Personal Training2,6004.5%4/30/2024Roselli’s Pizza1,3002.3%2/28/2023
6363Loan 1Buckner Pointe ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6464Loan 14001 Dell Ave23.3%6/30/2028M&M Frankel Disposables10,00019.8%10/31/2025Kinetic Labs LLC3,3006.5%4/30/2026
6565Loan 12679 RedondoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6666Loan141CIC GilbertNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6767Loan 1Vallen Distribution CenterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6868Loan132Conroe Texas Multifamily Portfolio          
68.0168.01Property 1The Lofts of ConroeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
68.0268.02Property 1Glenwood VillasNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6969Loan 14138 BroadwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7070Loan 1Fairway at Fianna HillsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7171Loan 1Cityline Port CharlotteNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP

 A-1-16

 

 

BMARK 2021-B28 Annex A-1

 

                  
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameFifth Largest TenantFifth Largest Tenant SFFifth Largest Tenant % of NRAFifth Largest Tenant Lease Expiration DateEnvironmental Phase I Report DateEnvironmental Phase II Report DateEngineering Report DateSeismic Report DatePML or SEL (%)Flood ZoneOwnership InterestGround Lease Expiration Date
      14,18,19,20         2121
11Loan1,5,12,13,14,15,18,271One SoHo SquareJuul Labs54,0686.9%5/31/20326/18/2021NAP6/18/2021NAPNAPNoFeeNAP
22Loan201The ZigguratNAPNAPNAPNAP6/1/2021NAP6/1/20216/1/20215%NoFeeNAP
33Loan13,20,261Doral ConcourseFranchise World Headquarters, LLC21,1118.8%11/30/20286/7/2021NAP6/8/2021NAPNAPYes - AHFeeNAP
44Loan3,6,23,25,271909 Third Avenue FeeNAPNAPNAPNAP2/26/2021NAP2/26/2021NAPNAPNoFeeNAP
55Loan5,12,231College PointBuffalo Wild Wings6,1801.9%8/31/20284/29/2021NAP4/29/2021NAPNAPYes - AEFeeNAP
66Loan 1Swingline BuildingUrban Archeology35,0009.5%4/30/20255/28/2021NAP5/20/2021NAPNAPNoFeeNAP
77Loan2,49U-Haul Sac 22            
7.017.01Property 1Coon RapidsNAPNAPNAPNAP4/20/2021NAP4/20/2021NAPNAPNoFeeNAP
7.027.02Property 1Manassas ParkNAPNAPNAPNAP4/22/2021NAP4/20/2021NAPNAPNoFeeNAP
7.037.03Property 1Route 295NAPNAPNAPNAP4/20/2021NAP4/20/2021NAPNAPNoFeeNAP
7.047.04Property 1WestcreekNAPNAPNAPNAP4/21/2021NAP4/20/2021NAPNAPNoFeeNAP
7.057.05Property 1Causeway BoulevardNAPNAPNAPNAP4/20/2021NAP4/20/2021NAPNAPYes - AEFeeNAP
7.067.06Property 1State AvenueNAPNAPNAPNAP4/20/2021NAP4/20/2021NAPNAPNoFeeNAP
7.077.07Property 1Ina RoadNAPNAPNAPNAP4/20/2021NAP4/20/2021NAPNAPNoFeeNAP
7.087.08Property 1Jolly & CedarNAPNAPNAPNAP4/20/2021NAP4/20/2021NAPNAPNoFeeNAP
7.097.09Property 1AutomallNAPNAPNAPNAP4/20/2021NAP4/20/2021NAPNAPNoFeeNAP
88Loan21,241Red Rose CommonsPetSmart28,71010.9%2/29/20245/24/2021NAP5/21/2021NAPNAPNoFeeNAP
99Loan 1Glenmuir of NapervilleNAPNAPNAPNAP5/17/2021NAP6/28/2021NAPNAPNoFeeNAP
1010Loan5,12,13,14,17,21,251Watermark TempeEmcor7,4992.4%6/30/20265/24/2021NAP5/21/2021NAPNAPNoLeaseholdVarious
1111Loan13,14,17,201Koppers BuildingSwartz Campbell19,7825.9%3/31/20284/14/2021NAP4/15/2021NAPNAPNoFeeNAP
1212Loan1,3,5,12,20,216Huntsville Office Portfolio           11/6/2106
12.0112.01Property 1Research PlaceNAPNAPNAPNAP6/2/2021NAP6/2/2021NAPNAPNoLeaseholdNAV
12.0212.02Property 1Research Park Office CenterDigiflight, Inc.19,5928.3%4/30/20256/2/2021NAP6/2/2021NAPNAPNoLeaseholdNAV
12.0312.03Property 1Regions CenterEtruck Biz, Inc.4,9993.2%10/31/20226/1/2021NAP6/2/2021NAPNAPNoLeaseholdNAV
12.0412.04Property 1301 Voyager WayNAPNAPNAPNAP6/1/2021NAP6/2/2021NAPNAPNoLeaseholdNAV
12.0512.05Property 1Intuitive Center I & IIEFW, Inc.3,7662.8%7/31/20226/1/2021NAP6/2/2021NAPNAPNoLeaseholdNAV
12.0612.06Property 1Lakeside Center I & IIKoda Technologies, Inc.5,5464.5%1/31/20266/1/2021NAP6/2/2021NAPNAPNoLeaseholdNAV
1313Loan13,23,261Jacksonville ConcourseUSSS17,5126.1%9/30/20213/16/2021NAP5/7/2021NAPNAPNoFeeNAP
1414Loan3,12,151Promenade at New TownNAPNAPNAPNAP5/20/2021NAP5/20/2021NAPNAPNoFeeNAP
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased FeeNAPNAPNAPNAP2/3/2021NAP2/3/2021NAPNAPNoFee5/23/2119
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48            
16.0116.01Property 1Food4Less - Chicago HeightsNAPNAPNAPNAP3/1/2021NAP1/6/2021NAPNAPNoFeeNAP
16.0216.02Property 1Walgreens - BridgeviewNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPNoFeeNAP
16.0316.03Property 1Walgreens - AltonNAPNAPNAPNAP6/8/2021NAP6/3/2021NAPNAPNoFeeNAP
16.0416.04Property 1Walgreens - AlexandriaNAPNAPNAPNAP5/21/2021NAP5/21/2021NAPNAPNoFeeNAP
16.0516.05Property 1First Midwest Bank - DeKalbNAPNAPNAPNAP5/11/20216/10/20215/11/2021NAPNAPNoFeeNAP
16.0616.06Property 1First Midwest Bank - SchaumburgNAPNAPNAPNAP5/11/2021NAP5/11/2021NAPNAPNoFeeNAP
16.0716.07Property 1Walgreens - Oklahoma CityNAPNAPNAPNAP5/27/2021NAP5/24/2021NAPNAPNoFeeNAP
16.0816.08Property 1CVS - ZanesvilleNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
16.0916.09Property 1CVS Pharmacy - HagerstownNAPNAPNAPNAP6/3/2021NAP6/7/2021NAPNAPNoFeeNAP
16.1016.10Property 1Fresenius Medical Care - LawrencevilleNAPNAPNAPNAP5/20/2021NAP5/20/2021NAPNAPNoFeeNAP
16.1116.11Property 1First Midwest Bank - JolietNAPNAPNAPNAP5/12/2021NAP5/13/2021NAPNAPNoFeeNAP
16.1216.12Property 1Memorial Health System - DecaturNAPNAPNAPNAP5/28/2021NAP5/28/2021NAPNAPNoFeeNAP
16.1316.13Property 1CVS - DecaturNAPNAPNAPNAP6/11/2021NAP6/7/2021NAPNAPNoFeeNAP
16.1416.14Property 1Verizon - BeloitNAPNAPNAPNAP6/4/2021NAP6/3/2021NAPNAPNoFeeNAP
16.1516.15Property 1Dollar Tree - GrimesNAPNAPNAPNAP3/22/2021NAP3/22/2021NAPNAPYes - AEFeeNAP
16.1616.16Property 1Dollar General - Belle ChasseNAPNAPNAPNAP5/27/2021NAP5/26/2021NAPNAPYes - AEFeeNAP
16.1716.17Property 1Sherwin Williams - UrbanaNAPNAPNAPNAP5/28/2021NAP5/28/2021NAPNAPNoFeeNAP
16.1816.18Property 1Dollar General - CamdenNAPNAPNAPNAP3/30/2021NAP3/30/2021NAPNAPNoFeeNAP
16.1916.19Property 1Dollar General - ThibodauxNAPNAPNAPNAP5/28/2021NAP5/28/2021NAPNAPNoFeeNAP
16.2016.20Property 1Dollar General - HoumaNAPNAPNAPNAP5/28/2021NAP5/28/2021NAPNAPNoFeeNAP
16.2116.21Property 1Dollar General - South BendNAPNAPNAPNAP4/30/2021NAP4/30/2021NAPNAPNoFeeNAP
1717Loan10,13,14,231St. John’s Town Center NorthThe Loop Pizza Grill4,0003.5%11/30/20226/10/2021NAP6/10/2021NAPNAPNoFeeNAP
1818Loan131Campbell PlazaPhenix Salon Suites6,2653.5%12/31/20315/27/2021NAP5/26/2021NAPNAPNoFeeNAP
1919Loan14,201Montgomery PlazaDollar Tree9,2813.2%2/28/20265/25/2021NAP5/25/2021NAPNAPNoFeeNAP
2020Loan5,12,14,21,22,2512 WashingtonNAPNAPNAPNAP5/7/2021NAP7/9/2021NAPNAPYes - AEFeeNAP
2121Loan20,243CPC Portfolio            
21.0121.01Property 1Gateway PlazaKirkland’s Stores, Inc.6,2846.1%1/31/20232/12/2021NAP2/25/2021NAPNAPNoFeeNAP
21.0221.02Property 1Westland PlazaTLP, Inc. d/b/a Hand & Stone3,2002.3%9/30/20242/12/2021NAP2/12/2021NAPNAPNoFeeNAP
21.0321.03Property 1Orland CornersPolish & Slavic Federal CU4,1637.6%7/8/20302/12/2021NAP2/21/2021NAPNAPNoFeeNAP
2222Loan5,13,141Colonnade Corporate CenterThe Onin Group24,0215.7%8/31/20314/26/2021NAP4/26/2021NAPNAPNoFeeNAP
2323Loan13,15,221125 West 16th StreetNAPNAPNAPNAP5/13/2021NAP5/13/2021NAPNAPNoFeeNAP
2424Loan 7Brooklyn Multi Portfolio            
24.0124.01Property 14219 15th AvenueNAPNAPNAPNAP4/26/2021NAP4/26/2021NAPNAPNoFeeNAP
24.0224.02Property 1662 Park PlaceNAPNAPNAPNAP4/26/2021NAP4/26/2021NAPNAPNoFeeNAP
24.0324.03Property 130 Claver PlaceNAPNAPNAPNAP4/26/2021NAP4/26/2021NAPNAPNoFeeNAP
24.0424.04Property 1132 New York AvenueNAPNAPNAPNAP4/26/2021NAP4/26/2021NAPNAPNoFeeNAP
24.0524.05Property 1269 Kosciuszko StreetNAPNAPNAPNAP4/26/2021NAP4/26/2021NAPNAPNoFeeNAP
24.0624.06Property 11100 DeKalb AveNAPNAPNAPNAP4/26/2021NAP4/26/2021NAPNAPNoFeeNAP
24.0724.07Property 1119 Albany AveNAPNAPNAPNAP4/26/2021NAP4/26/2021NAPNAPNoFeeNAP
2525Loan5,1514500 Academy Road Distribution CenterNAPNAPNAPNAP4/27/2021NAP4/27/2021NAPNAPNoFeeNAP
2626Loan21,271Dreamland Shopping CenterMattress Firm5,4282.1%11/30/20265/18/2021NAP5/18/2021NAPNAPYes - AEFee / Leasehold10/31/2024
2727Loan1,2,5,12,13,21,22,26,271The DomainForever 2131,6913.6%1/31/20235/21/2021NAP5/24/2021NAPNAPNoFeeNAP
2828Loan13,14,211733 Amsterdam AveNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
2929Loan201949-955 Flatbush AvenueNAPNAPNAPNAP6/8/2021NAP6/7/2021NAPNAPNoFeeNAP
3030Loan 1116 East 124th StreetChrist Embassy International7,00013.4%2/28/20234/13/2021NAP4/13/2021NAPNAPNoFeeNAP
3131Loan 3Cityline Louisiana Storage Portfolio            
31.0131.01Property 1Extra Space LodiNAPNAPNAPNAP6/7/2021NAP6/7/2021NAPNAPNoFeeNAP
31.0231.02Property 1Extra Space LeesvilleNAPNAPNAPNAP6/7/2021NAP6/7/2021NAPNAPNoFeeNAP
31.0331.03Property 1Extra Space WindmereNAPNAPNAPNAP6/7/2021NAP6/7/2021NAPNAPNoFeeNAP
3232Loan10,14,17,201Pennsauken Logistics CenterNAPNAPNAPNAP5/12/2021NAP5/12/2021NAPNAPNoFeeNAP
3333Loan131Wheatland MarketplaceLee Nails1,5681.9%12/31/20243/12/2021NAP3/12/2021NAPNAPNoFeeNAP
                  

 A-1-17

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameFifth Largest TenantFifth Largest Tenant SFFifth Largest Tenant % of NRAFifth Largest Tenant Lease Expiration DateEnvironmental Phase I Report DateEnvironmental Phase II Report DateEngineering Report DateSeismic Report DatePML or SEL (%)Flood ZoneOwnership InterestGround Lease Expiration Date
      14,18,19,20         2121
3434Loan226Ohio Storage Portfolio            
34.0134.01Property 1Budget StorageNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
34.0234.02Property 1Liberty Avenue Self StorageNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
34.0334.03Property 1Lorain Baumhart StorageNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
34.0434.04Property 1Factory DriveNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
34.0534.05Property 1All American Mini StorageNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
34.0634.06Property 1Northern Royalton Discount StorageNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
3535Loan14,17,20,22,2315800 UplanderNAPNAPNAPNAP7/27/2020NAP5/12/202110/15/201915%NoFeeNAP
3636Loan13,201Southland Office CenterMaleko Staffing2,9732.3%4/30/20245/3/2021NAP5/3/20214/14/202119%NoFeeNAP
3737Loan131Lake Mead DecaturMedtyme Corporation3,0003.0%9/30/20255/7/2021NAP5/7/2021NAPNAPNoFeeNAP
3838Loan14,271Cumberland CrossingLumber Liquidators, Inc6,4002.5%6/30/20245/19/2021NAP5/19/2021NAPNAPNoFeeNAP
3939Loan179SVEA Portfolio II            
39.0139.01Property 1DallasNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
39.0239.02Property 1Spring ValleyNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
39.0339.03Property 1LawtonNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
39.0439.04Property 1Grand PrairieNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
39.0539.05Property 1LongviewNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
39.0639.06Property 1GarlandNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
39.0739.07Property 1San AntonioNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
39.0839.08Property 1Texas CityNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
39.0939.09Property 1OdessaNAPNAPNAPNAP5/19/2021NAP5/19/2021NAPNAPNoFeeNAP
4040Loan 3Farrell Hampton Portfolio            
40.0140.01Property 1269 Butter LaneHoyt Landscaping3,12312.4%4/14/20226/24/2021NAP6/25/2021NAPNAPNoFeeNAP
40.0240.02Property 1Farrell Executive PlazaNatures Guardian7835.8%1/31/20226/27/2021NAP6/25/2021NAPNAPNoFeeNAP
40.0340.03Property 1Watermill PlazaNAPNAPNAPNAP6/24/2021NAP6/25/2021NAPNAPNoFeeNAP
4141Loan1314201 Tonnelle AveIron Arena6,5007.1%8/31/20265/21/2021NAP5/21/2021NAPNAPYes - AEFeeNAP
4242Loan 1Kautex IndustrialNAPNAPNAPNAP4/22/2021NAP4/21/2021NAPNAPNoFeeNAP
4343Loan 1Logan IndustrialNAPNAPNAPNAP6/15/2021NAP6/15/2021NAPNAPNoFeeNAP
4444Loan131shareDowntownNAPNAPNAPNAP6/1/2021NAP3/24/2021NAPNAPNoFeeNAP
4545Loan14,17,221Lucid MotorsNAPNAPNAPNAP6/8/2021NAP6/3/20216/3/202118%Yes - AEFeeNAP
4646Loan3,13,221AAA PlatteSource 74 LLC4,9001.8%3/31/20233/4/2021NAP3/3/2021NAPNAPYes - AEFeeNAP
4747Loan18,251Mountain View OfficeNAPNAPNAPNAP5/26/2021NAP5/28/20215/26/202116%NoFeeNAP
4848Loan 1Hillside ApartmentsNAPNAPNAPNAP5/17/2021NAP4/19/2021NAPNAPYes - AEFeeNAP
4949Loan 1La Perla ApartmentsNAPNAPNAPNAP6/2/2021NAP6/2/2021NAPNAPNoFeeNAP
5050Loan231Publix EnterpriseNail Boutique & Spa2,3003.8%6/30/20275/25/2021NAP5/25/2021NAPNAPNoFeeNAP
5151Loan131Amazon Prime WynwoodNAPNAPNAPNAP7/1/2021NAP7/1/2021NAPNAPNoFeeNAP
5252Loan131Turner FarmsNAPNAPNAPNAP6/4/2021NAP6/2/2021NAPNAPNoFeeNAP
5353Loan2,15,17,2213915 14th AvenueTouchStone1,2355.1%12/31/20305/26/2021NAP5/13/2021NAPNAPNoFeeNAP
5454Loan231Courtyard LubbockNAPNAPNAPNAP6/2/2021NAP6/2/2021NAPNAPNoFeeNAP
5555Loan 12102 Avenue ZGlobal Stone Associates, Inc1,6558.0%2/28/20315/3/2021NAP4/30/2021NAPNAPNoFeeNAP
5656Loan301TownPlace Suites by Marriott Cleveland, TNNAPNAPNAPNAP5/24/2021NAP5/24/2021NAPNAPNoFeeNAP
5757Loan 145 Crossways Park DriveNAPNAPNAPNAP6/2/2021NAP6/2/2021NAPNAPNoFeeNAP
5858Loan14180 NE 40th StreetNAPNAPNAPNAP6/8/2021NAP6/7/2021NAPNAPNoFeeNAP
5959Loan 15517 BroadwayNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
6060Loan 1Home2 Suites - Columbia SCNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
6161Loan 2CityLine TX & TN Portfolio            
61.0161.01Property 1Four Seasons Self StorageNAPNAPNAPNAP6/2/2021NAP6/2/2021NAPNAPNoFeeNAP
61.0261.02Property 1Storage Plus of College StationNAPNAPNAPNAP6/7/2021NAP6/7/2021NAPNAPNoFeeNAP
6262Loan 1Shoppes at StonebrookBryman Cleaners1,3002.3%10/31/20235/4/2021NAP5/4/2021NAPNAPYes - AEFeeNAP
6363Loan 1Buckner Pointe ApartmentsNAPNAPNAPNAP4/30/2021NAP4/30/2021NAPNAPNoFeeNAP
6464Loan 14001 Dell AveCamaja Construction2,5004.9%3/14/20235/21/2021NAP5/21/2021NAPNAPYes - AEFeeNAP
6565Loan 12679 RedondoNAPNAPNAPNAP6/2/2021NAP6/2/20216/2/202113%NoFeeNAP
6666Loan141CIC GilbertNAPNAPNAPNAP5/21/2021NAP5/21/2021NAPNAPNoFeeNAP
6767Loan 1Vallen Distribution CenterNAPNAPNAPNAP6/30/2021NAP6/30/20216/30/20219%NoFeeNAP
6868Loan132Conroe Texas Multifamily Portfolio            
68.0168.01Property 1The Lofts of ConroeNAPNAPNAPNAP5/11/2021NAP5/12/2021NAPNAPNoFeeNAP
68.0268.02Property 1Glenwood VillasNAPNAPNAPNAP5/11/2021NAP5/12/2021NAPNAPNoFeeNAP
6969Loan 14138 BroadwayNAPNAPNAPNAP5/5/2021NAP5/5/2021NAPNAPNoFeeNAP
7070Loan 1Fairway at Fianna HillsNAPNAPNAPNAP3/30/2021NAP3/30/2021NAPNAPNoFeeNAP
7171Loan 1Cityline Port CharlotteNAPNAPNAPNAP5/3/2021NAP5/3/2021NAPNAPYes - AEFeeNAP

 A-1-18

 

 

BMARK 2021-B28 Annex A-1

 

                  
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameGround Lease Extension TermsAnnual Ground Lease Payment as of the Cut-off Date ($)Annual Ground Rent Increases (Y/N)Upfront RE Tax Reserve ($)Monthly RE Tax Reserve ($)Upfront Insurance Reserve ($)Monthly Insurance Reserve ($)Upfront Replacement / PIP Reserve ($)Monthly Replacement / FF&E Reserve ($)Replacement Reserve Caps ($)Upfront TI/LC Reserve ($)Monthly TI/LC Reserve ($)
      212121222322232223242223
11Loan1,5,12,13,14,15,18,271One SoHo SquareNAPNAPNAP0Springing0Springing0Springing150,0000Springing
22Loan201The ZigguratNAPNAPNAP736,451122,7420Springing06,2290062,288
33Loan13,20,261Doral ConcourseNAPNAPNAP1,096,651109,665233,02041,51005,81601,000,000Springing
44Loan3,6,23,25,271909 Third Avenue FeeNAPNAPNAP0Springing0Springing00000
55Loan5,12,231College PointNAPNAPNAP0Springing0Springing000017,936
66Loan 1Swingline BuildingNAPNAPNAP301,633100,5440Springing03,0810030,813
77Loan2,49U-Haul Sac 22   268,300Springing0Springing51,665Springing51,66500
7.017.01Property 1Coon RapidsNAPNAPNAP         
7.027.02Property 1Manassas ParkNAPNAPNAP         
7.037.03Property 1Route 295NAPNAPNAP         
7.047.04Property 1WestcreekNAPNAPNAP         
7.057.05Property 1Causeway BoulevardNAPNAPNAP         
7.067.06Property 1State AvenueNAPNAPNAP         
7.077.07Property 1Ina RoadNAPNAPNAP         
7.087.08Property 1Jolly & CedarNAPNAPNAP         
7.097.09Property 1AutomallNAPNAPNAP         
88Loan21,241Red Rose CommonsNAPNAPNAP127,19363,5960Springing014,2700021,954
99Loan 1Glenmuir of NapervilleNAPNAPNAP235,66478,55518,550Springing00000
1010Loan5,12,13,14,17,21,251Watermark TempeNone20No0065,4329,34705,153126,6703,210,045Springing
1111Loan13,14,17,201Koppers BuildingNAPNAPNAP224,25344,8510Springing5,5595,559200,11227,79327,793
1212Loan1,3,5,12,20,216Huntsville Office PortfolioNone3,452,788Yes887,15380,65092,90113,272024,2360086,157
12.0112.01Property 1Research PlaceNAVNAVNAV         
12.0212.02Property 1Research Park Office CenterNAVNAVNAV         
12.0312.03Property 1Regions CenterNAVNAVNAV         
12.0412.04Property 1301 Voyager WayNAVNAVNAV         
12.0512.05Property 1Intuitive Center I & IINAVNAVNAV         
12.0612.06Property 1Lakeside Center I & IINAVNAVNAV         
1313Loan13,23,261Jacksonville ConcourseNAPNAPNAP266,21253,24221,27010,63504,9300250,00024,167
1414Loan3,12,151Promenade at New TownNAPNAPNAP261,70229,07821,6747,2250Springing000
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased FeeNone4,000,000Yes634,595211,53253,2348,87200000
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48   140,09735,0240Springing364,8802,4440500,000Springing
16.0116.01Property 1Food4Less - Chicago HeightsNAPNAPNAP         
16.0216.02Property 1Walgreens - BridgeviewNAPNAPNAP         
16.0316.03Property 1Walgreens - AltonNAPNAPNAP         
16.0416.04Property 1Walgreens - AlexandriaNAPNAPNAP         
16.0516.05Property 1First Midwest Bank - DeKalbNAPNAPNAP         
16.0616.06Property 1First Midwest Bank - SchaumburgNAPNAPNAP         
16.0716.07Property 1Walgreens - Oklahoma CityNAPNAPNAP         
16.0816.08Property 1CVS - ZanesvilleNAPNAPNAP         
16.0916.09Property 1CVS Pharmacy - HagerstownNAPNAPNAP         
16.1016.10Property 1Fresenius Medical Care - LawrencevilleNAPNAPNAP         
16.1116.11Property 1First Midwest Bank - JolietNAPNAPNAP         
16.1216.12Property 1Memorial Health System - DecaturNAPNAPNAP         
16.1316.13Property 1CVS - DecaturNAPNAPNAP         
16.1416.14Property 1Verizon - BeloitNAPNAPNAP         
16.1516.15Property 1Dollar Tree - GrimesNAPNAPNAP         
16.1616.16Property 1Dollar General - Belle ChasseNAPNAPNAP         
16.1716.17Property 1Sherwin Williams - UrbanaNAPNAPNAP         
16.1816.18Property 1Dollar General - CamdenNAPNAPNAP         
16.1916.19Property 1Dollar General - ThibodauxNAPNAPNAP         
16.2016.20Property 1Dollar General - HoumaNAPNAPNAP         
16.2116.21Property 1Dollar General - South BendNAPNAPNAP         
1717Loan10,13,14,231St. John’s Town Center NorthNAPNAPNAP216,91443,3830Springing525,000Springing0850,000Springing
1818Loan131Campbell PlazaNAPNAPNAP104,01426,00334,1223,41202,942105,916011,033
1919Loan14,201Montgomery PlazaNAPNAPNAP103,87425,9690Springing06,777813,191024,202
2020Loan5,12,14,21,22,2512 WashingtonNAPNAPNAP217,423140,1230Springing08,489000
2121Loan20,243CPC Portfolio   210,29470,098109,77712,197469,4508,1350500,00018,488
21.0121.01Property 1Gateway PlazaNAPNAPNAP         
21.0221.02Property 1Westland PlazaNAPNAPNAP         
21.0321.03Property 1Orland CornersNAPNAPNAP         
2222Loan5,13,141Colonnade Corporate CenterNAPNAPNAP200,000137,41115,5047,7526,9946,99402,000,000Springing
2323Loan13,15,221125 West 16th StreetNAPNAPNAP78,66739,33440,3435,76301,020000
2424Loan 7Brooklyn Multi Portfolio   31,10215,55130,1925,03201,32300419
24.0124.01Property 14219 15th AvenueNAPNAPNAP         
24.0224.02Property 1662 Park PlaceNAPNAPNAP         
24.0324.03Property 130 Claver PlaceNAPNAPNAP         
24.0424.04Property 1132 New York AvenueNAPNAPNAP         
24.0524.05Property 1269 Kosciuszko StreetNAPNAPNAP         
24.0624.06Property 11100 DeKalb AveNAPNAPNAP         
24.0724.07Property 1119 Albany AveNAPNAPNAP         
2525Loan5,1514500 Academy Road Distribution CenterNAPNAPNAP0Springing0Springing0Springing00Springing
2626Loan21,271Dreamland Shopping Center5, 5 year extension options406,123Yes0Springing0Springing0Springing00Springing
2727Loan1,2,5,12,13,21,22,26,271The DomainNAPNAPNAP0Springing0Springing0Springing265,9680Springing
2828Loan13,14,211733 Amsterdam AveNAPNAPNAP112,89237,6318,3988400264000
2929Loan201949-955 Flatbush AvenueNAPNAPNAP267,89046,88123,3094,662075527,18605,833
3030Loan 1116 East 124th StreetNAPNAPNAP40,67413,55816,5202,7530872004,358
3131Loan 3Cityline Louisiana Storage Portfolio   62,4416,9380Springing288,0911,567000
31.0131.01Property 1Extra Space LodiNAPNAPNAP         
31.0231.02Property 1Extra Space LeesvilleNAPNAPNAP         
31.0331.03Property 1Extra Space WindmereNAPNAPNAP         
3232Loan10,14,17,201Pennsauken Logistics CenterNAPNAPNAP15,65915,6590Springing4,0784,078010,87510,875
3333Loan131Wheatland MarketplaceNAPNAPNAP54,04213,51114,2422,84850,0001,04925,18607,593
                  

 A-1-19

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameGround Lease Extension TermsAnnual Ground Lease Payment as of the Cut-off Date ($)Annual Ground Rent Increases (Y/N)Upfront RE Tax Reserve ($)Monthly RE Tax Reserve ($)Upfront Insurance Reserve ($)Monthly Insurance Reserve ($)Upfront Replacement / PIP Reserve ($)Monthly Replacement / FF&E Reserve ($)Replacement Reserve Caps ($)Upfront TI/LC Reserve ($)Monthly TI/LC Reserve ($)
      212121222322232223242223
3434Loan226Ohio Storage Portfolio   12,44912,4497,1193,560217,6942,408000
34.0134.01Property 1Budget StorageNAPNAPNAP         
34.0234.02Property 1Liberty Avenue Self StorageNAPNAPNAP         
34.0334.03Property 1Lorain Baumhart StorageNAPNAPNAP         
34.0434.04Property 1Factory DriveNAPNAPNAP         
34.0534.05Property 1All American Mini StorageNAPNAPNAP         
34.0634.06Property 1Northern Royalton Discount StorageNAPNAPNAP         
3535Loan14,17,20,22,2315800 UplanderNAPNAPNAP13,2193,3058,51994705060251,3763,794
3636Loan13,201Southland Office CenterNAPNAPNAP86,89421,7240Springing02,11350,714300,00015,848
3737Loan131Lake Mead DecaturNAPNAPNAP35,6297,1260Springing02,106126,37004,212
3838Loan14,271Cumberland CrossingNAPNAPNAP162,64154,2140Springing3,2303,23077,52421,53521,535
3939Loan179SVEA Portfolio II   184,24822,8940Springing01,56837,626016,853
39.0139.01Property 1DallasNAPNAPNAP         
39.0239.02Property 1Spring ValleyNAPNAPNAP         
39.0339.03Property 1LawtonNAPNAPNAP         
39.0439.04Property 1Grand PrairieNAPNAPNAP         
39.0539.05Property 1LongviewNAPNAPNAP         
39.0639.06Property 1GarlandNAPNAPNAP         
39.0739.07Property 1San AntonioNAPNAPNAP         
39.0839.08Property 1Texas CityNAPNAPNAP         
39.0939.09Property 1OdessaNAPNAPNAP         
4040Loan 3Farrell Hampton Portfolio   8,5252,8425,2862,6430752007,389
40.0140.01Property 1269 Butter LaneNAPNAPNAP         
40.0240.02Property 1Farrell Executive PlazaNAPNAPNAP         
40.0340.03Property 1Watermill PlazaNAPNAPNAP         
4141Loan1314201 Tonnelle AveNAPNAPNAP18,9399,47012,3096,1550765003,824
4242Loan 1Kautex IndustrialNAPNAPNAP15,78315,7830Springing02,083003,063
4343Loan 1Logan IndustrialNAPNAPNAP0Springing6,62660201,251005,230
4444Loan131shareDowntownNAPNAPNAP12,5124,1711,7651,76501,10000Springing
4545Loan14,17,221Lucid MotorsNAPNAPNAP51,80512,9510Springing061014,6331,000,000Springing
4646Loan3,13,221AAA PlatteNAPNAPNAP36,6517,33025,6052,84505,1710395,5892,010
4747Loan18,251Mountain View OfficeNAPNAPNAP146,46913,31512,6322,10551,8273,5120300,0007,352
4848Loan 1Hillside ApartmentsNAPNAPNAP72,64010,3778,553Springing02,250000
4949Loan 1La Perla ApartmentsNAPNAPNAP24,0618,02084,5377,045202,4644,750000
5050Loan231Publix EnterpriseNAPNAPNAP36,1645,1660Springing076850,000200,000Springing
5151Loan131Amazon Prime WynwoodNAPNAPNAP91,0359,1030Springing0317001,583
5252Loan131Turner FarmsNAPNAPNAP40,6185,0770Springing0913000
5353Loan2,15,17,2213915 14th AvenueNAPNAPNAP17,5178,7592,353784030500691
5454Loan231Courtyard LubbockNAPNAPNAP135,91915,1020Springing010,554000
5555Loan 12102 Avenue ZNAPNAPNAP1,1121,1124,5211,50703470150,0002,081
5656Loan301TownPlace Suites by Marriott Cleveland, TNNAPNAPNAP35,5067,10112,9412,58804% of Gross Revenue000
5757Loan 145 Crossways Park DriveNAPNAPNAP22,53822,5380Springing0809000
5858Loan14180 NE 40th StreetNAPNAPNAP76,0349,5040Springing71713,4010Springing
5959Loan 15517 BroadwayNAPNAPNAP19,7939,8967,5225790399000
6060Loan 1Home2 Suites - Columbia SCNAPNAPNAP267,21126,7217,67169704,433000
6161Loan 2CityLine TX & TN Portfolio   25,6724,2790Springing6,789762000
61.0161.01Property 1Four Seasons Self StorageNAPNAPNAP         
61.0261.02Property 1Storage Plus of College StationNAPNAPNAP         
6262Loan 1Shoppes at StonebrookNAPNAPNAP35,8207,1640Springing01,48946,100200,0002,881
6363Loan 1Buckner Pointe ApartmentsNAPNAPNAP93,68110,4094,1202,06001,067000
6464Loan 14001 Dell AveNAPNAPNAP13,3816,69020,5354,107120,000422002,108
6565Loan 12679 RedondoNAPNAPNAP24,6774,9354,8041,60140,64422600Springing
6666Loan141CIC GilbertNAPNAPNAP0Springing0Springing31,000Springing31,000285,000Springing
6767Loan 1Vallen Distribution CenterNAPNAPNAP45,2469,0499,74981201,690001,582
6868Loan132Conroe Texas Multifamily Portfolio   34,3358,5842,5582,55801,604000
68.0168.01Property 1The Lofts of ConroeNAPNAPNAP         
68.0268.02Property 1Glenwood VillasNAPNAPNAP         
6969Loan 14138 BroadwayNAPNAPNAP0Springing8,2926380250000
7070Loan 1Fairway at Fianna HillsNAPNAPNAP9,9433,3146,0503,02501,887000
7171Loan 1Cityline Port CharlotteNAPNAPNAP40,5284,0530Springing6,964293000

 A-1-20

 

 

BMARK 2021-B28 Annex A-1

 

              
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameTI/LC Caps ($)Upfront Debt Service Reserve ($)Monthly Debt Service Reserve ($)Debt Service Reserve Cap ($)Upfront Deferred Maintenance Reserve ($)Upfront Other Reserve ($)Monthly Other Reserve ($)Other Reserve Description
      24222324222223 
11Loan1,5,12,13,14,15,18,271One SoHo Square1,500,000000000NAP
22Loan201The Ziggurat11,211,75000006,457,962SpringingDGS Lease Work Reserve (Upfront: $6,457,962), DGS Supplemental Reserve (Monthly: Springing)
33Loan13,20,261Doral Concourse1,000,000000071,5680Unfunded Tenant Obligations Reserve
44Loan3,6,23,25,271909 Third Avenue Fee0000000NAP
55Loan5,12,231College Point0000000NAP
66Loan 1Swingline Building739,51800074,75000NAP
77Loan2,49U-Haul Sac 220000261,06800NAP
7.017.01Property 1Coon Rapids        
7.027.02Property 1Manassas Park        
7.037.03Property 1Route 295        
7.047.04Property 1Westcreek        
7.057.05Property 1Causeway Boulevard        
7.067.06Property 1State Avenue        
7.077.07Property 1Ina Road        
7.087.08Property 1Jolly & Cedar        
7.097.09Property 1Automall        
88Loan21,241Red Rose Commons1,053,812000023,409SpringingCondominium Reserve
99Loan 1Glenmuir of Naperville0000000NAP
1010Loan5,12,13,14,17,21,251Watermark Tempe927,52800003,403,2960Rent Concession Funds
1111Loan13,14,17,201Koppers Building1,334,07200011,7157,475,3080Outstanding CapEx Reserve (Upfront: $4,244,705), Outstanding TI/LC Reserve (Upfront: $2,223,443), Free Rent Reserve (Upfront: $1,007,160)
1212Loan1,3,5,12,20,216Huntsville Office Portfolio4,000,00000032,7183,828,1090Unfunded Obligations Reserve (Upfront: $3,534,621.71), Ground Lease Reserve (Upfront: $293,487)
12.0112.01Property 1Research Place        
12.0212.02Property 1Research Park Office Center        
12.0312.03Property 1Regions Center        
12.0412.04Property 1301 Voyager Way        
12.0512.05Property 1Intuitive Center I & II        
12.0612.06Property 1Lakeside Center I & II        
1313Loan13,23,261Jacksonville Concourse2,500,00000002,000,5260Unfunded Obligations Reserve
1414Loan3,12,151Promenade at New Town00004,428337,0000Interior Capital Expenditure Reserve (Upfront: $217,520), Exterior Capital Expenditure Reserve (Upfront: $119,480)
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased Fee0000000NAP
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48000084,81300NAP
16.0116.01Property 1Food4Less - Chicago Heights        
16.0216.02Property 1Walgreens - Bridgeview        
16.0316.03Property 1Walgreens - Alton        
16.0416.04Property 1Walgreens - Alexandria        
16.0516.05Property 1First Midwest Bank - DeKalb        
16.0616.06Property 1First Midwest Bank - Schaumburg        
16.0716.07Property 1Walgreens - Oklahoma City        
16.0816.08Property 1CVS - Zanesville        
16.0916.09Property 1CVS Pharmacy - Hagerstown        
16.1016.10Property 1Fresenius Medical Care - Lawrenceville        
16.1116.11Property 1First Midwest Bank - Joliet        
16.1216.12Property 1Memorial Health System - Decatur        
16.1316.13Property 1CVS - Decatur        
16.1416.14Property 1Verizon - Beloit        
16.1516.15Property 1Dollar Tree - Grimes        
16.1616.16Property 1Dollar General - Belle Chasse        
16.1716.17Property 1Sherwin Williams - Urbana        
16.1816.18Property 1Dollar General - Camden        
16.1916.19Property 1Dollar General - Thibodaux        
16.2016.20Property 1Dollar General - Houma        
16.2116.21Property 1Dollar General - South Bend        
1717Loan10,13,14,231St. John’s Town Center North750,0000000168,3130Outstanding TI Reserve (Upfront: $145,339.11), Free Rent Reserve (Upfront: $22,973.49)
1818Loan131Campbell Plaza264,9800000844,5640Unfunded Obligations Reserve
1919Loan14,201Montgomery Plaza1,161,702000000NAP
2020Loan5,12,14,21,22,2512 Washington000008,000,000SpringingSondor Replacement Reserve (Upfront: $5,000,000), Rent Concession Reserve (Upfront: $3,000,000), Common Charges Reserve (Monthly: Springing)
2121Loan20,243CPC Portfolio0500,00000185,839174,0370Unfunded Tenant Obligations Reserve
21.0121.01Property 1Gateway Plaza        
21.0221.02Property 1Westland Plaza        
21.0321.03Property 1Orland Corners        
2222Loan5,13,141Colonnade Corporate Center2,000,000000000NAP
2323Loan13,15,221125 West 16th Street00000661,5980Capitalized Holdback Reserve (Upfront: $300,000), Free Rent Reserve (Upfront: $361,598)
2424Loan 7Brooklyn Multi Portfolio000029,10088,157SpringingJ-51 Tax Reserve
24.0124.01Property 14219 15th Avenue        
24.0224.02Property 1662 Park Place        
24.0324.03Property 130 Claver Place        
24.0424.04Property 1132 New York Avenue        
24.0524.05Property 1269 Kosciuszko Street        
24.0624.06Property 11100 DeKalb Ave        
24.0724.07Property 1119 Albany Ave        
2525Loan5,1514500 Academy Road Distribution Center0000000NAP
2626Loan21,271Dreamland Shopping Center787,19100000SpringingGround Rent Reserve
2727Loan1,2,5,12,13,21,22,26,271The Domain2,659,58400006,912,288SpringingOutstanding TI/LC Reserve (Upfront: $6,565,265), Gap Rent Reserve (Upfront: $347,023), Major Tenant Reserve (Monthly: Springing; Cap: $4,020,000)
2828Loan13,14,211733 Amsterdam Ave000008,749SpringingCondominium Reserve
2929Loan201949-955 Flatbush Avenue500,0000002,875208,252SpringingUnfunded Obligations Reserve (Upfront: $120,000), Gap Rent Reserve (Upfront: $88,252), ICAP Tax Reserve (Monthly: Springing)
3030Loan 1116 East 124th Street250,000000000NAP
3131Loan 3Cityline Louisiana Storage Portfolio0000000NAP
31.0131.01Property 1Extra Space Lodi        
31.0231.02Property 1Extra Space Leesville        
31.0331.03Property 1Extra Space Windmere        
3232Loan10,14,17,201Pennsauken Logistics Center000013,25565,4380Free Rent Reserve
3333Loan131Wheatland Marketplace364,476681,33300057,6090Unfunded Obligations Reserve
              

 A-1-21

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameTI/LC Caps ($)Upfront Debt Service Reserve ($)Monthly Debt Service Reserve ($)Debt Service Reserve Cap ($)Upfront Deferred Maintenance Reserve ($)Upfront Other Reserve ($)Monthly Other Reserve ($)Other Reserve Description
      24222324222223 
3434Loan226Ohio Storage Portfolio000028,250300,0000Holdback Reserve
34.0134.01Property 1Budget Storage        
34.0234.02Property 1Liberty Avenue Self Storage        
34.0334.03Property 1Lorain Baumhart Storage        
34.0434.04Property 1Factory Drive        
34.0534.05Property 1All American Mini Storage        
34.0634.06Property 1Northern Royalton Discount Storage        
3535Loan14,17,20,22,2315800 Uplander00000420,882SpringingRent Abatement Reserve
3636Loan13,201Southland Office Center375,000000000NAP
3737Loan131Lake Mead Decatur101,096000000NAP
3838Loan14,271Cumberland Crossing516,828000000NAP
3939Loan179SVEA Portfolio II404,4840008,82000NAP
39.0139.01Property 1Dallas        
39.0239.02Property 1Spring Valley        
39.0339.03Property 1Lawton        
39.0439.04Property 1Grand Prairie        
39.0539.05Property 1Longview        
39.0639.06Property 1Garland        
39.0739.07Property 1San Antonio        
39.0839.08Property 1Texas City        
39.0939.09Property 1Odessa        
4040Loan 3Farrell Hampton Portfolio300,0000009,68900NAP
40.0140.01Property 1269 Butter Lane        
40.0240.02Property 1Farrell Executive Plaza        
40.0340.03Property 1Watermill Plaza        
4141Loan1314201 Tonnelle Ave75,00000037,50050,0000Excess Flood Reserve
4242Loan 1Kautex Industrial183,75000010,07500NAP
4343Loan 1Logan Industrial0000000NAP
4444Loan131shareDowntown0000000NAP
4545Loan14,17,221Lucid Motors109,746000000NAP
4646Loan3,13,221AAA Platte000067,80028,125SpringingFree and Prepaid Rent Reserve (Upfront: $28,125), Subdivision Work Reserve (Monthly: Springing)
4747Loan18,251Mountain View Office500,0000000123,1730Roof Reserve
4848Loan 1Hillside Apartments00004,25000NAP
4949Loan 1La Perla Apartments0000056,1200Security Gate Installation Reserve
5050Loan231Publix Enterprise200,000000000NAP
5151Loan131Amazon Prime Wynwood000029,45600NAP
5252Loan131Turner Farms00006,25000NAP
5353Loan2,15,17,2213915 14th Avenue00001,155500,0000Property Tax Abatement Reserve
5454Loan231Courtyard Lubbock0138,2550001,488,9950PIP Reserve
5555Loan 12102 Avenue Z250,000164,06300000NAP
5656Loan301TownPlace Suites by Marriott Cleveland, TN0394,4620000SpringingPIP Reserve
5757Loan 145 Crossways Park Drive00000656,4470Free Rent Reserve (Upfront: $418,892.50), Unfunded Obligations Reserve (Upfront: $237,554.00)
5858Loan14180 NE 40th Street28,340000057,0680Free Rent Reserve
5959Loan 15517 Broadway0000000NAP
6060Loan 1Home2 Suites - Columbia SC000000SpringingPIP Reserve
6161Loan 2CityLine TX & TN Portfolio000029,83000NAP
61.0161.01Property 1Four Seasons Self Storage        
61.0261.02Property 1Storage Plus of College Station        
6262Loan 1Shoppes at Stonebrook372,875000000NAP
6363Loan 1Buckner Pointe Apartments0000000NAP
6464Loan 14001 Dell Ave50,00000024,75000NAP
6565Loan 12679 Redondo000028,80000NAP
6666Loan141CIC Gilbert285,000000000NAP
6767Loan 1Vallen Distribution Center000016,77500NAP
6868Loan132Conroe Texas Multifamily Portfolio045,23600000NAP
68.0168.01Property 1The Lofts of Conroe        
68.0268.02Property 1Glenwood Villas        
6969Loan 14138 Broadway0000000NAP
7070Loan 1Fairway at Fianna Hills030,6540026,86000NAP
7171Loan 1Cityline Port Charlotte00008,53100NAP

 A-1-22

 

 

BMARK 2021-B28 Annex A-1

 

               
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameOther Reserve Cap ($)Holdback/ Earnout Amount ($)Holdback/ Earnout DescriptionLockbox TypeCash ManagementExcess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)Tenant Specific Excess Cash Trap Trigger (Y/N)Pari Passu (Y/N)Pari Passu in Trust Controlling (Y/N)
      24  2525    
11Loan1,5,12,13,14,15,18,271One SoHo Square00NAPHardSpringingYesNoYesNo
22Loan201The Ziggurat00NAPSpringingSpringingYesYesNoNAP
33Loan13,20,261Doral Concourse00NAPSpringingSpringingYesYesNoNAP
44Loan3,6,23,25,271909 Third Avenue Fee00NAPNoneIn PlaceNoNoNoNAP
55Loan5,12,231College Point00NAPHardSpringingYesYesYesYes
66Loan 1Swingline Building00NAPHardSpringingYesNoNoNAP
77Loan2,49U-Haul Sac 2200NAPSoftSpringingYesNoNoNAP
7.017.01Property 1Coon Rapids         
7.027.02Property 1Manassas Park         
7.037.03Property 1Route 295         
7.047.04Property 1Westcreek         
7.057.05Property 1Causeway Boulevard         
7.067.06Property 1State Avenue         
7.077.07Property 1Ina Road         
7.087.08Property 1Jolly & Cedar         
7.097.09Property 1Automall         
88Loan21,241Red Rose Commons00NAPHardSpringingYesYesNoNAP
99Loan 1Glenmuir of Naperville00NAPSpringingSpringingYesNoNoNAP
1010Loan5,12,13,14,17,21,251Watermark Tempe00NAPHardSpringingYesYesYesNo
1111Loan13,14,17,201Koppers Building00NAPHardSpringingYesYesNoNAP
1212Loan1,3,5,12,20,216Huntsville Office Portfolio00NAPHardSpringingYesYesYesNo
12.0112.01Property 1Research Place         
12.0212.02Property 1Research Park Office Center         
12.0312.03Property 1Regions Center         
12.0412.04Property 1301 Voyager Way         
12.0512.05Property 1Intuitive Center I & II         
12.0612.06Property 1Lakeside Center I & II         
1313Loan13,23,261Jacksonville Concourse00NAPHardSpringingYesNoNoNAP
1414Loan3,12,151Promenade at New Town00NAPSoftSpringingYesNoNoNAP
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased Fee00NAPHardIn PlaceYesYesYesYes
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #4800NAPHardSpringingYesNoYesYes
16.0116.01Property 1Food4Less - Chicago Heights         
16.0216.02Property 1Walgreens - Bridgeview         
16.0316.03Property 1Walgreens - Alton         
16.0416.04Property 1Walgreens - Alexandria         
16.0516.05Property 1First Midwest Bank - DeKalb         
16.0616.06Property 1First Midwest Bank - Schaumburg         
16.0716.07Property 1Walgreens - Oklahoma City         
16.0816.08Property 1CVS - Zanesville         
16.0916.09Property 1CVS Pharmacy - Hagerstown         
16.1016.10Property 1Fresenius Medical Care - Lawrenceville         
16.1116.11Property 1First Midwest Bank - Joliet         
16.1216.12Property 1Memorial Health System - Decatur         
16.1316.13Property 1CVS - Decatur         
16.1416.14Property 1Verizon - Beloit         
16.1516.15Property 1Dollar Tree - Grimes         
16.1616.16Property 1Dollar General - Belle Chasse         
16.1716.17Property 1Sherwin Williams - Urbana         
16.1816.18Property 1Dollar General - Camden         
16.1916.19Property 1Dollar General - Thibodaux         
16.2016.20Property 1Dollar General - Houma         
16.2116.21Property 1Dollar General - South Bend         
1717Loan10,13,14,231St. John’s Town Center North00NAPSpringingSpringingYesYesNoNAP
1818Loan131Campbell Plaza00NAPHardSpringingYesYesNoNAP
1919Loan14,201Montgomery Plaza00NAPHardSpringingYesYesNoNAP
2020Loan5,12,14,21,22,2512 Washington00NAPSoftIn PlaceYesNoYesNo
2121Loan20,243CPC Portfolio00NAPHardSpringingYesYesNoNAP
21.0121.01Property 1Gateway Plaza         
21.0221.02Property 1Westland Plaza         
21.0321.03Property 1Orland Corners         
2222Loan5,13,141Colonnade Corporate Center00NAPHardSpringingYesYesYesNo
2323Loan13,15,221125 West 16th Street0300,000Borrower shall deposit into an eligible account upon loan origination the Capitalized Holdback Funds.  The borrower must deliver to the lender  a Temporary Certificate of Occupancy as a precondition.  Subject to the TCO, from and after the origination date through and including July 1, 2024 the lender may disburse the holdback upon the debt yield equaling or exceeding 8.25%.SpringingSpringingYesNoNoNAP
2424Loan 7Brooklyn Multi Portfolio00NAPHardSpringingYesNoNoNAP
24.0124.01Property 14219 15th Avenue         
24.0224.02Property 1662 Park Place         
24.0324.03Property 130 Claver Place         
24.0424.04Property 1132 New York Avenue         
24.0524.05Property 1269 Kosciuszko Street         
24.0624.06Property 11100 DeKalb Ave         
24.0724.07Property 1119 Albany Ave         
2525Loan5,1514500 Academy Road Distribution Center00NAPHardSpringingYesYesYesNo
2626Loan21,271Dreamland Shopping Center00NAPSpringingSpringingYesNoNoNAP
2727Loan1,2,5,12,13,21,22,26,271The Domain4,020,0000NAPHardSpringingYesNoYesNo
2828Loan13,14,211733 Amsterdam Ave00NAPHardSpringingYesYesNoNAP
2929Loan201949-955 Flatbush Avenue00NAPHardSpringingYesYesNoNAP
3030Loan 1116 East 124th Street00NAPSpringingSpringingYesYesNoNAP
3131Loan 3Cityline Louisiana Storage Portfolio00NAPSpringingSpringingYesNoNoNAP
31.0131.01Property 1Extra Space Lodi         
31.0231.02Property 1Extra Space Leesville         
31.0331.03Property 1Extra Space Windmere         
3232Loan10,14,17,201Pennsauken Logistics Center00NAPHardSpringingYesYesNoNAP
3333Loan131Wheatland Marketplace00NAPSoftSpringingYesYesNoNAP
               

 A-1-23

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameOther Reserve Cap ($)Holdback/ Earnout Amount ($)Holdback/ Earnout DescriptionLockbox TypeCash ManagementExcess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)Tenant Specific Excess Cash Trap Trigger (Y/N)Pari Passu (Y/N)Pari Passu in Trust Controlling (Y/N)
      24  2525    
3434Loan226Ohio Storage Portfolio0300,000Borrowers shall deposit into an eligible account upon loan origination. The lender must disburse upon the debt yield equaling or exceeding 8.5%, unless the occurrence of a trigger period exists. The borrowers have no right to obtain a release of the reserve after the 36th monthly payment date.SpringingSpringingYesNoNoNAP
34.0134.01Property 1Budget Storage         
34.0234.02Property 1Liberty Avenue Self Storage         
34.0334.03Property 1Lorain Baumhart Storage         
34.0434.04Property 1Factory Drive         
34.0534.05Property 1All American Mini Storage         
34.0634.06Property 1Northern Royalton Discount Storage         
3535Loan14,17,20,22,2315800 Uplander00NAPHardSpringingYesYesNoNAP
3636Loan13,201Southland Office Center00NAPHardSpringingYesNoNoNAP
3737Loan131Lake Mead Decatur00NAPHardSpringingYesYesNoNAP
3838Loan14,271Cumberland Crossing00NAPSpringingSpringingYesYesNoNAP
3939Loan179SVEA Portfolio II00NAPHardSpringingYesNoNoNAP
39.0139.01Property 1Dallas         
39.0239.02Property 1Spring Valley         
39.0339.03Property 1Lawton         
39.0439.04Property 1Grand Prairie         
39.0539.05Property 1Longview         
39.0639.06Property 1Garland         
39.0739.07Property 1San Antonio         
39.0839.08Property 1Texas City         
39.0939.09Property 1Odessa         
4040Loan 3Farrell Hampton Portfolio00NAPHardSpringingYesNoNoNAP
40.0140.01Property 1269 Butter Lane         
40.0240.02Property 1Farrell Executive Plaza         
40.0340.03Property 1Watermill Plaza         
4141Loan1314201 Tonnelle Ave00NAPSpringingSpringingYesYesNoNAP
4242Loan 1Kautex Industrial00NAPSpringingSpringingYesYesNoNAP
4343Loan 1Logan Industrial00NAPSpringingSpringingYesYesNoNAP
4444Loan131shareDowntown00NAPSoftSpringingYesNoNoNAP
4545Loan14,17,221Lucid Motors00NAPHardSpringingYesYesNoNAP
4646Loan3,13,221AAA Platte00NAPSpringingSpringingYesNoNoNAP
4747Loan18,251Mountain View Office00NAPHardSpringingYesYesNoNAP
4848Loan 1Hillside Apartments00NAPSoftSpringingYesNoNoNAP
4949Loan 1La Perla Apartments00NAPSpringingSpringingYesNoNoNAP
5050Loan231Publix Enterprise00NAPHardSpringingYesYesNoNAP
5151Loan131Amazon Prime Wynwood00NAPHardSpringingYesYesNoNAP
5252Loan131Turner Farms00NAPSpringingSpringingYesNoNoNAP
5353Loan2,15,17,2213915 14th Avenue00NAPSpringingSpringingNoNoNoNAP
5454Loan231Courtyard Lubbock00NAPHardSpringingYesNoNoNAP
5555Loan 12102 Avenue Z00NAPSpringingSpringingYesNoNoNAP
5656Loan301TownPlace Suites by Marriott Cleveland, TN00NAPSoftSpringingYesNoNoNAP
5757Loan 145 Crossways Park Drive00NAPSpringingSpringingYesYesNoNAP
5858Loan14180 NE 40th Street00NAPHardSpringingNoYesNoNAP
5959Loan 15517 Broadway00NAPHardSpringingYesYesNoNAP
6060Loan 1Home2 Suites - Columbia SC00NAPSpringingSpringingYesNoNoNAP
6161Loan 2CityLine TX & TN Portfolio00NAPSpringingSpringingYesNoNoNAP
61.0161.01Property 1Four Seasons Self Storage         
61.0261.02Property 1Storage Plus of College Station         
6262Loan 1Shoppes at Stonebrook00NAPHardSpringingYesYesNoNAP
6363Loan 1Buckner Pointe Apartments00NAPSpringingSpringingYesNoNoNAP
6464Loan 14001 Dell Ave00NAPSpringingSpringingYesYesNoNAP
6565Loan 12679 Redondo00NAPHardSpringingYesYesNoNAP
6666Loan141CIC Gilbert00NAPHardSpringingYesYesNoNAP
6767Loan 1Vallen Distribution Center00NAPSpringingSpringingYesYesNoNAP
6868Loan132Conroe Texas Multifamily Portfolio00NAPSoftSpringingYesNoNoNAP
68.0168.01Property 1The Lofts of Conroe         
68.0268.02Property 1Glenwood Villas         
6969Loan 14138 Broadway00NAPHardSpringingYesYesNoNAP
7070Loan 1Fairway at Fianna Hills00NAPSpringingSpringingYesNoNoNAP
7171Loan 1Cityline Port Charlotte00NAPSpringingSpringingYesNoNoNAP

 A-1-24

 

 

BMARK 2021-B28 Annex A-1

 

                    
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameTrust Pari Passu Cut-off Date Balance ($)Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)Subordinate Companion Loan Cut-off Date Balance ($)Subordinate Companion Loan Interest RateWhole Loan Cut-off Date Balance ($)Whole Loan Monthly Debt Service ($)Whole Loan Cut-off Date LTV Ratio (%)Whole Loan Underwritten NCF DSCR (x)Whole Loan Underwritten NOI Debt Yield (%)Mezzanine Debt Cut-off Date Balance($)Mezzanine Debt Interest Rate (%)Total Debt Cut-off Date Balance ($)
             4 9    
11Loan1,5,12,13,14,15,18,271One SoHo Square135,000,000335,000,000771,201.111,081,983.64315,000,0002.72466879%785,000,0001,807,142.8858.1%2.928.1%120,000,0005.05000%905,000,000
22Loan201The ZigguratNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33Loan13,20,261Doral ConcourseNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
44Loan3,6,23,25,271909 Third Avenue FeeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
55Loan5,12,231College Point40,000,00030,000,00090,388.20210,905.79NAPNAP70,000,000210,905.7959.8%1.817.0%NAPNAPNAP
66Loan 1Swingline BuildingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
77Loan2,49U-Haul Sac 22NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.017.01Property 1Coon Rapids              
7.027.02Property 1Manassas Park              
7.037.03Property 1Route 295              
7.047.04Property 1Westcreek              
7.057.05Property 1Causeway Boulevard              
7.067.06Property 1State Avenue              
7.077.07Property 1Ina Road              
7.087.08Property 1Jolly & Cedar              
7.097.09Property 1Automall              
88Loan21,241Red Rose CommonsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
99Loan 1Glenmuir of NapervilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1010Loan5,12,13,14,17,21,251Watermark Tempe32,500,00088,500,000212,359.03290,343.98NAPNAP121,000,000290,343.9865.0%3.289.7%NAPNAPNAP
1111Loan13,14,17,201Koppers BuildingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1212Loan1,3,5,12,20,216Huntsville Office Portfolio30,000,00050,000,000222,017.95355,228.72NAPNAP80,000,000355,228.7268.6%1.8811.7%NAPNAPNAP
12.0112.01Property 1Research Place              
12.0212.02Property 1Research Park Office Center              
12.0312.03Property 1Regions Center              
12.0412.04Property 1301 Voyager Way              
12.0512.05Property 1Intuitive Center I & II              
12.0612.06Property 1Lakeside Center I & II              
1313Loan13,23,261Jacksonville ConcourseNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1414Loan3,12,151Promenade at New TownNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased Fee27,481,66722,485,00082,175.96182,613.26NAPNAP49,966,667182,613.2671.8%2.008.8%NAPNAPNAP
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #4827,000,00020,035,00053,576.24125,777.80NAPNAP47,035,000125,777.8061.5%2.668.7%NAPNAPNAP
16.0116.01Property 1Food4Less - Chicago Heights              
16.0216.02Property 1Walgreens - Bridgeview              
16.0316.03Property 1Walgreens - Alton              
16.0416.04Property 1Walgreens - Alexandria              
16.0516.05Property 1First Midwest Bank - DeKalb              
16.0616.06Property 1First Midwest Bank - Schaumburg              
16.0716.07Property 1Walgreens - Oklahoma City              
16.0816.08Property 1CVS - Zanesville              
16.0916.09Property 1CVS Pharmacy - Hagerstown              
16.1016.10Property 1Fresenius Medical Care - Lawrenceville              
16.1116.11Property 1First Midwest Bank - Joliet              
16.1216.12Property 1Memorial Health System - Decatur              
16.1316.13Property 1CVS - Decatur              
16.1416.14Property 1Verizon - Beloit              
16.1516.15Property 1Dollar Tree - Grimes              
16.1616.16Property 1Dollar General - Belle Chasse              
16.1716.17Property 1Sherwin Williams - Urbana              
16.1816.18Property 1Dollar General - Camden              
16.1916.19Property 1Dollar General - Thibodaux              
16.2016.20Property 1Dollar General - Houma              
16.2116.21Property 1Dollar General - South Bend              
1717Loan10,13,14,231St. John’s Town Center NorthNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1818Loan131Campbell PlazaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
1919Loan14,201Montgomery PlazaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
2020Loan5,12,14,21,22,2512 Washington25,000,000106,500,000310,440.11383,313.37NAPNAP131,500,000383,313.3760.6%2.829.9%NAPNAPNAP
2121Loan20,243CPC PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
21.0121.01Property 1Gateway Plaza              
21.0221.02Property 1Westland Plaza              
21.0321.03Property 1Orland Corners              
2222Loan5,13,141Colonnade Corporate Center23,000,00060,000,000305,796.31423,018.23NAPNAP83,000,000423,018.2372.5%1.288.2%NAPNAPNAP
2323Loan13,15,221125 West 16th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
2424Loan 7Brooklyn Multi PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.0124.01Property 14219 15th Avenue              
24.0224.02Property 1662 Park Place              
24.0324.03Property 130 Claver Place              
24.0424.04Property 1132 New York Avenue              
24.0524.05Property 1269 Kosciuszko Street              
24.0624.06Property 11100 DeKalb Ave              
24.0724.07Property 1119 Albany Ave              
2525Loan5,1514500 Academy Road Distribution Center22,000,00050,000,000149,266.83214,944.24NAPNAP72,000,000214,944.2459.0%2.6310.0%12,000,0009.25000%84,000,000
2626Loan21,271Dreamland Shopping CenterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
2727Loan1,2,5,12,13,21,22,26,271The Domain20,000,000190,000,000496,687.27548,970.14NAPNAP210,000,000548,970.1446.5%4.1713.8%NAPNAPNAP
2828Loan13,14,211733 Amsterdam AveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
2929Loan201949-955 Flatbush AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3030Loan 1116 East 124th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3131Loan 3Cityline Louisiana Storage PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
31.0131.01Property 1Extra Space Lodi              
31.0231.02Property 1Extra Space Leesville              
31.0331.03Property 1Extra Space Windmere              
3232Loan10,14,17,201Pennsauken Logistics CenterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3333Loan131Wheatland MarketplaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
                    

 A-1-25

 

 

BMARK 2021-B28 Annex A-1

 

Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameTrust Pari Passu Cut-off Date Balance ($)Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)Subordinate Companion Loan Cut-off Date Balance ($)Subordinate Companion Loan Interest RateWhole Loan Cut-off Date Balance ($)Whole Loan Monthly Debt Service ($)Whole Loan Cut-off Date LTV Ratio (%)Whole Loan Underwritten NCF DSCR (x)Whole Loan Underwritten NOI Debt Yield (%)Mezzanine Debt Cut-off Date Balance($)Mezzanine Debt Interest Rate (%)Total Debt Cut-off Date Balance ($)
             4 9    
3434Loan226Ohio Storage PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
34.0134.01Property 1Budget Storage              
34.0234.02Property 1Liberty Avenue Self Storage              
34.0334.03Property 1Lorain Baumhart Storage              
34.0434.04Property 1Factory Drive              
34.0534.05Property 1All American Mini Storage              
34.0634.06Property 1Northern Royalton Discount Storage              
3535Loan14,17,20,22,2315800 UplanderNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3636Loan13,201Southland Office CenterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3737Loan131Lake Mead DecaturNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3838Loan14,271Cumberland CrossingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
3939Loan179SVEA Portfolio IINAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
39.0139.01Property 1Dallas              
39.0239.02Property 1Spring Valley              
39.0339.03Property 1Lawton              
39.0439.04Property 1Grand Prairie              
39.0539.05Property 1Longview              
39.0639.06Property 1Garland              
39.0739.07Property 1San Antonio              
39.0839.08Property 1Texas City              
39.0939.09Property 1Odessa              
4040Loan 3Farrell Hampton PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
40.0140.01Property 1269 Butter Lane              
40.0240.02Property 1Farrell Executive Plaza              
40.0340.03Property 1Watermill Plaza              
4141Loan1314201 Tonnelle AveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4242Loan 1Kautex IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4343Loan 1Logan IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4444Loan131shareDowntownNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4545Loan14,17,221Lucid MotorsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4646Loan3,13,221AAA PlatteNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4747Loan18,251Mountain View OfficeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4848Loan 1Hillside ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4949Loan 1La Perla ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5050Loan231Publix EnterpriseNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5151Loan131Amazon Prime WynwoodNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5252Loan131Turner FarmsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5353Loan2,15,17,2213915 14th AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5454Loan231Courtyard LubbockNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5555Loan 12102 Avenue ZNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5656Loan301TownPlace Suites by Marriott Cleveland, TNNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5757Loan 145 Crossways Park DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5858Loan14180 NE 40th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5959Loan 15517 BroadwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6060Loan 1Home2 Suites - Columbia SCNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6161Loan 2CityLine TX & TN PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
61.0161.01Property 1Four Seasons Self Storage              
61.0261.02Property 1Storage Plus of College Station              
6262Loan 1Shoppes at StonebrookNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6363Loan 1Buckner Pointe ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6464Loan 14001 Dell AveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6565Loan 12679 RedondoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6666Loan141CIC GilbertNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6767Loan 1Vallen Distribution CenterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6868Loan132Conroe Texas Multifamily PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
68.0168.01Property 1The Lofts of Conroe              
68.0268.02Property 1Glenwood Villas              
6969Loan 14138 BroadwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7070Loan 1Fairway at Fianna HillsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7171Loan 1Cityline Port CharlotteNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP

 A-1-26

 

 

BMARK 2021-B28 Annex A-1

 

            
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameTotal Debt Monthly Debt Service ($)Total Debt Cut-off Date LTV Ratio (%)Total Debt Underwritten NCF DSCR (x)Total Debt Underwritten NOI Debt Yield (%)Future Additional Debt Permitted (Y/N)Future Debt Permitted Type
        9 2626
11Loan1,5,12,13,14,15,18,271One SoHo Square2,319,156.7767.0%2.287.1%YesMezzanine (Max Principal of $90,500,000; Max Combined LTV of 67%; Min Combined DSCR of 2.22x; Min Combined Debt Yield of 6.82%; Intercreditor Agreement is required)
22Loan201The ZigguratNAPNAPNAPNAPNoNAP
33Loan13,20,261Doral ConcourseNAPNAPNAPNAPYesMezzanine (Max Combined LTV of 58.2%; Min Combined DSCR of 2.75x; Min Combined DY of 9.25%; Intercreditor Agreement is required)
44Loan3,6,23,25,271909 Third Avenue FeeNAPNAPNAPNAPNoNAP
55Loan5,12,231College PointNAPNAPNAPNAPNoNAP
66Loan 1Swingline BuildingNAPNAPNAPNAPNoNAP
77Loan2,49U-Haul Sac 22NAPNAPNAPNAPNoNAP
7.017.01Property 1Coon Rapids      
7.027.02Property 1Manassas Park      
7.037.03Property 1Route 295      
7.047.04Property 1Westcreek      
7.057.05Property 1Causeway Boulevard      
7.067.06Property 1State Avenue      
7.077.07Property 1Ina Road      
7.087.08Property 1Jolly & Cedar      
7.097.09Property 1Automall      
88Loan21,241Red Rose CommonsNAPNAPNAPNAPNoNAP
99Loan 1Glenmuir of NapervilleNAPNAPNAPNAPNoNAP
1010Loan5,12,13,14,17,21,251Watermark TempeNAPNAPNAPNAPNoNAP
1111Loan13,14,17,201Koppers BuildingNAPNAPNAPNAPNoNAP
1212Loan1,3,5,12,20,216Huntsville Office PortfolioNAPNAPNAPNAPNoNAP
12.0112.01Property 1Research Place      
12.0212.02Property 1Research Park Office Center      
12.0312.03Property 1Regions Center      
12.0412.04Property 1301 Voyager Way      
12.0512.05Property 1Intuitive Center I & II      
12.0612.06Property 1Lakeside Center I & II      
1313Loan13,23,261Jacksonville ConcourseNAPNAPNAPNAPYesMezzanine (Max Combined LTV of 75%, Min Combined DSCR of 2.00x, Mezz Only DSCR of 2.03x, Min Combined DY of 10%, Mezz Only DY of 10.54%; Intercreditor Agreement is required)
1414Loan3,12,151Promenade at New TownNAPNAPNAPNAPNoNAP
1515Loan1,3,4,5,7,91Woodbridge Corporate Plaza Leased FeeNAPNAPNAPNAPNoNAP
1616Loan5,12,16,2021ExchangeRight Net Leased Portfolio #48NAPNAPNAPNAPNoNAP
16.0116.01Property 1Food4Less - Chicago Heights      
16.0216.02Property 1Walgreens - Bridgeview      
16.0316.03Property 1Walgreens - Alton      
16.0416.04Property 1Walgreens - Alexandria      
16.0516.05Property 1First Midwest Bank - DeKalb      
16.0616.06Property 1First Midwest Bank - Schaumburg      
16.0716.07Property 1Walgreens - Oklahoma City      
16.0816.08Property 1CVS - Zanesville      
16.0916.09Property 1CVS Pharmacy - Hagerstown      
16.1016.10Property 1Fresenius Medical Care - Lawrenceville      
16.1116.11Property 1First Midwest Bank - Joliet      
16.1216.12Property 1Memorial Health System - Decatur      
16.1316.13Property 1CVS - Decatur      
16.1416.14Property 1Verizon - Beloit      
16.1516.15Property 1Dollar Tree - Grimes      
16.1616.16Property 1Dollar General - Belle Chasse      
16.1716.17Property 1Sherwin Williams - Urbana      
16.1816.18Property 1Dollar General - Camden      
16.1916.19Property 1Dollar General - Thibodaux      
16.2016.20Property 1Dollar General - Houma      
16.2116.21Property 1Dollar General - South Bend      
1717Loan10,13,14,231St. John’s Town Center NorthNAPNAPNAPNAPNoNAP
1818Loan131Campbell PlazaNAPNAPNAPNAPNoNAP
1919Loan14,201Montgomery PlazaNAPNAPNAPNAPNoNAP
2020Loan5,12,14,21,22,2512 WashingtonNAPNAPNAPNAPNoNAP
2121Loan20,243CPC PortfolioNAPNAPNAPNAPNoNAP
21.0121.01Property 1Gateway Plaza      
21.0221.02Property 1Westland Plaza      
21.0321.03Property 1Orland Corners      
2222Loan5,13,141Colonnade Corporate CenterNAPNAPNAPNAPNoNAP
2323Loan13,15,221125 West 16th StreetNAPNAPNAPNAPNoNAP
2424Loan 7Brooklyn Multi PortfolioNAPNAPNAPNAPNoNAP
24.0124.01Property 14219 15th Avenue      
24.0224.02Property 1662 Park Place      
24.0324.03Property 130 Claver Place      
24.0424.04Property 1132 New York Avenue      
24.0524.05Property 1269 Kosciuszko Street      
24.0624.06Property 11100 DeKalb Ave      
24.0724.07Property 1119 Albany Ave      
2525Loan5,1514500 Academy Road Distribution Center308,728.9668.9%1.838.6%NoNAP
2626Loan21,271Dreamland Shopping CenterNAPNAPNAPNAPNoNAP
2727Loan1,2,5,12,13,21,22,26,271The DomainNAPNAPNAPNAPNoNAP
2828Loan13,14,211733 Amsterdam AveNAPNAPNAPNAPNoNAP
2929Loan201949-955 Flatbush AvenueNAPNAPNAPNAPNoNAP
3030Loan 1116 East 124th StreetNAPNAPNAPNAPNoNAP
3131Loan 3Cityline Louisiana Storage PortfolioNAPNAPNAPNAPNoNAP
31.0131.01Property 1Extra Space Lodi      
31.0231.02Property 1Extra Space Leesville      
31.0331.03Property 1Extra Space Windmere      
3232Loan10,14,17,201Pennsauken Logistics CenterNAPNAPNAPNAPNoNAP
3333Loan131Wheatland MarketplaceNAPNAPNAPNAPNoNAP
            

 A-1-27

 

 

BMARK 2021-B28 Annex A-1

 

<
Control NumberLoan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameTotal Debt Monthly Debt Service ($)Total Debt Cut-off Date LTV Ratio (%)Total Debt Underwritten NCF DSCR (x)Total Debt Underwritten NOI Debt Yield (%)Future Additional Debt Permitted (Y/N)Future Debt Permitted Type
        9 2626
3434Loan226Ohio Storage PortfolioNAPNAPNAPNAPNoNAP
34.0134.01Property 1Budget Storage      
34.0234.02Property 1Liberty Avenue Self Storage      
34.0334.03Property 1Lorain Baumhart Storage      
34.0434.04Property 1Factory Drive      
34.0534.05Property 1All American Mini Storage      
34.0634.06Property 1Northern Royalton Discount Storage      
3535Loan14,17,20,22,2315800 UplanderNAPNAPNAPNAPNoNAP
3636Loan13,201Southland Office CenterNAPNAPNAPNAPNoNAP
3737Loan131Lake Mead DecaturNAPNAPNAPNAPNoNAP
3838Loan14,271Cumberland CrossingNAPNAPNAPNAPNoNAP
3939Loan179SVEA Portfolio IINAPNAPNAPNAPNoNAP
39.0139.01Property 1Dallas      
39.0239.02Property 1Spring Valley      
39.0339.03Property 1Lawton      
39.0439.04Property 1Grand Prairie      
39.0539.05Property 1Longview      
39.0639.06Property 1Garland      
39.0739.07Property 1San Antonio      
39.0839.08Property 1Texas City      
39.0939.09Property 1Odessa      
4040Loan 3Farrell Hampton PortfolioNAPNAPNAPNAPNoNAP
40.0140.01Property 1269 Butter Lane      
40.0240.02Property 1Farrell Executive Plaza      
40.0340.03Property 1Watermill Plaza      
4141Loan1314201 Tonnelle AveNAPNAPNAPNAPNoNAP
4242Loan 1Kautex IndustrialNAPNAPNAPNAPNoNAP
4343Loan 1Logan IndustrialNAPNAPNAPNAPNoNAP
4444Loan131shareDowntownNAPNAPNAPNAPNoNAP
4545Loan14,17,221Lucid MotorsNAPNAPNAPNAPNoNAP
4646Loan3,13,221AAA PlatteNAPNAPNAPNAPNoNAP
4747Loan18,251Mountain View OfficeNAPNAPNAPNAPNoNAP
4848Loan 1Hillside ApartmentsNAPNAPNAPNAPNoNAP
4949Loan 1La Perla ApartmentsNAPNAPNAPNAPNoNAP
5050Loan231Publix EnterpriseNAPNAPNAPNAPNoNAP
5151Loan131Amazon Prime WynwoodNAPNAPNAPNAPNoNAP
5252Loan131Turner FarmsNAPNAPNAPNAPNoNAP
5353Loan2,15,17,2213915 14th AvenueNAPNAPNAPNAPNoNAP
5454Loan231Courtyard LubbockNAPNAPNAPNAPNoNAP
5555Loan 12102 Avenue ZNAPNAPNAPNAPNoNAP
5656Loan301TownPlace Suites by Marriott Cleveland, TNNAPNAPNAPNAPNoNAP
5757Loan 145 Crossways Park DriveNAPNAPNAPNAPNoNAP
5858Loan14180 NE 40th StreetNAPNAPNAPNAPNoNAP
5959Loan 15517 BroadwayNAPNAPNAPNAPNoNAP
6060Loan 1Home2 Suites - Columbia SCNAPNAPNAPNAPNoNAP
6161Loan 2CityLine TX & TN PortfolioNAPNAPNAPNAPNoNAP
61.0161.01Property 1Four Seasons Self Storage      
61.0261.02Property 1Storage Plus of College Station      
6262Loan 1Shoppes at StonebrookNAPNAPNAPNAPNoNAP
6363Loan 1Buckner Pointe ApartmentsNAPNAPNAPNAPNoNAP