Docoh
Loading...

Benchmark 2018-B7 Mortgage Trust

Filed: 5 Nov 18, 1:20pm

  FREE WRITING PROSPECTUS
  FILED PURSUANT TO RULE 433
  REGISTRATION FILE NO.: 333-226943-01
   

 

   
   
 Benchmark 2018-B7 
   
 The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-226943) for the offering to which this communication relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering.  You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov.  Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. 
 This free writing prospectus does not contain all information that is required to be included in the prospectus. 
   
 STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION 
   
 This material is for your information, and none of Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, Citigroup Global Markets Inc., Academy Securities, Inc., Drexel Hamilton, LLC or any other underwriter, (collectively, the “Underwriters”) are soliciting any action based upon it.  This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. 
   
 Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time.  The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the Benchmark 2018-B7 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2018-B7 (the “Offering Document”).  The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document.  The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document.  The information contained herein will be more fully described elsewhere in the Offering Document.  The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. 
   
 The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. 
   
 This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. 
   
 IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS 
   
  Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. 
   
   

 

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                      
                      
   % of Mortgage Cut-off GeneralDetailed  InterestOriginalRemainingOriginalRemaining First  
   Initial Pool# ofLoanOriginalDateMaturityProperty(4)Property(4)InterestAdministrativeAccrualTerm toTerm toAmortizationAmortizationOriginationPaymentMaturityARD Loan
Property FlagIDProperty NameBalancePropertiesSeller(1)Balance($)(3)Balance($)(3)(8)or ARD Balance($)TypeTypeRate(6)Fee Rate(7)BasisMaturity or ARDMaturity or ARDTerm(8)Term(8)DateDateor ARD Date(Yes/No)
Loan1DUMBO Heights Portfolio(2)(34)(36)6.8%4CREFI80,000,00080,000,00080,000,000OfficeCBD4.05000%0.0148%Actual/36060580008/30/201810/06/201809/06/2023No
Property1.00155 Prospect Street2.3%1CREFI26,666,66726,666,667 OfficeCBD           
Property1.002117 Adams Street1.9%1CREFI22,500,00022,500,000 OfficeCBD           
Property1.00377 Sands Street1.8%1CREFI20,833,33320,833,333 OfficeCBD           
Property1.00481 Prospect Street0.9%1CREFI10,000,00010,000,000 OfficeCBD           
Loan2Moffett Towers - Buildings E,F,G(2)(34)4.3%1GACC50,400,00050,400,00050,400,000OfficeCBD4.13098592%0.0135%Actual/3601201190009/07/201811/06/201810/06/2028No
Loan3Aventura Mall(2)(33)(36)4.3%1JPMCB50,000,00050,000,00050,000,000RetailSuper Regional Mall4.12125%0.0123%Actual/3601201160006/07/201808/01/201807/01/2028No
Loan4Shops at Solaris(2)4.3%1CREFI50,000,00050,000,00050,000,000RetailLifestyle Center4.35000%0.0155%Actual/3601201200010/10/201812/06/201811/06/2028No
Loan5Liberty Portfolio(2)(5)4.3%2CREFI50,000,00050,000,00050,000,000OfficeSuburban4.75500%0.0155%Actual/3601201190009/26/201811/06/201810/06/2028No
Property5.001Liberty Center at Rio Salado3.6%1CREFI42,467,60342,467,603 OfficeSuburban           
Property5.0028501 East Raintree Drive0.6%1CREFI7,532,3977,532,397 OfficeSuburban           
Loan6Christiana Center4.2%1JPMCB49,000,00049,000,00045,257,075RetailAnchored5.09000%0.0135%Actual/36012012036036010/19/201812/01/201811/01/2028No
Loan7192 Lexington Avenue(2)3.9%1CREFI46,000,00046,000,00046,000,000OfficeCBD4.91000%0.0157%Actual/3601201190009/26/201811/06/201810/06/2028No
Loan8Hotel Erwin3.9%1CREFI45,000,00045,000,00045,000,000HospitalityFull Service5.13000%0.0135%Actual/3601201190009/27/201811/06/201810/06/2028No
Loan9Aon Center(2)(34)(36)3.7%1JPMCB43,000,00043,000,00043,000,000OfficeCBD4.62740%0.0123%Actual/36060560006/08/201808/01/201807/01/2023No
Loan10Workspace(2)(36)3.4%147JPMCB40,000,00040,000,00040,000,000VariousVarious5.37200%0.0123%Actual/36061560006/08/201807/01/201807/01/2023No
Property10.0016625 78th Street West0.1%1JPMCB1,392,5001,392,500 OfficeSuburban           
Property10.0021500 Liberty Ridge Drive0.1%1JPMCB1,253,4381,253,438 OfficeSuburban           
Property10.0033350 Southwest 148th Avenue & Lakeside Drive0.1%1JPMCB1,072,5001,072,500 OfficeSuburban           
Property10.0041301 International Parkway0.1%1JPMCB940,625940,625 OfficeSuburban           
Property10.005777 West Yamato Road0.1%1JPMCB928,438928,438 OfficeSuburban           
Property10.0064425 East Cotton Center Boulevard0.1%1JPMCB867,500867,500 OfficeSuburban           
Property10.0074500 East Cotton Center Boulevard0.1%1JPMCB781,875781,875 OfficeSuburban           
Property10.0083100 Southwest 145th Avenue0.1%1JPMCB747,500747,500 OfficeSuburban           
Property10.0093400 Lakeside Drive0.1%1JPMCB710,938710,938 OfficeSuburban           
Property10.0103450 Lakeside Drive0.1%1JPMCB706,250706,250 OfficeSuburban           
Property10.01140 Liberty Boulevard0.1%1JPMCB686,563686,563 OfficeSuburban           
Property10.0124630 Woodland Corporate Boulevard0.1%1JPMCB637,813637,813 OfficeSuburban           
Property10.013750 Park of Commerce Road0.1%1JPMCB632,813632,813 OfficeSuburban           
Property10.01413621 Northwest 12th Street0.1%1JPMCB615,625615,625 OfficeSuburban           
Property10.0152 West Liberty Boulevard0.1%1JPMCB595,000595,000 OfficeSuburban           
Property10.01610400 Viking Drive0.0%1JPMCB571,875571,875 OfficeSuburban           
Property10.017100 Witmer Road0.0%1JPMCB550,938550,938 OfficeSuburban           
Property10.0187 Walnut Grove Drive0.0%1JPMCB542,500542,500 OfficeSuburban           
Property10.0194313 East Cotton Center Boulevard0.0%1JPMCB540,000540,000 IndustrialFlex           
Property10.0201400 Liberty Ridge Drive0.0%1JPMCB483,750483,750 OfficeSuburban           
Property10.0211200 Liberty Ridge Drive0.0%1JPMCB483,750483,750 OfficeSuburban           
Property10.0224750 South 44th Place0.0%1JPMCB481,250481,250 OfficeSuburban           
Property10.023680 Blair Mill Road0.0%1JPMCB477,813477,813 OfficeSuburban           
Property10.0243020 US Highway 301 South0.0%1JPMCB461,875461,875 OfficeSuburban           
Property10.0254 Walnut Grove Drive0.0%1JPMCB454,375454,375 OfficeSuburban           
Property10.0264631 Woodland Corporate Boulevard0.0%1JPMCB448,438448,438 OfficeSuburban           
Property10.0275 Walnut Grove Drive0.0%1JPMCB425,000425,000 OfficeSuburban           
Property10.028700 Dresher Road0.0%1JPMCB411,563411,563 OfficeSuburban           
Property10.02945-67 Great Valley Parkway0.0%1JPMCB410,313410,313 IndustrialFlex           
Property10.0304610 South 44th Place0.0%1JPMCB403,125403,125 IndustrialFlex           
Property10.0314217 East Cotton Center Boulevard0.0%1JPMCB366,563366,563 OfficeSuburban           
Property10.0321 Country View Road0.0%1JPMCB364,063364,063 OfficeSuburban           
Property10.0334410 East Cotton Center Boulevard0.0%1JPMCB361,563361,563 IndustrialFlex           
Property10.034951 Northwest Broken Sound Parkway0.0%1JPMCB354,375354,375 OfficeSuburban           
Property10.03577-123 Great Valley Parkway0.0%1JPMCB351,875351,875 IndustrialFlex           
Property10.036420-500 Lapp Road0.0%1JPMCB346,875346,875 IndustrialFlex           
Property10.037507 Prudential Road0.0%1JPMCB306,563306,563 OfficeSuburban           
Property10.0382 Walnut Grove Drive0.0%1JPMCB306,563306,563 OfficeSuburban           
Property10.0397930, 8010, 8020 Woodland Center Boulevard0.0%1JPMCB302,813302,813 IndustrialFlex           
Property10.0409801 South 51st Street0.0%1JPMCB298,125298,125 OfficeSuburban           
Property10.041180 Sheree Boulevard0.0%1JPMCB293,125293,125 OfficeSuburban           
Property10.0427615 Smetana Lane0.0%1JPMCB290,625290,625 IndustrialFlex           
Property10.0434550 South 44th Place0.0%1JPMCB288,438288,438 OfficeSuburban           
Property10.044131 Kelsey Lane0.0%1JPMCB283,438283,438 IndustrialFlex           
Property10.0455775 Old Shakopee Road West0.0%1JPMCB275,000275,000 IndustrialFlex           
Property10.0468401-8406 Benjamin Road (North)0.0%1JPMCB268,750268,750 IndustrialFlex           
Property10.0477625 Smetana Lane0.0%1JPMCB262,500262,500 OfficeSuburban           
Property10.0485 Great Valley Parkway0.0%1JPMCB261,563261,563 OfficeSuburban           
Property10.0495705 Old Shakopee Road West0.0%1JPMCB259,688259,688 IndustrialFlex           
Property10.0507 Great Valley Parkway0.0%1JPMCB250,313250,313 OfficeSuburban           
Property10.05165 Valley Stream Parkway0.0%1JPMCB249,063249,063 OfficeSuburban           
Property10.052220 Gibraltar Road0.0%1JPMCB246,875246,875 OfficeSuburban           
Property10.053257-275 Great Valley Parkway0.0%1JPMCB244,375244,375 IndustrialFlex           
Property10.054240 Gibraltar Road0.0%1JPMCB241,875241,875 OfficeSuburban           
Property10.055200 Gibraltar Road0.0%1JPMCB238,125238,125 OfficeSuburban           
Property10.0569023 Columbine Road0.0%1JPMCB235,625235,625 OfficeSuburban           
Property10.0573 Country View Road0.0%1JPMCB234,688234,688 OfficeSuburban           
Property10.058333 Phoenixville Pike0.0%1JPMCB229,688229,688 IndustrialFlex           
Property10.0591 Great Valley Parkway0.0%1JPMCB229,688229,688 IndustrialFlex           
Property10.0604405 East Cotton Center Boulevard0.0%1JPMCB227,188227,188 OfficeSuburban           

 

A-1-1

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                      
                      
   % of Mortgage Cut-off GeneralDetailed  InterestOriginalRemainingOriginalRemaining First  
   Initial Pool# ofLoanOriginalDateMaturityProperty(4)Property(4)InterestAdministrativeAccrualTerm toTerm toAmortizationAmortizationOriginationPaymentMaturityARD Loan
Property FlagIDProperty NameBalancePropertiesSeller(1)Balance($)(3)Balance($)(3)(8)or ARD Balance($)TypeTypeRate(6)Fee Rate(7)BasisMaturity or ARDMaturity or ARDTerm(8)Term(8)DateDateor ARD Date(Yes/No)
Property10.0617920 Woodland Center Boulevard0.0%1JPMCB222,188222,188 IndustrialFlex           
Property10.06220 Valley Stream Parkway0.0%1JPMCB220,000220,000 OfficeSuburban           
Property10.0635715 Old Shakopee Road West0.0%1JPMCB213,750213,750 IndustrialFlex           
Property10.064150-182 Kelsey Lane0.0%1JPMCB207,813207,813 IndustrialFlex           
Property10.065155 Great Valley Parkway0.0%1JPMCB204,063204,063 IndustrialFlex           
Property10.066701-725 US Highway 301 South0.0%1JPMCB200,313200,313 IndustrialFlex           
Property10.067901-933 US Highway 301 South0.0%1JPMCB200,313200,313 IndustrialFlex           
Property10.0687725 Woodland Center Boulevard0.0%1JPMCB196,563196,563 OfficeSuburban           
Property10.0694508 Woodland Corporate Boulevard0.0%1JPMCB195,313195,313 OfficeSuburban           
Property10.0703102, 3104 and 3110 Cherry Palm0.0%1JPMCB190,625190,625 IndustrialFlex           
Property10.071101 Gibraltar Road0.0%1JPMCB189,375189,375 OfficeSuburban           
Property10.0726161 American Boulevard West0.0%1JPMCB188,125188,125 OfficeSuburban           
Property10.0734502 Woodland Center Boulevard0.0%1JPMCB184,375184,375 OfficeSuburban           
Property10.074110 Gibraltar Road0.0%1JPMCB183,125183,125 OfficeSuburban           
Property10.0758855 Columbine Road0.0%1JPMCB183,125183,125 OfficeSuburban           
Property10.0768939 Columbine Road0.0%1JPMCB181,875181,875 OfficeSuburban           
Property10.0777905 Fuller Road0.0%1JPMCB181,250181,250 OfficeSuburban           
Property10.07810801 Nesbitt Avenue South0.0%1JPMCB177,813177,813 IndustrialFlex           
Property10.0799008 Brittany Way0.0%1JPMCB174,688174,688 IndustrialFlex           
Property10.0808995 Columbine Road0.0%1JPMCB174,063174,063 OfficeSuburban           
Property10.0817852-7898 Woodland Center Boulevard0.0%1JPMCB173,438173,438 IndustrialFlex           
Property10.082455 Business Center Drive0.0%1JPMCB172,188172,188 OfficeSuburban           
Property10.083231-253 Gibraltar Road0.0%1JPMCB169,688169,688 IndustrialFlex           
Property10.084747 Dresher Road0.0%1JPMCB169,688169,688 OfficeSuburban           
Property10.08555 Valley Stream Parkway0.0%1JPMCB168,438168,438 OfficeSuburban           
Property10.0868212 Woodland Center Boulevard0.0%1JPMCB168,438168,438 IndustrialFlex           
Property10.0874303 East Cotton Center Boulevard0.0%1JPMCB166,250166,250 IndustrialFlex           
Property10.088501 US Highway 301 South0.0%1JPMCB166,250166,250 IndustrialFlex           
Property10.0897802-7850 Woodland Center Boulevard0.0%1JPMCB166,250166,250 IndustrialFlex           
Property10.0908102 Woodland Center Boulevard0.0%1JPMCB163,750163,750 IndustrialFlex           
Property10.091102 Rock Road0.0%1JPMCB161,250161,250 IndustrialFlex           
Property10.092111-159 Gibraltar Road0.0%1JPMCB160,000160,000 IndustrialFlex           
Property10.093200-264 Lakeside Drive0.0%1JPMCB156,250156,250 OfficeSuburban           
Property10.094181-187 Gibraltar Road0.0%1JPMCB156,250156,250 IndustrialFlex           
Property10.095120 Gibraltar Road0.0%1JPMCB155,000155,000 OfficeSuburban           
Property10.0964207 East Cotton Center Boulevard0.0%1JPMCB154,063154,063 OfficeSuburban           
Property10.097161-175 Gibraltar Road0.0%1JPMCB152,188152,188 IndustrialFlex           
Property10.0988967 Columbine Road0.0%1JPMCB151,875151,875 OfficeSuburban           
Property10.0998125-8198 Woodland Center Boulevard0.0%1JPMCB151,563151,563 IndustrialFlex           
Property10.100111 Kelsey Lane0.0%1JPMCB148,438148,438 IndustrialFlex           
Property10.101261-283 Gibraltar Road0.0%1JPMCB146,563146,563 IndustrialFlex           
Property10.10227-43 Great Valley Parkway0.0%1JPMCB144,063144,063 IndustrialFlex           
Property10.103767 Electronic Drive0.0%1JPMCB140,625140,625 IndustrialFlex           
Property10.104200-234 Kelsey Lane0.0%1JPMCB139,375139,375 IndustrialFlex           
Property10.1054435 East Cotton Center Boulevard0.0%1JPMCB138,125138,125 OfficeSuburban           
Property10.1067800 Equitable Drive0.0%1JPMCB131,875131,875 OfficeSuburban           
Property10.1078906 Brittany Way0.0%1JPMCB130,625130,625 IndustrialFlex           
Property10.108201-223 Witmer Road0.0%1JPMCB129,375129,375 IndustrialFlex           
Property10.1094520 Seedling Circle0.0%1JPMCB129,375129,375 OfficeSuburban           
Property10.11013630 Northwest 8th Street0.0%1JPMCB127,188127,188 OfficeSuburban           
Property10.1115735 Old Shakopee Road West0.0%1JPMCB126,563126,563 IndustrialFlex           
Property10.11250 Valley Stream Parkway0.0%1JPMCB125,938125,938 OfficeSuburban           
Property10.1134503 Woodland Corporate Boulevard0.0%1JPMCB123,438123,438 OfficeSuburban           
Property10.114508 Lapp Road0.0%1JPMCB123,438123,438 IndustrialFlex           
Property10.115125-135 Rock Road0.0%1JPMCB119,063119,063 IndustrialFlex           
Property10.1168911 Columbine Road0.0%1JPMCB118,125118,125 OfficeSuburban           
Property10.1179306-9324 East Broadway Avenue0.0%1JPMCB117,188117,188 OfficeSuburban           
Property10.118201 Gibraltar Road0.0%1JPMCB114,688114,688 OfficeSuburban           
Property10.119101-111 Rock Road0.0%1JPMCB114,688114,688 IndustrialFlex           
Property10.1204505 Woodland Corporate Boulevard0.0%1JPMCB112,500112,500 OfficeSuburban           
Property10.1214511 Woodland Corporate Boulevard0.0%1JPMCB112,500112,500 OfficeSuburban           
Property10.12240 Valley Stream Parkway0.0%1JPMCB108,750108,750 OfficeSuburban           
Property10.123400-445 Lakeside Drive, Unit #4000.0%1JPMCB108,750108,750 OfficeSuburban           
Property10.1247702 Woodland Center Boulevard0.0%1JPMCB106,250106,250 OfficeSuburban           
Property10.125103-109 Gibraltar Road0.0%1JPMCB106,250106,250 IndustrialFlex           
Property10.1268001 Woodland Center Boulevard0.0%1JPMCB105,000105,000 OfficeSuburban           
Property10.127113-123 Rock Road0.0%1JPMCB105,000105,000 IndustrialFlex           
Property10.128555 Business Center Drive0.0%1JPMCB105,000105,000 OfficeSuburban           
Property10.1294415 East Cotton Center Boulevard0.0%1JPMCB105,000105,000 IndustrialFlex           
Property10.130300 Welsh Road Building 40.0%1JPMCB103,750103,750 OfficeSuburban           
Property10.1319001-9015 Brittany Way0.0%1JPMCB100,313100,313 IndustrialFlex           
Property10.132277-293 Great Valley Parkway0.0%1JPMCB92,81392,813 IndustrialFlex           
Property10.13313650 Northwest 8th Street0.0%1JPMCB92,81392,813 OfficeSuburban           
Property10.134300 Welsh Road (aka 5 Horsham Business Center)0.0%1JPMCB90,31390,313 OfficeSuburban           
Property10.135300-309 Lakeside Drive0.0%1JPMCB80,62580,625 OfficeSuburban           
Property10.136101-107 Lakeside Drive0.0%1JPMCB78,12578,125 OfficeSuburban           

 

A-1-2

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                      
                      
   % of Mortgage Cut-off GeneralDetailed  InterestOriginalRemainingOriginalRemaining First  
   Initial Pool# ofLoanOriginalDateMaturityProperty(4)Property(4)InterestAdministrativeAccrualTerm toTerm toAmortizationAmortizationOriginationPaymentMaturityARD Loan
Property FlagIDProperty NameBalancePropertiesSeller(1)Balance($)(3)Balance($)(3)(8)or ARD Balance($)TypeTypeRate(6)Fee Rate(7)BasisMaturity or ARDMaturity or ARDTerm(8)Term(8)DateDateor ARD Date(Yes/No)
Property10.1377695-7699 Anagram Drive0.0%1JPMCB75,62575,625 OfficeSuburban           
Property10.138425 Technology Drive0.0%1JPMCB72,18872,188 IndustrialFlex           
Property10.139300 Technology Drive0.0%1JPMCB68,43868,438 IndustrialFlex           
Property10.1407851-61 Woodland Center Boulevard0.0%1JPMCB63,43863,438 IndustrialFlex           
Property10.141510 Lapp Road0.0%1JPMCB63,43863,438 IndustrialFlex           
Property10.142300 Welsh Road Building 30.0%1JPMCB55,00055,000 OfficeSuburban           
Property10.1437624 Bald Cypress Place0.0%1JPMCB45,31345,313 IndustrialFlex           
Property10.14475 Great Valley Parkway0.0%1JPMCB40,93840,938 IndustrialFlex           
Property10.145506 Prudential Road0.0%1JPMCB36,56336,563 OfficeSuburban           
Property10.14630 Great Valley Parkway0.0%1JPMCB28,12528,125 IndustrialFlex           
Property10.147100 Gibraltar Road0.0%1JPMCB10,93810,938 RetailFreestanding           
Loan11636 11th Avenue(2)(31)(35)3.4%1JPMCB40,000,00040,000,00040,000,000OfficeCBD4.07300%0.0135%Actual/3601201150005/11/201807/01/201806/01/2028Yes
Loan12Courtyard at The Navy Yard(5)(35)3.4%1GACC40,000,00040,000,00033,218,160HospitalitySelect Service5.31200%0.0135%Actual/36012012036036010/23/201812/06/201811/06/2028No
Loan13710 Bridgeport3.3%1JPMCB38,500,00038,500,00034,117,953IndustrialFlex5.05000%0.0335%Actual/36012012036036010/25/201812/01/201811/01/2028No
Loan14Outlet Shoppes at El Paso(2)3.1%1GACC36,000,00035,957,56229,373,644RetailAnchored5.10300%0.0163%30/36012011936035909/10/201811/06/201810/06/2028No
Loan15Castleton Commons & Square(34)3.0%1GACC34,500,00034,500,00029,372,099RetailAnchored5.60500%0.0135%Actual/36012012036036010/29/201812/06/201811/06/2028No
Loan16Courtyard Edgewater(34)2.5%1CREFI29,700,00029,672,66424,883,123HospitalitySelect Service5.59200%0.0135%Actual/36012011936035909/27/201811/06/201810/06/2028No
Loan17Aston Street(22)2.2%1GACC25,900,00025,900,00023,535,073OfficeSuburban5.31500%0.0135%Actual/36012011939039010/05/201811/06/201810/06/2028No
Loan18Overland Park Xchange(2)2.1%1JPMCB25,000,00025,000,00025,000,000OfficeSuburban4.70000%0.0123%Actual/3601201160006/28/201808/01/201807/01/2028No
Loan19Phoenix Marriott Tempe at the Buttes(2)2.1%1CREFI25,000,00024,974,11620,629,414HospitalityFull Service5.11000%0.0123%Actual/36012011936035909/20/201811/06/201810/06/2028No
Loan20Carmel Mission Inn(35)2.0%1GACC23,700,00023,700,00020,200,961HospitalitySelect Service5.33000%0.0135%Actual/36012011936036010/05/201811/06/201810/06/2028No
Loan21Maize & Blue Portfolio1.8%11JPMCB21,500,00021,500,00021,500,000MultifamilyStudent Housing4.96700%0.0135%Actual/3601201200010/17/201812/01/201811/01/2028No
Property21.001The Lion0.3%1JPMCB2,986,0002,986,000 MultifamilyStudent Housing           
Property21.002The Forum0.2%1JPMCB2,688,0002,688,000 MultifamilyStudent Housing           
Property21.003520 Packard0.2%1JPMCB2,508,0002,508,000 MultifamilyStudent Housing           
Property21.004The Abbey0.2%1JPMCB2,508,0002,508,000 MultifamilyStudent Housing           
Property21.005The Dean0.2%1JPMCB1,971,0001,971,000 MultifamilyStudent Housing           
Property21.006326 E Madison0.2%1JPMCB1,971,0001,971,000 MultifamilyStudent Housing           
Property21.0071000 Oakland0.2%1JPMCB1,911,0001,911,000 MultifamilyStudent Housing           
Property21.008344 S Division0.1%1JPMCB1,493,0001,493,000 MultifamilyStudent Housing           
Property21.009The Lodge0.1%1JPMCB1,493,0001,493,000 MultifamilyStudent Housing           
Property21.010The Algonquin0.1%1JPMCB1,374,0001,374,000 MultifamilyStudent Housing           
Property21.011515 E Lawrence0.1%1JPMCB597,000597,000 MultifamilyStudent Housing           
Loan22Springhill Suites Huntington Beach1.8%1JPMCB21,000,00021,000,00018,085,538HospitalityLimited Service4.82000%0.0135%Actual/36012012036036010/10/201812/01/201811/01/2028No
Loan23CityLine XIV Portfolio1.8%4CREFI20,800,00020,800,00018,456,677Self StorageSelf Storage5.11000%0.0135%Actual/36012011836036008/23/201810/06/201809/06/2028No
Property23.001CityLine Sebastian1.0%1CREFI11,500,00011,500,000 Self StorageSelf Storage           
Property23.002CityLine Tuscaloosa0.4%1CREFI4,100,0004,100,000 Self StorageSelf Storage           
Property23.003CityLine Route 220.3%1CREFI3,700,0003,700,000 Self StorageSelf Storage           
Property23.004Extra Space Storage - Madison0.1%1CREFI1,500,0001,500,000 Self StorageSelf Storage           
Loan24Chicopee Marketplace1.7%1JPMCB19,800,00019,800,00019,800,000RetailShadow Anchored4.62700%0.0135%Actual/3601201190009/21/201811/01/201810/01/2028No
Loan25Concord Plaza(2)1.6%1CREFI19,000,00019,000,00018,477,340OfficeCBD5.24000%0.0123%Actual/360605836036008/15/201810/06/201809/06/2023No
Loan26Woodside Office Center(36)1.6%1GACC18,350,00018,350,00016,964,756OfficeSuburban5.15500%0.0135%Actual/36012012036036010/17/201812/06/201811/06/2028No
Loan27Shelbourne Global Portfolio I(2)(31)1.5%7GACC18,000,00018,000,00018,000,000VariousVarious5.85300%0.0123%Actual/3601201190009/07/201811/06/201810/06/2028No
Property27.0011515 Broad Street0.7%1GACC8,148,3878,148,387 IndustrialFlex           
Property27.002140 Centennial Avenue0.3%1GACC3,309,6773,309,677 IndustrialFlex           
Property27.003675 Central Avenue0.2%1GACC2,341,9352,341,935 OfficeSuburban           
Property27.004275 Centennial Avenue0.2%1GACC1,858,0651,858,065 IndustrialFlex           
Property27.005691 Central Avenue0.1%1GACC1,722,5811,722,581 OfficeSuburban           
Property27.00680 Kingsbridge Road0.0%1GACC445,161445,161 IndustrialFlex           
Property27.00720 Kingsbridge Road0.0%1GACC174,194174,194 OfficeSuburban           
Loan281555 North Sheffield1.5%1CREFI17,500,00017,500,00017,500,000RetailSingle Tenant5.13000%0.0410%Actual/3601201190009/26/201811/06/201810/06/2028No
Loan29Globe Chicago Industrial Portfolio1.5%5CREFI17,400,00017,400,00017,400,000IndustrialFlex5.11000%0.0135%Actual/36060590009/27/201811/06/201810/06/2023No
Property29.001Hoffman Industrial0.4%1CREFI4,500,0004,500,000 IndustrialFlex           
Property29.002Aurora Industrial0.4%1CREFI4,100,0004,100,000 IndustrialFlex           
Property29.003Schaumburg Tower Industrial0.3%1CREFI3,800,0003,800,000 IndustrialFlex           
Property29.004Bloomingdale Industrial0.3%1CREFI3,150,0003,150,000 IndustrialFlex           
Property29.005Schaumburg Basswood Industrial0.2%1CREFI1,850,0001,850,000 IndustrialFlex           
Loan30Pavilions North Shopping Center1.3%1JPMCB15,356,00015,356,00015,356,000RetailAnchored4.70500%0.0135%Actual/3601201200010/05/201812/01/201811/01/2028No
Loan31Hilton Garden Inn Frederick1.2%1GACC14,500,00014,500,00012,823,625HospitalitySelect Service4.95500%0.0135%Actual/36012011936036010/03/201811/06/201810/06/2028No
Loan32The Center at Carbon Beach1.1%1CREFI12,750,00012,750,00012,750,000Mixed UseOffice/Retail4.82800%0.0135%Actual/3601201180008/30/201810/06/201809/06/2028No
Loan33BJ’s Summerville1.0%1CREFI11,900,00011,888,87611,060,189RetailSingle Tenant5.53000%0.0135%Actual/360605936035909/28/201811/06/201810/06/2023No
Loan34Columbus Industrial Portfolio0.8%2GACC9,243,7509,234,1347,622,790IndustrialWarehouse5.09000%0.0135%Actual/36012011936035909/21/201811/06/201810/06/2028No
Property34.001Huntley0.6%1GACC7,350,4527,342,805 IndustrialWarehouse           
Property34.002Frusta0.2%1GACC1,893,2981,891,329 IndustrialWarehouse           
Loan35Fresno E Street Office0.8%1GACC9,100,0009,100,0008,217,258OfficeCBD4.92000%0.0135%Actual/36012011636036006/12/201808/06/201807/06/2028No
Loan36300 East 64th Street0.8%1JPMCB9,000,0009,000,0009,000,000RetailUnanchored4.79200%0.0135%Actual/3601201190009/26/201811/01/201810/01/2028No
Loan37Old Orchard0.8%1GACC9,000,0008,990,0937,363,350MultifamilyGarden4.84900%0.0410%Actual/36012011936035909/14/201811/06/201810/06/2028No
Loan38Market Square0.8%1CREFI8,812,0008,812,0007,329,054RetailShadow Anchored5.36000%0.0135%Actual/36012012036036010/22/201812/06/201811/06/2028No
Loan39May & Ellis Building0.7%1CREFI8,300,0008,300,0008,300,000Mixed UseMultifamily/Retail5.08000%0.0135%Actual/3601201190009/27/201811/06/201810/06/2028No
Loan40Ocala West0.7%1GACC8,000,0007,991,8547,397,855RetailAnchored5.18000%0.0135%Actual/360605936035909/27/201811/06/201810/06/2023No
Loan41Torrey Corner0.7%1CREFI7,600,0007,600,0006,917,150RetailUnanchored5.36000%0.1110%Actual/36012012036036010/10/201812/06/201811/06/2028No
Loan42NC Self Storage Portfolio0.6%3CREFI7,500,0007,492,3826,204,784Self StorageSelf Storage5.19000%0.0135%Actual/36012011936035909/20/201811/06/201810/06/2028No
Property42.001The Attic Self-Storage0.4%1CREFI4,100,0004,095,835 Self StorageSelf Storage           
Property42.002Speedway Self-Storage0.2%1CREFI2,000,0001,997,968 Self StorageSelf Storage           
Property42.003Armadillo Self-Storage0.1%1CREFI1,400,0001,398,578 Self StorageSelf Storage           
Loan43Kohl’s - Florence KY(31)0.6%1CREFI7,000,0007,000,0006,071,927RetailSingle Tenant5.10000%0.0135%Actual/36012011936036009/27/201811/06/201810/06/2028No

 

A-1-3

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                      
                      
   % of Mortgage Cut-off GeneralDetailed  InterestOriginalRemainingOriginalRemaining First  
   Initial Pool# ofLoanOriginalDateMaturityProperty(4)Property(4)InterestAdministrativeAccrualTerm toTerm toAmortizationAmortizationOriginationPaymentMaturityARD Loan
Property FlagIDProperty NameBalancePropertiesSeller(1)Balance($)(3)Balance($)(3)(8)or ARD Balance($)TypeTypeRate(6)Fee Rate(7)BasisMaturity or ARDMaturity or ARDTerm(8)Term(8)DateDateor ARD Date(Yes/No)
Loan44237-239 Hawthorne Street0.5%1CREFI6,350,0006,350,0006,350,000MultifamilyMid Rise5.39000%0.0135%Actual/3601201190009/21/201811/06/201810/06/2028No
Loan45Greystone Business Park0.5%1CREFI5,800,0005,800,0005,345,800Mixed UseOffice/Flex4.95000%0.0435%Actual/36012011936036009/21/201811/06/201810/06/2028No
Loan46DS Smith - Lester Prairie0.4%1CREFI5,000,0005,000,0004,356,213IndustrialManufacturing5.28000%0.0135%Actual/36012012036036010/10/201812/06/201811/06/2028No
Loan47Sugar Grove0.4%1GACC4,315,0004,315,0004,315,000RetailSingle Tenant4.78300%0.0135%Actual/3601201190009/26/201811/06/201810/06/2028No
Loan48Campus Pointe0.4%1CREFI4,230,0004,230,0003,808,370RetailUnanchored5.30000%0.0610%Actual/36012011936036010/04/201811/06/201810/06/2028No
Loan49Nemours at Sonata West0.3%1GACC4,000,0004,000,0003,532,998OfficeMedical5.38300%0.0135%Actual/36012011936036009/27/201811/06/201810/06/2028No
Loan50Cottages at Gateway Park0.2%1GACC2,650,0002,650,0002,349,001MultifamilyGarden5.06000%0.0535%Actual/36012011936036009/18/201811/06/201810/06/2028No
Loan51WAG Richmond0.2%1CREFI2,600,0002,600,0002,216,139RetailSingle Tenant5.33000%0.0135%Actual/36012011936036009/28/201811/06/201810/06/2028No

 

A-1-4

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
      Pari PassuPari Passu           
    MonthlyAnnualCompanion LoanCompanion LoanRemaining  Crossed       
   FinalDebtDebtMonthly DebtAnnual DebtInterest Only CashWithRelatedUnderwrittenUnderwrittenGracePaymentAppraisedAppraisal
Property FlagIDProperty NameMaturity DateService($)(8)(9)Service($)(8)(9)Service($)Service($)Period Lockbox(10) Management(11)Other LoansBorrowerNOI DSCR(8)(9)(12)NCF DSCR(8)(9)(12)Period(14)DateValue ($)(15)As-of Date
Loan1DUMBO Heights Portfolio(2)(34)(36)09/06/2023273,7503,285,000342,1884,106,25058HardIn PlaceNoYes - A4.04x3.89x06640,000,00003/23/2018
Property1.00155 Prospect Street              220,000,00003/23/2018
Property1.002117 Adams Street              175,000,00003/23/2018
Property1.00377 Sands Street              175,000,00003/23/2018
Property1.00481 Prospect Street              70,000,00003/23/2018
Loan2Moffett Towers - Buildings E,F,G(2)(34)10/06/2028175,9112,110,934815,3349,784,011119HardIn PlaceNoNo3.01x2.97x06705,800,00011/15/2019
Loan3Aventura Mall(2)(33)(36)07/01/2028174,1042,089,2454,724,13156,689,568116Hard; Master Lease Rents (Soft Springing Hard)SpringingNoNo2.63x2.58x013,450,000,00004/16/2018
Loan4Shops at Solaris(2)11/06/2028183,7672,205,20873,507882,083120HardSpringingNoNo2.52x2.46x06150,000,00008/23/2018
Loan5Liberty Portfolio(2)(5)10/06/2028200,8772,410,521464,8295,577,945119HardSpringingNoNo1.89x1.77x06256,700,000Various
Property5.001Liberty Center at Rio Salado              212,910,00008/22/2018
Property5.0028501 East Raintree Drive              43,790,00008/24/2018
Loan6Christiana Center11/01/2028265,7443,188,933  60Springing HardSpringingNoNo1.50x1.45x0169,400,00009/06/2018
Loan7192 Lexington Avenue(2)10/06/2028190,8312,289,96958,079696,947119HardSpringingNoNo1.47x1.41x06101,000,00008/07/2018
Loan8Hotel Erwin10/06/2028195,0472,340,563  119Springing HardSpringingNoNo2.52x2.24x0691,100,00008/22/2018
Loan9Aon Center(2)(34)(36)07/01/2023168,1182,017,4181,200,28514,403,42556HardSpringingNoNo3.14x3.03x01824,000,00005/01/2018
Loan10Workspace(2)(36)07/01/2023181,5542,178,6442,433,52129,202,25556HardIn PlaceNoNo3.99x3.60x011,634,285,000Various
Property10.0016625 78th Street West              56,950,00004/13/2018
Property10.0021500 Liberty Ridge Drive              51,350,00004/16/2018
Property10.0033350 Southwest 148th Avenue & Lakeside Drive              44,000,00004/11/2018
Property10.0041301 International Parkway              38,500,00004/11/2018
Property10.005777 West Yamato Road              38,000,00004/19/2018
Property10.0064425 East Cotton Center Boulevard              35,500,00004/19/2018
Property10.0074500 East Cotton Center Boulevard              32,000,00004/19/2018
Property10.0083100 Southwest 145th Avenue              30,600,00004/11/2018
Property10.0093400 Lakeside Drive              29,100,00004/11/2018
Property10.0103450 Lakeside Drive              28,900,00004/11/2018
Property10.01140 Liberty Boulevard              28,100,00004/16/2018
Property10.0124630 Woodland Corporate Boulevard              26,100,00004/20/2018
Property10.013750 Park of Commerce Road              25,900,00004/19/2018
Property10.01413621 Northwest 12th Street              25,200,00004/11/2018
Property10.0152 West Liberty Boulevard              24,350,00004/16/2018
Property10.01610400 Viking Drive              23,400,00004/17/2018
Property10.017100 Witmer Road              21,800,00004/23/2018
Property10.0187 Walnut Grove Drive              22,200,00004/17/2018
Property10.0194313 East Cotton Center Boulevard              23,400,00004/19/2018
Property10.0201400 Liberty Ridge Drive              19,800,00004/16/2018
Property10.0211200 Liberty Ridge Drive              18,750,00004/16/2018
Property10.0224750 South 44th Place              19,700,00004/19/2018
Property10.023680 Blair Mill Road              19,550,00004/17/2018
Property10.0243020 US Highway 301 South              18,900,00004/20/2018
Property10.0254 Walnut Grove Drive              18,600,00004/17/2018
Property10.0264631 Woodland Corporate Boulevard              18,350,00004/20/2018
Property10.0275 Walnut Grove Drive              17,400,00004/17/2018
Property10.028700 Dresher Road              16,850,00004/23/2018
Property10.02945-67 Great Valley Parkway              16,800,00004/17/2018
Property10.0304610 South 44th Place              16,350,00004/19/2018
Property10.0314217 East Cotton Center Boulevard              15,000,00004/19/2018
Property10.0321 Country View Road              14,900,00004/16/2018
Property10.0334410 East Cotton Center Boulevard              14,800,00004/19/2018
Property10.034951 Northwest Broken Sound Parkway              14,500,00004/19/2018
Property10.03577-123 Great Valley Parkway              14,400,00004/17/2018
Property10.036420-500 Lapp Road              14,200,00004/17/2018
Property10.037507 Prudential Road              12,850,00004/23/2018
Property10.0382 Walnut Grove Drive              12,100,00004/23/2018
Property10.0397930, 8010, 8020 Woodland Center Boulevard              12,600,00004/12/2018
Property10.0409801 South 51st Street              12,200,00004/19/2018
Property10.041180 Sheree Boulevard              12,000,00004/16/2018
Property10.0427615 Smetana Lane              11,900,00004/17/2018
Property10.0434550 South 44th Place              12,000,00004/19/2018
Property10.044131 Kelsey Lane              11,630,00004/24/2018
Property10.0455775 Old Shakopee Road West              11,250,00004/12/2018
Property10.0468401-8406 Benjamin Road (North)              11,050,00004/12/2018
Property10.0477625 Smetana Lane              10,540,00004/17/2018
Property10.0485 Great Valley Parkway              10,600,00004/16/2018
Property10.0495705 Old Shakopee Road West              10,625,00004/12/2018
Property10.0507 Great Valley Parkway              10,150,00004/16/2018
Property10.05165 Valley Stream Parkway              10,200,00004/16/2018
Property10.052220 Gibraltar Road              10,100,00004/17/2018
Property10.053257-275 Great Valley Parkway              10,000,00004/17/2018
Property10.054240 Gibraltar Road              9,900,00004/17/2018
Property10.055200 Gibraltar Road              9,750,00004/17/2018
Property10.0569023 Columbine Road              9,380,00004/16/2018
Property10.0573 Country View Road              9,600,00004/16/2018
Property10.058333 Phoenixville Pike              9,400,00004/17/2018
Property10.0591 Great Valley Parkway              9,250,00004/17/2018
Property10.0604405 East Cotton Center Boulevard              9,300,00004/19/2018

 

A-1-5

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
      Pari PassuPari Passu           
    MonthlyAnnualCompanion LoanCompanion LoanRemaining  Crossed       
   FinalDebtDebtMonthly DebtAnnual DebtInterest Only CashWithRelatedUnderwrittenUnderwrittenGracePaymentAppraisedAppraisal
Property FlagIDProperty NameMaturity DateService($)(8)(9)Service($)(8)(9)Service($)Service($)Period Lockbox(10) Management(11)Other LoansBorrowerNOI DSCR(8)(9)(12)NCF DSCR(8)(9)(12)Period(14)DateValue ($)(15)As-of Date
Property10.0617920 Woodland Center Boulevard              8,840,00004/12/2018
Property10.06220 Valley Stream Parkway              9,000,00004/16/2018
Property10.0635715 Old Shakopee Road West              8,750,00004/12/2018
Property10.064150-182 Kelsey Lane              8,500,00004/20/2018
Property10.065155 Great Valley Parkway              8,350,00004/17/2018
Property10.066701-725 US Highway 301 South              8,200,00004/24/2018
Property10.067901-933 US Highway 301 South              8,200,00004/24/2018
Property10.0687725 Woodland Center Boulevard              8,050,00004/20/2018
Property10.0694508 Woodland Corporate Boulevard              8,000,00004/20/2018
Property10.0703102, 3104 and 3110 Cherry Palm              7,800,00004/24/2018
Property10.071101 Gibraltar Road              7,750,00004/17/2018
Property10.0726161 American Boulevard West              7,700,00004/13/2018
Property10.0734502 Woodland Center Boulevard              7,500,00004/20/2018
Property10.074110 Gibraltar Road              7,500,00004/17/2018
Property10.0758855 Columbine Road              7,130,00004/17/2018
Property10.0768939 Columbine Road              7,220,00004/17/2018
Property10.0777905 Fuller Road              7,350,00004/17/2018
Property10.07810801 Nesbitt Avenue South              7,275,00004/12/2018
Property10.0799008 Brittany Way              7,150,00004/24/2018
Property10.0808995 Columbine Road              6,930,00004/17/2018
Property10.0817852-7898 Woodland Center Boulevard              7,200,00004/12/2018
Property10.082455 Business Center Drive              7,050,00004/17/2018
Property10.083231-253 Gibraltar Road              7,000,00004/20/2018
Property10.084747 Dresher Road              6,900,00004/23/2018
Property10.08555 Valley Stream Parkway              6,900,00004/16/2018
Property10.0868212 Woodland Center Boulevard              6,900,00004/12/2018
Property10.0874303 East Cotton Center Boulevard              6,990,00004/19/2018
Property10.088501 US Highway 301 South              6,850,00004/24/2018
Property10.0897802-7850 Woodland Center Boulevard              6,800,00004/12/2018
Property10.0908102 Woodland Center Boulevard              6,700,00004/12/2018
Property10.091102 Rock Road              6,600,00004/20/2018
Property10.092111-159 Gibraltar Road              6,550,00004/20/2018
Property10.093200-264 Lakeside Drive              6,400,00004/17/2018
Property10.094181-187 Gibraltar Road              6,100,00004/20/2018
Property10.095120 Gibraltar Road              6,350,00004/17/2018
Property10.0964207 East Cotton Center Boulevard              6,300,00004/19/2018
Property10.097161-175 Gibraltar Road              6,225,00004/20/2018
Property10.0988967 Columbine Road              6,020,00004/17/2018
Property10.0998125-8198 Woodland Center Boulevard              6,500,00004/12/2018
Property10.100111 Kelsey Lane              6,070,00004/24/2018
Property10.101261-283 Gibraltar Road              6,000,00004/20/2018
Property10.10227-43 Great Valley Parkway              5,900,00004/17/2018
Property10.103767 Electronic Drive              5,100,00004/20/2018
Property10.104200-234 Kelsey Lane              5,700,00004/20/2018
Property10.1054435 East Cotton Center Boulevard              5,650,00004/19/2018
Property10.1067800 Equitable Drive              5,400,00004/17/2018
Property10.1078906 Brittany Way              5,475,00004/24/2018
Property10.108201-223 Witmer Road              5,350,00004/20/2018
Property10.1094520 Seedling Circle              5,300,00004/12/2018
Property10.11013630 Northwest 8th Street              5,100,00004/11/2018
Property10.1115735 Old Shakopee Road West              5,175,00004/12/2018
Property10.11250 Valley Stream Parkway              5,150,00004/16/2018
Property10.1134503 Woodland Corporate Boulevard              5,050,00004/20/2018
Property10.114508 Lapp Road              4,850,00004/17/2018
Property10.115125-135 Rock Road              4,875,00004/20/2018
Property10.1168911 Columbine Road              4,610,00004/17/2018
Property10.1179306-9324 East Broadway Avenue              4,800,00004/20/2018
Property10.118201 Gibraltar Road              4,700,00004/23/2018
Property10.119101-111 Rock Road              4,700,00004/20/2018
Property10.1204505 Woodland Corporate Boulevard              4,600,00004/20/2018
Property10.1214511 Woodland Corporate Boulevard              4,600,00004/20/2018
Property10.12240 Valley Stream Parkway              4,450,00004/16/2018
Property10.123400-445 Lakeside Drive, Unit #400              4,450,00004/17/2018
Property10.1247702 Woodland Center Boulevard              4,400,00004/20/2018
Property10.125103-109 Gibraltar Road              4,350,00004/20/2018
Property10.1268001 Woodland Center Boulevard              4,300,00004/20/2018
Property10.127113-123 Rock Road              4,300,00004/20/2018
Property10.128555 Business Center Drive              4,300,00004/23/2018
Property10.1294415 East Cotton Center Boulevard              4,170,00004/19/2018
Property10.130300 Welsh Road Building 4              4,250,00004/17/2018
Property10.1319001-9015 Brittany Way              4,100,00004/24/2018
Property10.132277-293 Great Valley Parkway              3,800,00004/17/2018
Property10.13313650 Northwest 8th Street              3,500,00004/11/2018
Property10.134300 Welsh Road (aka 5 Horsham Business Center)              3,700,00004/17/2018
Property10.135300-309 Lakeside Drive              3,450,00004/23/2018
Property10.136101-107 Lakeside Drive              3,200,00004/23/2018

 

A-1-6

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
      Pari PassuPari Passu           
    MonthlyAnnualCompanion LoanCompanion LoanRemaining  Crossed       
   FinalDebtDebtMonthly DebtAnnual DebtInterest Only CashWithRelatedUnderwrittenUnderwrittenGracePaymentAppraisedAppraisal
Property FlagIDProperty NameMaturity DateService($)(8)(9)Service($)(8)(9)Service($)Service($)Period Lockbox(10) Management(11)Other LoansBorrowerNOI DSCR(8)(9)(12)NCF DSCR(8)(9)(12)Period(14)DateValue ($)(15)As-of Date
Property10.1377695-7699 Anagram Drive              3,130,00004/17/2018
Property10.138425 Technology Drive              2,950,00004/17/2018
Property10.139300 Technology Drive              2,800,00004/17/2018
Property10.1407851-61 Woodland Center Boulevard              2,700,00004/12/2018
Property10.141510 Lapp Road              2,600,00004/17/2018
Property10.142300 Welsh Road Building 3              2,550,00004/23/2018
Property10.1437624 Bald Cypress Place              1,850,00004/12/2018
Property10.14475 Great Valley Parkway              1,675,00004/17/2018
Property10.145506 Prudential Road              1,450,00004/23/2018
Property10.14630 Great Valley Parkway              1,150,00004/17/2018
Property10.147100 Gibraltar Road              450,00004/17/2018
Loan11636 11th Avenue(2)(31)(35)06/01/2029137,6521,651,828688,2628,259,139115HardSpringingNoNo2.49x2.39x01428,000,00004/04/2018
Loan12Courtyard at The Navy Yard(5)(35)11/06/2028222,4202,669,040  0SoftSpringingNoNo1.86x1.63x0657,000,00008/01/2018
Loan13710 Bridgeport11/01/2028207,8542,494,253  36HardSpringingNoNo1.34x1.30x0151,700,00009/21/2018
Loan14Outlet Shoppes at El Paso(2)10/06/2028195,5282,346,339211,8222,541,8680HardSpringingNoNo1.64x1.51x06127,375,00007/27/2018
Loan15Castleton Commons & Square(34)11/06/2028194,4982,333,974  0HardIn PlaceNoNo1.46x1.31x0652,600,00007/23/2018
Loan16Courtyard Edgewater(34)10/06/2028170,3522,044,220  0Springing HardSpringingNoNo1.72x1.55x0645,000,00008/16/2019
Loan17Aston Street(22)10/06/2028139,6291,675,553  35HardSpringingNoNo1.31x1.20x0637,000,00007/03/2018
Loan18Overland Park Xchange(2)07/01/202899,2771,191,319210,4662,525,597116HardSpringingNoNo2.29x2.10x01119,700,00006/13/2018
Loan19Phoenix Marriott Tempe at the Buttes(2)10/06/2028135,8911,630,693220,1442,641,7230HardSpringingNoNo1.99x1.67x0696,700,00008/22/2018
Loan20Carmel Mission Inn(35)10/06/2028132,0491,584,589  11HardSpringingNoNo1.98x1.76x0634,100,00006/01/2018
Loan21Maize & Blue Portfolio11/01/202890,2281,082,737  120Springing SoftSpringingNoNo1.96x1.92x0136,000,00008/24/2018
Property21.001The Lion              5,000,00008/24/2018
Property21.002The Forum              4,500,00008/24/2018
Property21.003520 Packard              4,200,00008/24/2018
Property21.004The Abbey              4,200,00008/24/2018
Property21.005The Dean              3,300,00008/24/2018
Property21.006326 E Madison              3,300,00008/24/2018
Property21.0071000 Oakland              3,200,00008/24/2018
Property21.008344 S Division              2,500,00008/24/2018
Property21.009The Lodge              2,500,00008/24/2018
Property21.010The Algonquin              2,300,00008/24/2018
Property21.011515 E Lawrence              1,000,00008/24/2018
Loan22Springhill Suites Huntington Beach11/01/2028110,4341,325,205  24HardSpringingNoNo2.27x2.27x0138,100,00007/26/2018
Loan23CityLine XIV Portfolio09/06/2028113,0611,356,737  34Springing HardSpringingNoNo1.31x1.27x0631,030,000Various
Property23.001CityLine Sebastian              15,860,00007/16/2018
Property23.002CityLine Tuscaloosa              6,300,00007/19/2018
Property23.003CityLine Route 22              6,590,00007/06/2018
Property23.004Extra Space Storage - Madison              2,280,00007/23/2018
Loan24Chicopee Marketplace10/01/202877,406928,870  119HardSpringingNoNo2.87x2.68x0129,900,00007/24/2018
Loan25Concord Plaza(2)09/06/2023104,8011,257,613110,3171,323,80334HardSpringingNoNo1.55x1.36x0652,600,00006/07/2018
Loan26Woodside Office Center(36)11/06/2028100,2521,203,028  60Springing HardSpringingNoNo1.25x1.23x0626,000,00008/03/2018
Loan27Shelbourne Global Portfolio I(2)(31)10/06/202889,0141,068,173370,8934,450,719119SoftSpringingNoNo1.54x1.45x06142,750,000Various
Property27.0011515 Broad Street              61,150,00008/01/2018
Property27.002140 Centennial Avenue              23,600,00007/31/2018
Property27.003675 Central Avenue              16,150,00008/01/2018
Property27.004275 Centennial Avenue              15,500,00007/30/2018
Property27.005691 Central Avenue              10,650,00008/01/2018
Property27.00680 Kingsbridge Road              3,700,00007/30/2018
Property27.00720 Kingsbridge Road              12,000,00007/30/2018
Loan281555 North Sheffield10/06/202875,852910,219  119Springing HardSpringingNoNo1.61x1.54x0628,600,00008/17/2018
Loan29Globe Chicago Industrial Portfolio10/06/202375,124901,489  59HardSpringingNoNo2.12x1.97x0629,500,00008/24/2018
Property29.001Hoffman Industrial              7,300,00008/24/2018
Property29.002Aurora Industrial              7,300,00008/24/2018
Property29.003Schaumburg Tower Industrial              6,400,00008/24/2018
Property29.004Bloomingdale Industrial              5,400,00008/24/2018
Property29.005Schaumburg Basswood Industrial              3,100,00008/24/2018
Loan30Pavilions North Shopping Center11/01/202861,045732,534  120Springing HardSpringingNoNo2.54x2.33x0123,800,00008/24/2018
Loan31Hilton Garden Inn Frederick10/06/202877,441929,290  35HardSpringingNoNo2.26x2.01x0622,700,00008/22/2018
Loan32The Center at Carbon Beach09/06/202852,010624,120  118Springing HardSpringingNoNo1.61x1.53x0621,600,00007/23/2018
Loan33BJ’s Summerville10/06/202367,791813,493  0Springing HardSpringingNoNo1.29x1.23x0616,710,00008/16/2018
Loan34Columbus Industrial Portfolio10/06/202850,132601,586  0HardSpringingNoNo1.50x1.37x0612,450,00007/19/2018
Property34.001Huntley              9,900,00007/19/2018
Property34.002Frusta              2,550,00007/19/2018
Loan35Fresno E Street Office07/06/202848,407580,882  44HardSpringingNoNo1.61x1.55x0613,100,00004/16/2018
Loan36300 East 64th Street10/01/202836,439437,270  119HardSpringingNoYes - A1.61x1.50x5114,500,00007/01/2018
Loan37Old Orchard10/06/202847,487569,842  0Springing SoftSpringingNoNo1.59x1.47x0612,000,00008/07/2018
Loan38Market Square11/06/202849,262591,147  0HardSpringingNoNo1.27x1.19x0613,500,00007/05/2018
Loan39May & Ellis Building10/06/202835,625427,496  119HardSpringingNoNo1.56x1.52x0613,900,00009/05/2018
Loan40Ocala West10/06/202343,830525,961  0Springing HardSpringingNoNo1.94x1.78x0611,000,00008/11/2018
Loan41Torrey Corner11/06/202842,487509,841  48Springing HardSpringingNoYes - B1.36x1.31x0612,550,00007/18/2018
Loan42NC Self Storage Portfolio10/06/202841,137493,644  0Springing HardSpringingNoNo1.38x1.36x0610,870,00006/26/2018
Property42.001The Attic Self-Storage              5,820,00006/26/2018
Property42.002Speedway Self-Storage              3,030,00006/26/2018
Property42.003Armadillo Self-Storage              2,020,00006/26/2018
Loan43Kohl’s - Florence KY(31)10/06/202838,006456,078  23HardSpringingNoNo1.42x1.35x0610,090,00008/22/2018

 

A-1-7

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
      Pari PassuPari Passu           
    MonthlyAnnualCompanion LoanCompanion LoanRemaining  Crossed       
   FinalDebtDebtMonthly DebtAnnual DebtInterest Only CashWithRelatedUnderwrittenUnderwrittenGracePaymentAppraisedAppraisal
Property FlagIDProperty NameMaturity DateService($)(8)(9)Service($)(8)(9)Service($)Service($)Period Lockbox(10) Management(11)Other LoansBorrowerNOI DSCR(8)(9)(12)NCF DSCR(8)(9)(12)Period(14)DateValue ($)(15)As-of Date
Loan44237-239 Hawthorne Street10/06/202828,918347,019  119Springing HardSpringingNoNo1.29x1.28x069,900,00008/14/2018
Loan45Greystone Business Park10/06/202830,959371,504  59Springing HardSpringingNoNo1.90x1.73x069,100,00008/02/2018
Loan46DS Smith - Lester Prairie11/06/202827,703332,438  24Springing HardSpringingNoYes - C1.61x1.49x069,175,00009/12/2018
Loan47Sugar Grove10/06/202817,438209,253  119Springing HardSpringingNoNo2.97x2.97x0611,200,00008/20/2018
Loan48Campus Pointe10/06/202823,489281,873  41Springing HardSpringingNoYes - B1.39x1.32x067,000,00007/18/2018
Loan49Nemours at Sonata West10/06/202822,419269,026  29Springing HardSpringingNoNo1.39x1.35x065,850,00007/27/2018
Loan50Cottages at Gateway Park10/06/202814,323171,877  35SoftSpringingNoNo1.87x1.77x063,600,00006/06/2018
Loan51WAG Richmond10/06/202814,486173,837  11Springing HardSpringingNoYes - C1.34x1.33x063,900,00008/27/2018

 

A-1-8

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                 
               Loan per Net 
   FIRREACut-Off        Rentable AreaUnitsRentable Area 
   CompliantDate LTVLTV Ratio at     YearYear(SF/Unitsof(SF/Units/ 
Property FlagIDProperty Name(Yes/No)Ratio(9)(12)(15)Maturity or ARD(9)(12)(15)AddressCityCountyStateZip CodeBuiltRenovatedRooms)(4)MeasureRooms) ($)(4)(12) 
Loan1DUMBO Heights Portfolio(2)(34)(36)Yes28.1%28.1%VariousBrooklynKingsNY11201Various2017753,074Sq. Ft.239 
Property1.00155 Prospect StreetYes  55 Prospect StreetBrooklynKingsNY1120119672017255,504Sq. Ft.235 
Property1.002117 Adams StreetYes  117 Adams StreetBrooklynKingsNY1120119262017182,955Sq. Ft.277 
Property1.00377 Sands StreetYes  77 Sands StreetBrooklynKingsNY1120119622017223,729Sq. Ft.210 
Property1.00481 Prospect StreetYes  81 Prospect StreetBrooklynKingsNY112011909201790,886Sq. Ft.248 
Loan2Moffett Towers - Buildings E,F,G(2)(34)Yes40.2%40.2%1120, 1140 & 1160 Enterprise WaySunnyvaleSanta ClaraCA9408920092011-2012676,598Sq. Ft.420 
Loan3Aventura Mall(2)(33)(36)Yes40.8%40.8%19501 Biscayne BoulevardAventuraMiami-DadeFL3318019831997, 1998, 2006 - 2008, 20171,217,508Sq. Ft.1,155 
Loan4Shops at Solaris(2)Yes46.7%46.7%141 East Meadow DriveVailEagleCO816572010NAP70,670Sq. Ft.991 
Loan5Liberty Portfolio(2)(5)Yes64.6%64.6%VariousVariousMaricopaAZVariousVariousNAP805,746Sq. Ft.206 
Property5.001Liberty Center at Rio SaladoYes  1850, 1870, 1910 & 1930 West Rio Salado ParkwayTempeMaricopaAZ852812014, 2016, 2017NAP682,406Sq. Ft.206 
Property5.0028501 East Raintree DriveYes  8501 East Raintree DriveScottsdaleMaricopaAZ852602006NAP123,340Sq. Ft.202 
Loan6Christiana CenterYes70.6%65.2%100-900 Center BoulevardNewarkNew CastleDE197021998-2000NAP302,779Sq. Ft.162 
Loan7192 Lexington Avenue(2)Yes59.4%59.4%192 Lexington AvenueNew YorkNew YorkNY100161926NAP132,049Sq. Ft.454 
Loan8Hotel ErwinYes49.4%49.4%1697 Pacific AvenueVenice BeachLos AngelesCA9029119752016-2018119Rooms378,151 
Loan9Aon Center(2)(34)(36)Yes40.3%40.3%200 East Randolph StreetChicagoCookIL6060119722016-20182,777,240Sq. Ft.126 
Loan10Workspace(2)(36)Yes35.4%35.4%VariousVariousVariousVariousVariousVariousVarious9,884,763Sq. Ft.59 
Property10.0016625 78th Street WestYes  6625 78th Street WestBloomingtonHennepinMN554391997NAP325,000Sq. Ft.62 
Property10.0021500 Liberty Ridge DriveYes  1500 Liberty Ridge DriveTredyffrin TownshipChesterPA190872003NAP233,120Sq. Ft.78 
Property10.0033350 Southwest 148th Avenue & Lakeside DriveYes  3350 Southwest 148th Avenue & Lakeside DriveMiramarBrowardFL330272000NAP154,768Sq. Ft.100 
Property10.0041301 International ParkwayYes  1301 International ParkwaySunriseBrowardFL333232006NAP140,160Sq. Ft.97 
Property10.005777 West Yamato RoadYes  777 West Yamato RoadBoca RatonPalm BeachFL334311989NAP155,608Sq. Ft.86 
Property10.0064425 East Cotton Center BoulevardYes  4425 East Cotton Center BoulevardPhoenixMaricopaAZ850402001NAP165,000Sq. Ft.76 
Property10.0074500 East Cotton Center BoulevardYes  4500 East Cotton Center BoulevardPhoenixMaricopaAZ850402013NAP139,403Sq. Ft.81 
Property10.0083100 Southwest 145th AvenueYes  3100 Southwest 145th AvenueMiramarBrowardFL330272008NAP104,337Sq. Ft.104 
Property10.0093400 Lakeside DriveYes  3400 Lakeside DriveMiramarBrowardFL330271989NAP120,130Sq. Ft.86 
Property10.0103450 Lakeside DriveYes  3450 Lakeside DriveMiramarBrowardFL330271989NAP119,598Sq. Ft.85 
Property10.01140 Liberty BoulevardYes  40 Liberty BoulevardEast Whiteland TownshipChesterPA1935519892015126,000Sq. Ft.79 
Property10.0124630 Woodland Corporate BoulevardYes  4630 Woodland Corporate BoulevardTampaHillsboroughFL336141999NAP140,548Sq. Ft.66 
Property10.013750 Park of Commerce RoadYes  750 Park of Commerce RoadBoca RatonPalm BeachFL334872008NAP95,331Sq. Ft.96 
Property10.01413621 Northwest 12th StreetYes  13621 Northwest 12th StreetSunriseBrowardFL333232000NAP106,425Sq. Ft.84 
Property10.0152 West Liberty BoulevardYes  2 West Liberty BoulevardEast Whiteland TownshipChesterPA193552004NAP100,676Sq. Ft.86 
Property10.01610400 Viking DriveYes  10400 Viking DriveEden PrairieHennepinMN5534419972017167,172Sq. Ft.50 
Property10.017100 Witmer RoadYes  100 Witmer RoadHorsham TownshipMontgomeryPA190441996NAP139,128Sq. Ft.57 
Property10.0187 Walnut Grove DriveYes  7 Walnut Grove DriveHorsham TownshipMontgomeryPA190442007NAP120,000Sq. Ft.65 
Property10.0194313 East Cotton Center BoulevardYes  4313 East Cotton Center BoulevardPhoenixMaricopaAZ850402001NAP108,874Sq. Ft.72 
Property10.0201400 Liberty Ridge DriveYes  1400 Liberty Ridge DriveTredyffrin TownshipChesterPA190871979NAP101,136Sq. Ft.69 
Property10.0211200 Liberty Ridge DriveYes  1200 Liberty Ridge DriveTredyffrin TownshipChesterPA190872001NAP86,150Sq. Ft.81 
Property10.0224750 South 44th PlaceYes  4750 South 44th PlacePhoenixMaricopaAZ850402007NAP79,496Sq. Ft.88 
Property10.023680 Blair Mill RoadYes  680 Blair Mill RoadHorsham TownshipMontgomeryPA190442001NAP115,110Sq. Ft.60 
Property10.0243020 US Highway 301 SouthYes  3020 US Highway 301 SouthRiverviewHillsboroughFL335782000NAP99,039Sq. Ft.68 
Property10.0254 Walnut Grove DriveYes  4 Walnut Grove DriveHorsham TownshipMontgomeryPA190441999NAP109,700Sq. Ft.60 
Property10.0264631 Woodland Corporate BoulevardYes  4631 Woodland Corporate BoulevardTampaHillsboroughFL336142008NAP90,472Sq. Ft.72 
Property10.0275 Walnut Grove DriveYes  5 Walnut Grove DriveHorsham TownshipMontgomeryPA190442000NAP105,000Sq. Ft.59 
Property10.028700 Dresher RoadYes  700 Dresher RoadHorsham TownshipMontgomeryPA190441980NAP110,000Sq. Ft.54 
Property10.02945-67 Great Valley ParkwayYes  45-67 Great Valley ParkwayEast Whiteland TownshipChesterPA193551975NAP128,011Sq. Ft.46 
Property10.0304610 South 44th PlaceYes  4610 South 44th PlacePhoenixMaricopaAZ850402008NAP66,012Sq. Ft.88 
Property10.0314217 East Cotton Center BoulevardYes  4217 East Cotton Center BoulevardPhoenixMaricopaAZ850402006NAP88,140Sq. Ft.60 
Property10.0321 Country View RoadYes  1 Country View RoadEast Whiteland TownshipChesterPA193551982201454,798Sq. Ft.96 
Property10.0334410 East Cotton Center BoulevardYes  4410 East Cotton Center BoulevardPhoenixMaricopaAZ850402007NAP101,269Sq. Ft.52 
Property10.034951 Northwest Broken Sound ParkwayYes  951 Northwest Broken Sound ParkwayBoca RatonPalm BeachFL334871986NAP85,610Sq. Ft.60 
Property10.03577-123 Great Valley ParkwayYes  77-123 Great Valley ParkwayEast Whiteland TownshipChesterPA193551979NAP103,099Sq. Ft.49 
Property10.036420-500 Lapp RoadYes  420-500 Lapp RoadEast Whiteland TownshipChesterPA193551990NAP91,312Sq. Ft.55 
Property10.037507 Prudential RoadYes  507 Prudential RoadHorsham TownshipMontgomeryPA190441973NAP100,710Sq. Ft.44 
Property10.0382 Walnut Grove DriveYes  2 Walnut Grove DriveHorsham TownshipMontgomeryPA190441988NAP81,856Sq. Ft.54 
Property10.0397930, 8010, 8020 Woodland Center BoulevardYes  7930, 8010, 8020 Woodland Center BoulevardTampaHillsboroughFL336141990NAP89,758Sq. Ft.49 
Property10.0409801 South 51st StreetYes  9801 South 51st StreetPhoenixMaricopaAZ850441997NAP71,550Sq. Ft.60 
Property10.041180 Sheree BoulevardYes  180 Sheree BoulevardUwchlan TownshipChesterPA193411989NAP107,417Sq. Ft.40 
Property10.0427615 Smetana LaneYes  7615 Smetana LaneEden PrairieHennepinMN553442000NAP93,444Sq. Ft.45 
Property10.0434550 South 44th PlaceYes  4550 South 44th PlacePhoenixMaricopaAZ850402008NAP54,489Sq. Ft.77 
Property10.044131 Kelsey LaneYes  131 Kelsey LaneTampaHillsboroughFL336191998NAP89,290Sq. Ft.46 
Property10.0455775 Old Shakopee Road WestYes  5775 Old Shakopee Road WestBloomingtonHennepinMN554372000NAP103,050Sq. Ft.39 
Property10.0468401-8406 Benjamin Road (North)Yes  8401-8406 Benjamin Road (North)TampaHillsboroughFL336341986NAP94,766Sq. Ft.41 
Property10.0477625 Smetana LaneYes  7625 Smetana LaneEden PrairieHennepinMN553442006NAP55,924Sq. Ft.68 
Property10.0485 Great Valley ParkwayYes  5 Great Valley ParkwayEast Whiteland TownshipChesterPA193551983201465,044Sq. Ft.58 
Property10.0495705 Old Shakopee Road WestYes  5705 Old Shakopee Road WestBloomingtonHennepinMN554372006NAP74,594Sq. Ft.50 
Property10.0507 Great Valley ParkwayYes  7 Great Valley ParkwayEast Whiteland TownshipChesterPA193551985201261,108Sq. Ft.59 
Property10.05165 Valley Stream ParkwayYes  65 Valley Stream ParkwayEast Whiteland TownshipChesterPA193551983201461,313Sq. Ft.59 
Property10.052220 Gibraltar RoadYes  220 Gibraltar RoadHorsham TownshipMontgomeryPA190441990NAP63,587Sq. Ft.56 
Property10.053257-275 Great Valley ParkwayYes  257-275 Great Valley ParkwayEast Whiteland TownshipChesterPA193551984NAP71,122Sq. Ft.50 
Property10.054240 Gibraltar RoadYes  240 Gibraltar RoadHorsham TownshipMontgomeryPA190441990NAP63,587Sq. Ft.55 
Property10.055200 Gibraltar RoadYes  200 Gibraltar RoadHorsham TownshipMontgomeryPA190441990NAP64,452Sq. Ft.53 
Property10.0569023 Columbine RoadYes  9023 Columbine RoadEden PrairieHennepinMN553471999NAP62,200Sq. Ft.55 
Property10.0573 Country View RoadYes  3 Country View RoadEast Whiteland TownshipChesterPA193551998NAP70,000Sq. Ft.49 
Property10.058333 Phoenixville PikeYes  333 Phoenixville PikeEast Whiteland TownshipChesterPA193551986NAP84,000Sq. Ft.40 
Property10.0591 Great Valley ParkwayYes  1 Great Valley ParkwayEast Whiteland TownshipChesterPA193551983NAP60,880Sq. Ft.55 
Property10.0604405 East Cotton Center BoulevardYes  4405 East Cotton Center BoulevardPhoenixMaricopaAZ850402001NAP54,551Sq. Ft.60 

 

A-1-9

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                 
               Loan per Net 
   FIRREACut-Off        Rentable AreaUnitsRentable Area 
   CompliantDate LTVLTV Ratio at     YearYear(SF/Unitsof(SF/Units/ 
Property FlagIDProperty Name(Yes/No)Ratio(9)(12)(15)Maturity or ARD(9)(12)(15)AddressCityCountyStateZip CodeBuiltRenovatedRooms)(4)MeasureRooms) ($)(4)(12) 
Property10.0617920 Woodland Center BoulevardYes  7920 Woodland Center BoulevardTampaHillsboroughFL336141995NAP52,627Sq. Ft.61 
Property10.06220 Valley Stream ParkwayYes  20 Valley Stream ParkwayEast Whiteland TownshipChesterPA193551987201360,778Sq. Ft.52 
Property10.0635715 Old Shakopee Road WestYes  5715 Old Shakopee Road WestBloomingtonHennepinMN554372001NAP63,463Sq. Ft.49 
Property10.064150-182 Kelsey LaneYes  150-182 Kelsey LaneTampaHillsboroughFL336192006NAP54,400Sq. Ft.55 
Property10.065155 Great Valley ParkwayYes  155 Great Valley ParkwayEast Whiteland TownshipChesterPA193551982NAP71,200Sq. Ft.41 
Property10.066701-725 US Highway 301 SouthYes  701-725 US Highway 301 SouthTampaHillsboroughFL336191999NAP65,380Sq. Ft.44 
Property10.067901-933 US Highway 301 SouthYes  901-933 US Highway 301 SouthTampaHillsboroughFL336192000NAP65,200Sq. Ft.44 
Property10.0687725 Woodland Center BoulevardYes  7725 Woodland Center BoulevardTampaHillsboroughFL336141999NAP42,615Sq. Ft.67 
Property10.0694508 Woodland Corporate BoulevardYes  4508 Woodland Corporate BoulevardTampaHillsboroughFL336142000NAP40,140Sq. Ft.70 
Property10.0703102, 3104 and 3110 Cherry PalmYes  3102, 3104 and 3110 Cherry PalmTampaHillsboroughFL336191987NAP74,397Sq. Ft.37 
Property10.071101 Gibraltar RoadYes  101 Gibraltar RoadHorsham TownshipMontgomeryPA190441977NAP56,845Sq. Ft.48 
Property10.0726161 American Boulevard WestYes  6161 American Boulevard WestBloomingtonHennepinMN554381999NAP36,827Sq. Ft.74 
Property10.0734502 Woodland Center BoulevardYes  4502 Woodland Center BoulevardTampaHillsboroughFL336142000NAP42,680Sq. Ft.63 
Property10.074110 Gibraltar RoadYes  110 Gibraltar RoadHorsham TownshipMontgomeryPA190441979NAP59,429Sq. Ft.45 
Property10.0758855 Columbine RoadYes  8855 Columbine RoadEden PrairieHennepinMN553472004NAP58,145Sq. Ft.46 
Property10.0768939 Columbine RoadYes  8939 Columbine RoadEden PrairieHennepinMN553472001NAP48,000Sq. Ft.55 
Property10.0777905 Fuller RoadYes  7905 Fuller RoadEden PrairieHennepinMN553441998NAP74,224Sq. Ft.35 
Property10.07810801 Nesbitt Avenue SouthYes  10801 Nesbitt Avenue SouthBloomingtonHennepinMN554371999NAP56,000Sq. Ft.46 
Property10.0799008 Brittany WayYes  9008 Brittany WayTampaHillsboroughFL336192004NAP59,080Sq. Ft.43 
Property10.0808995 Columbine RoadYes  8995 Columbine RoadEden PrairieHennepinMN553472001NAP46,112Sq. Ft.55 
Property10.0817852-7898 Woodland Center BoulevardYes  7852-7898 Woodland Center BoulevardTampaHillsboroughFL336141998NAP44,350Sq. Ft.57 
Property10.082455 Business Center DriveYes  455 Business Center DriveHorsham TownshipMontgomeryPA190441988NAP51,505Sq. Ft.48 
Property10.083231-253 Gibraltar RoadYes  231-253 Gibraltar RoadHorsham TownshipMontgomeryPA190441980NAP60,000Sq. Ft.41 
Property10.084747 Dresher RoadYes  747 Dresher RoadHorsham TownshipMontgomeryPA190441987NAP53,200Sq. Ft.46 
Property10.08555 Valley Stream ParkwayYes  55 Valley Stream ParkwayEast Whiteland TownshipChesterPA193551983NAP41,211Sq. Ft.59 
Property10.0868212 Woodland Center BoulevardYes  8212 Woodland Center BoulevardTampaHillsboroughFL336141996NAP39,155Sq. Ft.62 
Property10.0874303 East Cotton Center BoulevardYes  4303 East Cotton Center BoulevardPhoenixMaricopaAZ850402001NAP64,000Sq. Ft.38 
Property10.088501 US Highway 301 SouthYes  501 US Highway 301 SouthTampaHillsboroughFL336192004NAP59,080Sq. Ft.41 
Property10.0897802-7850 Woodland Center BoulevardYes  7802-7850 Woodland Center BoulevardTampaHillsboroughFL336141998NAP44,350Sq. Ft.54 
Property10.0908102 Woodland Center BoulevardYes  8102 Woodland Center BoulevardTampaHillsboroughFL336141995NAP39,155Sq. Ft.61 
Property10.091102 Rock RoadYes  102 Rock RoadHorsham TownshipMontgomeryPA190441984NAP40,472Sq. Ft.58 
Property10.092111-159 Gibraltar RoadYes  111-159 Gibraltar RoadHorsham TownshipMontgomeryPA190441977NAP63,036Sq. Ft.37 
Property10.093200-264 Lakeside DriveYes  200-264 Lakeside DriveHorsham TownshipMontgomeryPA190441990NAP54,623Sq. Ft.41 
Property10.094181-187 Gibraltar RoadYes  181-187 Gibraltar RoadHorsham TownshipMontgomeryPA190441980NAP48,870Sq. Ft.46 
Property10.095120 Gibraltar RoadYes  120 Gibraltar RoadHorsham TownshipMontgomeryPA190441980NAP49,023Sq. Ft.46 
Property10.0964207 East Cotton Center BoulevardYes  4207 East Cotton Center BoulevardPhoenixMaricopaAZ850402006NAP24,900Sq. Ft.90 
Property10.097161-175 Gibraltar RoadYes  161-175 Gibraltar RoadHorsham TownshipMontgomeryPA190441977NAP49,732Sq. Ft.44 
Property10.0988967 Columbine RoadYes  8967 Columbine RoadEden PrairieHennepinMN553472000NAP39,862Sq. Ft.55 
Property10.0998125-8198 Woodland Center BoulevardYes  8125-8198 Woodland Center BoulevardTampaHillsboroughFL336141988NAP45,382Sq. Ft.48 
Property10.100111 Kelsey LaneYes  111 Kelsey LaneTampaHillsboroughFL336191990NAP60,200Sq. Ft.36 
Property10.101261-283 Gibraltar RoadYes  261-283 Gibraltar RoadHorsham TownshipMontgomeryPA190441981NAP60,000Sq. Ft.35 
Property10.10227-43 Great Valley ParkwayYes  27-43 Great Valley ParkwayEast Whiteland TownshipChesterPA193551978NAP60,623Sq. Ft.34 
Property10.103767 Electronic DriveYes  767 Electronic DriveHorsham TownshipMontgomeryPA190441981201845,000Sq. Ft.45 
Property10.104200-234 Kelsey LaneYes  200-234 Kelsey LaneTampaHillsboroughFL336192005NAP45,600Sq. Ft.44 
Property10.1054435 East Cotton Center BoulevardYes  4435 East Cotton Center BoulevardPhoenixMaricopaAZ850402007NAP25,505Sq. Ft.78 
Property10.1067800 Equitable DriveYes  7800 Equitable DriveEden PrairieHennepinMN553441997NAP43,426Sq. Ft.44 
Property10.1078906 Brittany WayYes  8906 Brittany WayTampaHillsboroughFL336192005NAP48,000Sq. Ft.39 
Property10.108201-223 Witmer RoadYes  201-223 Witmer RoadHorsham TownshipMontgomeryPA190441972NAP60,000Sq. Ft.31 
Property10.1094520 Seedling CircleYes  4520 Seedling CircleTampaHillsboroughFL336142004NAP35,000Sq. Ft.54 
Property10.11013630 Northwest 8th StreetYes  13630 Northwest 8th StreetSunriseBrowardFL333251990NAP29,999Sq. Ft.61 
Property10.1115735 Old Shakopee Road WestYes  5735 Old Shakopee Road WestBloomingtonHennepinMN554372001NAP63,463Sq. Ft.29 
Property10.11250 Valley Stream ParkwayYes  50 Valley Stream ParkwayEast Whiteland TownshipChesterPA193551987NAP31,000Sq. Ft.59 
Property10.1134503 Woodland Corporate BoulevardYes  4503 Woodland Corporate BoulevardTampaHillsboroughFL336142001NAP30,000Sq. Ft.60 
Property10.114508 Lapp RoadYes  508 Lapp RoadEast Whiteland TownshipChesterPA193551984NAP50,200Sq. Ft.36 
Property10.115125-135 Rock RoadYes  125-135 Rock RoadHorsham TownshipMontgomeryPA190441975NAP37,500Sq. Ft.46 
Property10.1168911 Columbine RoadYes  8911 Columbine RoadEden PrairieHennepinMN553472003NAP38,536Sq. Ft.44 
Property10.1179306-9324 East Broadway AvenueYes  9306-9324 East Broadway AvenueTampaHillsboroughFL336192007NAP36,000Sq. Ft.47 
Property10.118201 Gibraltar RoadYes  201 Gibraltar RoadHorsham TownshipMontgomeryPA190441983NAP46,697Sq. Ft.36 
Property10.119101-111 Rock RoadYes  101-111 Rock RoadHorsham TownshipMontgomeryPA190441975NAP37,884Sq. Ft.44 
Property10.1204505 Woodland Corporate BoulevardYes  4505 Woodland Corporate BoulevardTampaHillsboroughFL336142001NAP25,000Sq. Ft.65 
Property10.1214511 Woodland Corporate BoulevardYes  4511 Woodland Corporate BoulevardTampaHillsboroughFL336142001NAP25,000Sq. Ft.65 
Property10.12240 Valley Stream ParkwayYes  40 Valley Stream ParkwayEast Whiteland TownshipChesterPA193551987201531,092Sq. Ft.51 
Property10.123400-445 Lakeside Drive, Unit #400Yes  400-445 Lakeside Drive, Unit #400Horsham TownshipMontgomeryPA190441981NAP62,123Sq. Ft.25 
Property10.1247702 Woodland Center BoulevardYes  7702 Woodland Center BoulevardTampaHillsboroughFL336141998NAP29,350Sq. Ft.52 
Property10.125103-109 Gibraltar RoadYes  103-109 Gibraltar RoadHorsham TownshipMontgomeryPA190441977NAP42,000Sq. Ft.37 
Property10.1268001 Woodland Center BoulevardYes  8001 Woodland Center BoulevardTampaHillsboroughFL336141999NAP29,999Sq. Ft.51 
Property10.127113-123 Rock RoadYes  113-123 Rock RoadHorsham TownshipMontgomeryPA190441975201537,500Sq. Ft.41 
Property10.128555 Business Center DriveYes  555 Business Center DriveHorsham TownshipMontgomeryPA190441988NAP30,064Sq. Ft.51 
Property10.1294415 East Cotton Center BoulevardYes  4415 East Cotton Center BoulevardPhoenixMaricopaAZ850402001NAP35,463Sq. Ft.43 
Property10.130300 Welsh Road Building 4Yes  300 Welsh Road Building 4Horsham TownshipMontgomeryPA190441983NAP37,653Sq. Ft.40 
Property10.1319001-9015 Brittany WayYes  9001-9015 Brittany WayTampaHillsboroughFL336191999NAP30,000Sq. Ft.48 
Property10.132277-293 Great Valley ParkwayYes  277-293 Great Valley ParkwayEast Whiteland TownshipChesterPA193551985NAP28,800Sq. Ft.47 
Property10.13313650 Northwest 8th StreetYes  13650 Northwest 8th StreetSunriseBrowardFL333251990NAP24,732Sq. Ft.54 
Property10.134300 Welsh Road (aka 5 Horsham Business Center)Yes  300 Welsh Road (aka 5 Horsham Business Center)Horsham TownshipMontgomeryPA190441985NAP33,205Sq. Ft.39 
Property10.135300-309 Lakeside DriveYes  300-309 Lakeside DriveHorsham TownshipMontgomeryPA190441982NAP43,832Sq. Ft.27 
Property10.136101-107 Lakeside DriveYes  101-107 Lakeside DriveHorsham TownshipMontgomeryPA190441996NAP27,465Sq. Ft.41 

 

A-1-10

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                 
               Loan per Net 
   FIRREACut-Off        Rentable AreaUnitsRentable Area 
   CompliantDate LTVLTV Ratio at     YearYear(SF/Unitsof(SF/Units/ 
Property FlagIDProperty Name(Yes/No)Ratio(9)(12)(15)Maturity or ARD(9)(12)(15)AddressCityCountyStateZip CodeBuiltRenovatedRooms)(4)MeasureRooms) ($)(4)(12) 
Property10.1377695-7699 Anagram DriveYes  7695-7699 Anagram DriveEden PrairieHennepinMN553441997NAP39,390Sq. Ft.28 
Property10.138425 Technology DriveYes  425 Technology DriveEast Whiteland TownshipChesterPA193551998NAP22,407Sq. Ft.47 
Property10.139300 Technology DriveYes  300 Technology DriveEast Whiteland TownshipChesterPA193551986NAP22,500Sq. Ft.44 
Property10.1407851-61 Woodland Center BoulevardYes  7851-61 Woodland Center BoulevardTampaHillsboroughFL336142001NAP18,520Sq. Ft.50 
Property10.141510 Lapp RoadYes  510 Lapp RoadEast Whiteland TownshipChesterPA193551984NAP27,167Sq. Ft.34 
Property10.142300 Welsh Road Building 3Yes  300 Welsh Road Building 3Horsham TownshipMontgomeryPA190441984NAP23,461Sq. Ft.34 
Property10.1437624 Bald Cypress PlaceYes  7624 Bald Cypress PlaceTampaHillsboroughFL336142003NAP15,035Sq. Ft.44 
Property10.14475 Great Valley ParkwayYes  75 Great Valley ParkwayEast Whiteland TownshipChesterPA193551978NAP11,600Sq. Ft.51 
Property10.145506 Prudential RoadYes  506 Prudential RoadHorsham TownshipMontgomeryPA190441973NAP18,200Sq. Ft.29 
Property10.14630 Great Valley ParkwayYes  30 Great Valley ParkwayEast Whiteland TownshipChesterPA193551986NAP12,000Sq. Ft.34 
Property10.147100 Gibraltar RoadYes  100 Gibraltar RoadHorsham TownshipMontgomeryPA190441982NAP2,800Sq. Ft.57 
Loan11636 11th Avenue(2)(31)(35)Yes56.1%56.1%636 11th AvenueNew YorkNew YorkNY1003619172008564,004Sq. Ft.426 
Loan12Courtyard at The Navy Yard(5)(35)Yes70.2%58.3%1001 Intrepid AvenuePhiladelphiaPhiladelphiaPA1911220132017212Rooms188,679 
Loan13710 BridgeportYes74.5%66.0%710 Bridgeport AvenueSheltonFairfieldCT064841970NAP452,414Sq. Ft.85 
Loan14Outlet Shoppes at El Paso(2)Yes58.8%48.0%7051 South Desert BoulevardCanutilloEl PasoTX7983520072014433,849Sq. Ft.173 
Loan15Castleton Commons & Square(34)Yes65.6%55.8%8310 & 8470 Castleton Corner DriveIndianapolisMarionIN4625019802005279,452Sq. Ft.123 
Loan16Courtyard Edgewater(34)Yes65.9%55.3%3 Pembroke PlaceEdgewaterBergenNJ070202016NAP156Rooms190,209 
Loan17Aston Street(22)Yes70.0%63.6%16000 & 16802 Aston StreetIrvineOrangeCA926061982, 19852013114,059Sq. Ft.227 
Loan18Overland Park Xchange(2)Yes65.2%66.3%6800 West 115th StreetOverland ParkJohnsonKS6621119862015733,400Sq. Ft.106 
Loan19Phoenix Marriott Tempe at the Buttes(2)Yes67.7%55.9%2000 West Westcourt WayTempeMaricopaAZ8528219872017353Rooms185,360 
Loan20Carmel Mission Inn(35)Yes69.5%59.2%3665 Rio RoadCarmelMontereyCA9392319682008165Rooms143,636 
Loan21Maize & Blue PortfolioYes59.7%59.7%VariousAnn ArborWashtenawMI48104VariousNAP167Units128,743 
Property21.001The LionYes  525 Walnut StreetAnn ArborWashtenawMI481041966NAP16Units186,625 
Property21.002The ForumYes  726 South State StreetAnn ArborWashtenawMI481041964NAP21Units128,000 
Property21.003520 PackardYes  520 Packard StreetAnn ArborWashtenawMI481041966NAP23Units109,043 
Property21.004The AbbeyYes  909 Church StreetAnn ArborWashtenawMI481041966NAP14Units179,143 
Property21.005The DeanYes  1021 Vaughn StreetAnn ArborWashtenawMI481041965NAP14Units140,786 
Property21.006326 E MadisonYes  326 East Madison StreetAnn ArborWashtenawMI481041963NAP18Units109,500 
Property21.0071000 OaklandYes  1000 Oakland AvenueAnn ArborWashtenawMI481041962NAP12Units159,250 
Property21.008344 S DivisionYes  344 South Division StreetAnn ArborWashtenawMI481041966NAP23Units64,913 
Property21.009The LodgeYes  1333 Wilmot StreetAnn ArborWashtenawMI481041969NAP10Units149,300 
Property21.010The AlgonquinYes  1330 North University CourtAnn ArborWashtenawMI481041966NAP8Units171,750 
Property21.011515 E LawrenceYes  515 Lawrence StreetAnn ArborWashtenawMI481041966NAP8Units74,625 
Loan22Springhill Suites Huntington BeachYes55.1%47.5%7872 Edinger AvenueHuntington BeachOrangeCA926472017NAP127Rooms165,354 
Loan23CityLine XIV PortfolioYes65.4%59.5%VariousVariousVariousVariousVariousVariousNAP347,166Sq. Ft.60 
Property23.001CityLine SebastianYes  189 Sebastian BoulevardSebastianIndian RiverFL329581999-2016NAP115,301Sq. Ft.100 
Property23.002CityLine TuscaloosaYes  949 31st StreetTuscaloosaTuscaloosaAL354011988-1997NAP124,450Sq. Ft.33 
Property23.003CityLine Route 22Yes  6740 Allentown BoulevardHarrisburgDauphinPA171121986, 1987, 1988, 1989, 1997, 1998NAP70,190Sq. Ft.53 
Property23.004Extra Space Storage - MadisonYes  561 Nance RoadMadisonMadisonAL357571995-2013NAP37,225Sq. Ft.40 
Loan24Chicopee MarketplaceYes66.2%66.2%591 Memorial DriveChicopeeHampdenMA010201974-2007NAP151,003Sq. Ft.131 
Loan25Concord Plaza(2)Yes74.1%72.1%3511 Silverside RoadWilmingtonNew CastleDE1981019682005358,740Sq. Ft.109 
Loan26Woodside Office Center(36)Yes70.6%65.2%7250 Redwood BoulevardNovatoMarinCA949452003NAP89,457Sq. Ft.205 
Loan27Shelbourne Global Portfolio I(2)(31)Yes65.1%65.1%VariousVariousVariousNJVariousVariousVarious640,983Sq. Ft.145 
Property27.0011515 Broad StreetYes  1515 Broad StreetBloomfieldEssexNJ0700319682009290,009Sq. Ft.145 
Property27.002140 Centennial AvenueYes  140 Centennial AvenuePiscataway TownshipMiddlesexNJ0885419692006, 201286,860Sq. Ft.197 
Property27.003675 Central AvenueYes  675 Central AvenueNew ProvidenceUnionNJ079741955200472,736Sq. Ft.166 
Property27.004275 Centennial AvenueYes  275 Centennial AvenuePiscataway TownshipMiddlesexNJ088541973NAP56,150Sq. Ft.171 
Property27.005691 Central AvenueYes  691 Central AvenueNew ProvidenceUnionNJ0797419572008-200947,782Sq. Ft.186 
Property27.00680 Kingsbridge RoadYes  80 Kingsbridge RoadPiscataway TownshipMiddlesexNJ088541974NAP30,963Sq. Ft.74 
Property27.00720 Kingsbridge RoadYes  20 Kingsbridge RoadPiscataway TownshipMiddlesexNJ088541974NAP56,483Sq. Ft.16 
Loan281555 North SheffieldYes61.2%61.2%1555 North Sheffield AvenueChicagoCookIL606422014NAP42,615Sq. Ft.411 
Loan29Globe Chicago Industrial PortfolioYes59.0%59.0%VariousVariousVariousILVariousVariousVarious264,659Sq. Ft.66 
Property29.001Hoffman IndustrialYes  5120 Prairie Stone ParkwayHoffman EstatesCookIL601922002NAP44,960Sq. Ft.100 
Property29.002Aurora IndustrialYes  3702 Prairie Lake CourtAuroraDuPageIL605042002NAP81,000Sq. Ft.51 
Property29.003Schaumburg Tower IndustrialYes  1124 Tower RoadSchaumburgCookIL601731982200943,070Sq. Ft.88 
Property29.004Bloomingdale IndustrialYes  454 Scott DriveBloomingdaleDuPageIL601081998NAP62,400Sq. Ft.50 
Property29.005Schaumburg Basswood IndustrialYes  1555-1559 Basswood RoadSchaumburgCookIL601731984NAP33,229Sq. Ft.56 
Loan30Pavilions North Shopping CenterYes64.5%64.5%25 Northeast Loop 410San AntonioBexarTX782161990NAP165,993Sq. Ft.93 
Loan31Hilton Garden Inn FrederickYes63.9%56.5%7226 Corporate CourtFrederickFrederickMD2170320072015143Rooms101,399 
Loan32The Center at Carbon BeachYes59.0%59.0%22601 Pacific Coast HighwayMalibuLos AngelesCA902651991201420,102Sq. Ft.634 
Loan33BJ’s SummervilleYes71.1%66.2%1035 Jockey CourtSummervilleBerkeleySC294832017NAP87,788Sq. Ft.135 
Loan34Columbus Industrial PortfolioYes74.2%61.2%VariousVariousFranklinOHVariousVariousVarious317,009Sq. Ft.29 
Property34.001HuntleyYes  6150 Huntley RoadColumbusFranklinOH432292002NAP218,209Sq. Ft.34 
Property34.002FrustaYes  4985 Frusta DriveObetzFranklinOH432071979201298,800Sq. Ft.19 
Loan35Fresno E Street OfficeYes69.5%62.7%1645, 1665, 1685 & 1735 East StreetFresnoFresnoCA937061975201871,407Sq. Ft.127 
Loan36300 East 64th StreetYes62.1%62.1%300 East 64th StreetNew YorkNew YorkNY100651996NAP8,916Sq. Ft.1,009 
Loan37Old OrchardYes74.9%61.4%440 Old Orchard DriveEssexvilleBayMI4873219752003-2005228Units39,430 
Loan38Market SquareYes65.3%54.3%13741 South Tamiami TrailFort MyersLeeFL339122004NAP65,688Sq. Ft.134 
Loan39May & Ellis BuildingYes59.7%59.7%221 Chartres StreetNew OrleansOrleansLA701301860201625Units332,000 
Loan40Ocala WestYes72.7%67.3%2400 Southwest College RoadOcalaMarionFL344711984NAP114,877Sq. Ft.70 
Loan41Torrey CornerYes60.6%55.1%11120 & 11130 East Ocean Air DriveSan DiegoSan DiegoCA921302007NAP13,344Sq. Ft.570 
Loan42NC Self Storage PortfolioYes68.9%57.1%VariousVariousVariousNCVariousVariousNAP119,340Sq. Ft.63 
Property42.001The Attic Self-StorageYes  108 Commercial Park Drive SouthwestConcordCabarrusNC280271997NAP50,850Sq. Ft.81 
Property42.002Speedway Self-StorageYes  5498 Hudspeth Dairy RoadHarrisburgCabarrusNC280752004NAP30,390Sq. Ft.66 
Property42.003Armadillo Self-StorageYes  3128 East Martin Luther King Jr. DriveHigh PointGuilfordNC272601998NAP38,100Sq. Ft.37 
Loan43Kohl’s - Florence KY(31)Yes69.4%60.2%61 Spiral DriveFlorenceBooneKY410421994NAP80,684Sq. Ft.87 

 

A-1-11

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                 
               Loan per Net 
   FIRREACut-Off        Rentable AreaUnitsRentable Area 
   CompliantDate LTVLTV Ratio at     YearYear(SF/Unitsof(SF/Units/ 
Property FlagIDProperty Name(Yes/No)Ratio(9)(12)(15)Maturity or ARD(9)(12)(15)AddressCityCountyStateZip CodeBuiltRenovatedRooms)(4)MeasureRooms) ($)(4)(12) 
Loan44237-239 Hawthorne StreetYes64.1%64.1%237-239 Hawthorne StreetBrooklynKingsNY112252018NAP18Units352,778 
Loan45Greystone Business ParkYes63.7%58.7%2552 West Erie Drive & 2801 South Fair LaneTempeMaricopaAZ852821999NAP60,789Sq. Ft.95 
Loan46DS Smith - Lester PrairieYes54.5%47.5%78 2nd Avenue SouthLester PrairieMcLeodMN553541975201880,609Sq. Ft.62 
Loan47Sugar GroveYes38.5%38.5%465 North Route 47Sugar GroveKaneIL605542006NAP61,301Sq. Ft.70 
Loan48Campus PointeYes60.4%54.4%803 South Twin Oaks Valley RoadSan MarcosSan DiegoCA920782014NAP11,480Sq. Ft.368 
Loan49Nemours at Sonata WestYes68.4%60.4%2020 Daniels RoadWinter GardenOrangeFL347872018NAP12,200Sq. Ft.328 
Loan50Cottages at Gateway ParkYes73.6%65.3%506 Gateway ParkwayMarble FallsBurnetTX786541998NAP39Units67,949 
Loan51WAG RichmondYes66.7%56.8%3715 Mechanicsville TurnpikeRichmondHenricoVA232231999NAP13,905Sq. Ft.187 

 

A-1-12

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
                   
        Second MostSecondSecondSecondThird MostThirdThirdThird   
   Prepayment ProvisionsMost Recent OperatingMost RecentMost RecentMost RecentRecent OperatingMost RecentMost RecentMost RecentRecent OperatingMost RecentMost RecentMost RecentUnderwritten NOIUnderwritten NCF Underwritten
Property FlagIDProperty Name(# of payments)(16)(17)(18)Statements DateEGI ($)Expenses($)NOI($)(13)Statements DateEGI($)Expenses($)NOI($)Statements DateEGI($)Expenses($)NOI($)Debt Yield(9)Debt Yield(9) Revenue($)
Loan1DUMBO Heights Portfolio(2)(34)(36)L(26), D(30), O(4)06/30/201828,634,01911,010,73317,623,28512/31/20164,020,5078,486,419-4,465,912    16.6%16.0%42,697,175
Property1.00155 Prospect Street 06/30/20186,039,2944,220,6551,818,64012/31/2016996,1363,297,382-2,301,246      14,967,351
Property1.002117 Adams Street 06/30/201810,661,0932,434,9488,226,14512/31/2016302,9391,807,702-1,504,763      10,798,074
Property1.00377 Sands Street 06/30/20187,072,5873,094,5133,978,07512/31/2016773,8761,841,916-1,068,040      11,995,115
Property1.00481 Prospect Street 06/30/20184,861,0441,260,6183,600,42612/31/20161,947,5561,539,419408,137      4,936,636
Loan2Moffett Towers - Buildings E,F,G(2)(34)L(24), YM1(1), DorYM1(88), O(7)05/31/201832,818,2937,649,48125,168,81312/31/201732,579,2367,625,98424,953,25212/31/201632,138,3547,161,11924,977,23612.6%12.4%46,903,601
Loan3Aventura Mall(2)(33)(36)L(28), D(85), O(7)03/31/2018149,776,33031,484,933118,291,39712/31/2017145,286,88230,046,320115,240,56212/31/2016139,956,58529,303,182110,653,40311.0%10.8%199,120,392
Loan4Shops at Solaris(2)L(24), D(93), O(3)08/31/20189,353,3731,600,9717,752,40212/31/20178,689,1221,514,4207,174,70312/31/20168,292,2131,354,3886,937,82511.1%10.8%9,933,478
Loan5Liberty Portfolio(2)(5)L(25), D(92), O(3)T-7 7/31/2018 Ann.17,361,7232,858,89914,502,82412/31/201710,833,5602,085,3308,748,23012/31/20168,906,5361,704,8757,201,6619.1%8.5%20,155,893
Property5.001Liberty Center at Rio Salado T-7 7/31/2018 Ann.14,474,7842,355,22312,119,56112/31/20177,965,2351,571,5416,393,69412/31/20165,306,6411,191,3934,115,248  17,040,628
Property5.0028501 East Raintree Drive T-7 7/31/2018 Ann.2,886,939503,6762,383,26312/31/20172,868,325513,7892,354,53612/31/20163,599,895513,4823,086,413  3,115,265
Loan6Christiana CenterL(25), YM1(92), O(3)07/31/20186,220,734995,0525,225,68112/31/20176,024,102933,0925,091,01012/31/20165,812,481942,2474,870,2339.8%9.4%6,242,603
Loan7192 Lexington Avenue(2)L(25), D(90), O(5)            7.3%7.0%7,102,475
Loan8Hotel ErwinL(25), DorYM1(90), O(5)07/31/201815,478,9379,747,6925,731,24512/31/201714,392,7599,299,7195,093,04012/31/201615,133,8328,713,7906,420,04213.1%11.6%16,585,571
Loan9Aon Center(2)(34)(36)L(28), D(29), O(3)04/30/201888,788,70545,406,45543,382,25012/31/201786,520,34143,960,43542,559,90612/31/201676,771,74041,160,11435,611,62715.5%15.0%110,587,785
Loan10Workspace(2)(36)YM1(57), O(4)03/31/2018184,583,23566,606,688117,976,54712/31/2017183,363,22866,207,944117,155,28412/31/2016176,695,88460,292,253116,403,63221.6%19.5%214,524,719
Property10.0016625 78th Street West 03/31/20187,550,5883,416,3124,134,27612/31/20177,536,0483,479,1894,056,85912/31/20167,353,9243,478,6383,875,285  8,770,285
Property10.0021500 Liberty Ridge Drive 03/31/20186,158,6042,309,6613,848,94212/31/20176,113,9812,243,4143,870,56812/31/20165,667,9241,923,9523,743,973  6,803,782
Property10.0033350 Southwest 148th Avenue & Lakeside Drive 03/31/20184,939,1411,952,0482,987,09312/31/20174,920,6961,911,2743,009,42112/31/20163,875,5101,773,4702,102,040  4,973,649
Property10.0041301 International Parkway 03/31/20184,621,5871,563,9463,057,64112/31/20174,572,6121,533,3953,039,21712/31/20164,250,2411,301,9382,948,303  4,671,546
Property10.005777 West Yamato Road 03/31/20183,484,5361,543,0151,941,52012/31/20173,366,2601,594,9051,771,35512/31/20162,690,4541,355,8741,334,581  4,700,528
Property10.0064425 East Cotton Center Boulevard 03/31/20183,407,427560,8382,846,58912/31/20173,359,835541,6672,818,16812/31/20163,279,645516,5392,763,106  3,432,623
Property10.0074500 East Cotton Center Boulevard 03/31/20182,672,716430,0132,242,70312/31/20172,621,930401,5382,220,39212/31/20162,529,987357,4852,172,502  2,761,033
Property10.0083100 Southwest 145th Avenue 03/31/20182,969,7551,152,5191,817,23612/31/20172,987,7391,172,2151,815,52412/31/20163,252,3761,071,1402,181,236  3,482,873
Property10.0093400 Lakeside Drive 03/31/20183,242,1411,496,9661,745,17512/31/20173,310,3801,510,3821,799,99812/31/20162,696,4291,332,2281,364,201  3,046,029
Property10.0103450 Lakeside Drive 03/31/20183,582,0391,342,8582,239,18112/31/20173,590,2091,348,7222,241,48712/31/20163,408,1511,282,4672,125,684  3,746,649
Property10.01140 Liberty Boulevard 03/31/20183,241,851798,8092,443,04212/31/20173,208,920764,3072,444,61212/31/20162,944,754576,5852,368,168  3,229,923
Property10.0124630 Woodland Corporate Boulevard 03/31/20183,030,4011,061,8191,968,58212/31/20172,962,1491,039,1801,922,96912/31/20162,813,4901,052,8781,760,612  3,619,757
Property10.013750 Park of Commerce Road 03/31/20182,703,665996,5531,707,11212/31/20172,842,2561,026,3391,815,91712/31/20162,821,572857,7591,963,812  3,017,383
Property10.01413621 Northwest 12th Street 03/31/20183,154,0561,155,5651,998,49212/31/20173,093,2111,140,5221,952,68812/31/20161,944,569893,0951,051,474  3,100,993
Property10.0152 West Liberty Boulevard 03/31/20183,009,230979,4162,029,81512/31/20173,024,040994,1632,029,87712/31/20162,290,033851,8041,438,229  3,051,047
Property10.01610400 Viking Drive 03/31/20183,127,9461,805,8621,322,08512/31/20173,105,0821,799,4281,305,65312/31/20163,274,4321,757,4231,517,009  4,588,334
Property10.017100 Witmer Road 03/31/20183,507,2971,288,4642,218,83312/31/20173,642,2351,333,1442,309,09112/31/20163,352,3961,215,1532,137,243  3,720,486
Property10.0187 Walnut Grove Drive 03/31/20182,829,470727,8832,101,58812/31/20172,681,002664,9882,016,01412/31/20163,055,883635,5182,420,365  2,982,289
Property10.0194313 East Cotton Center Boulevard 03/31/20181,852,776326,6681,526,10812/31/20171,974,164337,1471,637,01712/31/20161,958,517326,9461,631,572  2,075,929
Property10.0201400 Liberty Ridge Drive 03/31/20181,974,129984,226989,90412/31/20171,797,986961,547836,43912/31/20162,249,166710,6111,538,555  3,090,333
Property10.0211200 Liberty Ridge Drive 03/31/20182,372,833823,3631,549,47012/31/20172,422,250818,3501,603,90012/31/20162,262,352719,3481,543,005  2,516,913
Property10.0224750 South 44th Place 03/31/20181,770,346319,8871,450,45912/31/20171,741,984305,3071,436,67712/31/20161,656,474326,2251,330,249  1,842,763
Property10.023680 Blair Mill Road 03/31/20183,089,939867,9372,222,00212/31/20173,079,871886,3612,193,50912/31/20162,883,482819,7152,063,766  3,008,973
Property10.0243020 US Highway 301 South 03/31/20181,685,350515,6141,169,73612/31/20171,709,058530,9831,178,07612/31/20162,182,092533,6681,648,425  2,121,411
Property10.0254 Walnut Grove Drive 03/31/20182,624,828911,2091,713,61912/31/20172,611,541918,0361,693,50512/31/20162,371,899767,8681,604,031  2,812,415
Property10.0264631 Woodland Corporate Boulevard 03/31/20182,165,480715,2181,450,26212/31/20172,169,898721,6411,448,25712/31/20162,140,629626,2061,514,423  2,242,962
Property10.0275 Walnut Grove Drive 03/31/20181,926,272933,752992,52012/31/20172,054,497982,3521,072,14512/31/20162,485,030992,6781,492,352  2,639,519
Property10.028700 Dresher Road 03/31/20182,487,937937,3701,550,56812/31/20172,466,185910,2911,555,89412/31/20162,320,796876,0341,444,762  2,488,425
Property10.02945-67 Great Valley Parkway 03/31/20181,768,023351,2471,416,77612/31/20171,734,759327,8291,406,93012/31/20161,675,017337,9321,337,085  1,786,624
Property10.0304610 South 44th Place 03/31/20181,887,292319,3481,567,94512/31/20171,875,505315,3451,560,15912/31/20161,809,929300,1801,509,750  1,948,337
Property10.0314217 East Cotton Center Boulevard 03/31/20182,396,711642,1591,754,55212/31/20172,399,746506,5891,893,15812/31/20162,271,750249,6802,022,070  1,964,681
Property10.0321 Country View Road 03/31/20181,687,291511,3131,175,97812/31/20171,620,115505,7341,114,38112/31/20161,402,628425,222977,406  1,794,703
Property10.0334410 East Cotton Center Boulevard 03/31/20181,169,355465,140704,21512/31/2017831,700434,973396,72712/31/2016-6390,569-390,575  1,515,001
Property10.034951 Northwest Broken Sound Parkway 03/31/20181,562,016519,0101,043,00512/31/20171,590,020576,9821,013,03912/31/20161,393,714453,794939,920  1,848,455
Property10.03577-123 Great Valley Parkway 03/31/20181,561,367460,7001,100,66712/31/20171,509,313445,5641,063,75012/31/20161,411,963403,5401,008,423  1,630,158
Property10.036420-500 Lapp Road 03/31/20181,550,856408,3971,142,45812/31/20171,518,549384,2541,134,29512/31/20161,449,568363,7761,085,792  1,595,640
Property10.037507 Prudential Road 03/31/2018263,548684,842-421,29412/31/201774,028587,224-513,19612/31/20161,538,026644,759893,267  2,251,617
Property10.0382 Walnut Grove Drive 03/31/20181,802,324658,0031,144,32112/31/20171,845,231671,0611,174,17012/31/20161,808,366652,4861,155,880  1,990,260
Property10.0397930, 8010, 8020 Woodland Center Boulevard 03/31/20181,281,788296,487985,30112/31/20171,323,343313,2891,010,05412/31/20161,243,875281,870962,004  1,426,093
Property10.0409801 South 51st Street 03/31/20181,010,248313,479696,77012/31/20171,045,036303,090741,94612/31/2016982,299272,700709,599  1,153,855
Property10.041180 Sheree Boulevard 03/31/2018819,056676,976142,08112/31/2017826,385627,237199,14812/31/20161,186,012597,650588,362  2,081,384
Property10.0427615 Smetana Lane 03/31/20181,356,728482,329874,39912/31/20171,361,298480,325880,97312/31/20161,271,705414,190857,515  1,448,166
Property10.0434550 South 44th Place 03/31/2018959,936224,819735,11712/31/2017984,523247,652736,87212/31/2016952,824250,423702,401  1,055,226
Property10.044131 Kelsey Lane 03/31/20181,303,096268,5611,034,53512/31/20171,287,891258,9801,028,91012/31/20161,237,552230,7391,006,813  1,343,159
Property10.0455775 Old Shakopee Road West 03/31/20181,055,123485,293569,83012/31/2017950,426483,288467,13812/31/2016612,857593,62219,235  1,765,227
Property10.0468401-8406 Benjamin Road (North) 03/31/2018841,039401,031440,00812/31/2017875,917399,898476,01912/31/2016928,075288,560639,515  1,401,261
Property10.0477625 Smetana Lane 03/31/20181,285,117476,326808,79112/31/20171,290,079483,135806,94412/31/20161,241,595447,639793,955  1,319,314
Property10.0485 Great Valley Parkway 03/31/20181,320,808538,851781,95612/31/20171,265,977545,112720,86512/31/20161,163,312497,193666,119  1,553,919
Property10.0495705 Old Shakopee Road West 03/31/20181,179,403361,921817,48312/31/20171,191,595369,642821,95312/31/20161,183,633381,015802,618  1,226,770
Property10.0507 Great Valley Parkway 03/31/20181,447,151545,021902,13012/31/20171,448,535555,248893,28712/31/20161,314,878543,267771,611  1,541,451
Property10.05165 Valley Stream Parkway 03/31/20181,197,831369,669828,16212/31/20171,187,995352,016835,97912/31/20161,114,147316,138798,009  1,134,564
Property10.052220 Gibraltar Road 03/31/20181,558,260602,579955,68212/31/20171,522,384579,508942,87612/31/20161,476,850561,383915,466  1,589,355
Property10.053257-275 Great Valley Parkway 03/31/2018917,459338,038579,42112/31/2017907,482327,218580,26412/31/2016971,537271,012700,525  1,162,487
Property10.054240 Gibraltar Road 03/31/20181,272,162600,175671,98612/31/20171,356,731603,287753,44412/31/20161,373,125526,095847,029  1,590,635
Property10.055200 Gibraltar Road 03/31/20181,507,577535,150972,42712/31/20171,498,875552,295946,58012/31/20161,436,300516,095920,205  1,567,703
Property10.0569023 Columbine Road 03/31/20181,232,740462,831769,90912/31/20171,210,078446,309763,76912/31/20161,129,583389,158740,424  1,248,079
Property10.0573 Country View Road 03/31/20181,394,289178,3091,215,98012/31/20171,401,777179,3351,222,44112/31/20161,337,722133,2011,204,520  1,357,497
Property10.058333 Phoenixville Pike 03/31/20181,021,348254,195767,15412/31/20171,019,351252,065767,28612/31/2016994,689229,846764,843  1,100,616
Property10.0591 Great Valley Parkway 03/31/20181,154,656344,390810,26712/31/20171,145,737341,115804,62212/31/20161,095,132306,511788,620  1,099,345
Property10.0604405 East Cotton Center Boulevard 03/31/2018906,260198,508707,75212/31/2017893,401188,709704,69212/31/2016767,081188,255578,826  921,046

 

A-1-13

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
                   
        Second MostSecondSecondSecondThird MostThirdThirdThird   
   Prepayment ProvisionsMost Recent OperatingMost RecentMost RecentMost RecentRecent OperatingMost RecentMost RecentMost RecentRecent OperatingMost RecentMost RecentMost RecentUnderwritten NOIUnderwritten NCF Underwritten
Property FlagIDProperty Name(# of payments)(16)(17)(18)Statements DateEGI ($)Expenses($)NOI($)(13)Statements DateEGI($)Expenses($)NOI($)Statements DateEGI($)Expenses($)NOI($)Debt Yield(9)Debt Yield(9) Revenue($)
Property10.0617920 Woodland Center Boulevard 03/31/2018952,014181,567770,44612/31/2017951,627186,270765,35712/31/2016903,160155,241747,918  994,430
Property10.06220 Valley Stream Parkway 03/31/2018868,010506,544361,46612/31/2017856,684509,837346,84712/31/2016785,698396,651389,047  1,405,072
Property10.0635715 Old Shakopee Road West 03/31/2018965,289314,111651,17812/31/2017954,370314,272640,09812/31/2016817,171287,024530,147  1,038,565
Property10.064150-182 Kelsey Lane 03/31/20181,005,786205,642800,14412/31/20171,011,712217,936793,77612/31/2016949,785176,925772,861  1,071,175
Property10.065155 Great Valley Parkway 03/31/2018743,12779,522663,60512/31/2017742,52474,925667,60012/31/2016711,97953,958658,021  669,285
Property10.066701-725 US Highway 301 South 03/31/2018950,012317,393632,61912/31/2017957,702295,159662,54312/31/2016969,819233,552736,267  1,013,235
Property10.067901-933 US Highway 301 South 03/31/20181,017,157280,941736,21612/31/20171,019,645281,038738,60612/31/2016947,437212,531734,906  1,048,553
Property10.0687725 Woodland Center Boulevard 03/31/2018364,275208,515155,76012/31/2017150,397201,026-50,62912/31/2016472,114201,253270,861  868,228
Property10.0694508 Woodland Corporate Boulevard 03/31/2018899,042181,426717,61612/31/2017915,388201,766713,62212/31/2016852,737157,818694,919  945,712
Property10.0703102, 3104 and 3110 Cherry Palm 03/31/2018886,002331,058554,94412/31/2017922,701359,043563,65812/31/2016830,348259,962570,386  1,155,640
Property10.071101 Gibraltar Road 03/31/20181,235,235530,638704,59612/31/20171,232,350514,672717,67812/31/20161,226,167488,600737,567  1,320,888
Property10.0726161 American Boulevard West 03/31/2018857,996350,525507,47112/31/2017920,232352,472567,76012/31/2016950,380297,059653,320  813,798
Property10.0734502 Woodland Center Boulevard 03/31/2018876,715346,891529,82412/31/2017883,397350,094533,30312/31/2016319,303264,40654,897  971,601
Property10.074110 Gibraltar Road 03/31/2018796,617426,336370,28112/31/2017780,728429,009351,71912/31/2016610,383382,054228,330  1,348,946
Property10.0758855 Columbine Road 03/31/2018468,824514,843-46,01912/31/2017282,206498,055-215,84912/31/2016 381,290-381,290  1,319,631
Property10.0768939 Columbine Road 03/31/2018911,165320,292590,87312/31/2017898,283312,169586,11412/31/2016848,499278,184570,315  957,150
Property10.0777905 Fuller Road 03/31/20181,203,923365,910838,01412/31/20171,214,174370,486843,68812/31/20161,229,280320,180909,100  1,252,188
Property10.07810801 Nesbitt Avenue South 03/31/2018905,597307,550598,04712/31/2017905,545311,162594,38212/31/2016882,611299,663582,948  924,282
Property10.0799008 Brittany Way 03/31/2018710,090130,183579,90712/31/2017748,435189,932558,50312/31/2016289,861357,292-67,431  775,125
Property10.0808995 Columbine Road 03/31/2018898,014332,823565,19112/31/2017891,322330,778560,54312/31/2016816,671272,769543,902  931,893
Property10.0817852-7898 Woodland Center Boulevard 03/31/2018759,370201,189558,18112/31/2017749,886191,431558,45512/31/2016768,840165,365603,475  844,424
Property10.082455 Business Center Drive 03/31/2018925,725423,148502,57712/31/2017870,825403,418467,40712/31/2016780,012374,540405,472  1,106,162
Property10.083231-253 Gibraltar Road 03/31/2018964,089275,053689,03512/31/20171,003,619240,233763,38512/31/20161,003,347391,818611,529  1,180,264
Property10.084747 Dresher Road 03/31/2018520,322247,263273,05912/31/2017471,005283,733187,27212/31/2016471,997260,956211,041  968,246
Property10.08555 Valley Stream Parkway 03/31/2018816,145259,483556,66112/31/2017814,591254,282560,30812/31/2016756,024219,562536,462  770,812
Property10.0868212 Woodland Center Boulevard 03/31/2018607,145111,077496,06812/31/2017610,044116,952493,09212/31/2016573,95592,863481,091  644,464
Property10.0874303 East Cotton Center Boulevard 03/31/2018942234,151-233,20912/31/2017932231,658-230,72612/31/2016927,260188,207739,053  1,272,736
Property10.088501 US Highway 301 South 03/31/2018796,993178,143618,84912/31/2017796,893185,237611,65612/31/2016811,290180,499630,791  849,750
Property10.0897802-7850 Woodland Center Boulevard 03/31/2018784,177190,822593,35512/31/2017783,270199,652583,61812/31/2016746,980178,497568,483  763,081
Property10.0908102 Woodland Center Boulevard 03/31/2018209,594168,18141,41312/31/2017363,365156,395206,97112/31/2016950,241127,207823,034  665,347
Property10.091102 Rock Road 03/31/2018741,059165,795575,26412/31/2017731,919158,330573,58912/31/2016705,077157,752547,325  749,607
Property10.092111-159 Gibraltar Road 03/31/2018736,977366,279370,69912/31/2017767,515362,025405,49012/31/2016880,663313,914566,749  1,078,219
Property10.093200-264 Lakeside Drive 03/31/20181,066,627467,237599,39112/31/20171,086,132473,573612,55912/31/2016998,794416,618582,176  1,072,668
Property10.094181-187 Gibraltar Road 03/31/20181,054,710471,649583,06112/31/20171,054,245472,685581,56012/31/2016971,704423,291548,413  1,048,377
Property10.095120 Gibraltar Road 03/31/2018744,894365,050379,84412/31/2017725,169381,276343,89312/31/2016714,154448,421265,734  1,100,965
Property10.0964207 East Cotton Center Boulevard 03/31/2018630,535113,122517,41312/31/2017621,486111,616509,87112/31/2016577,03283,082493,950  652,983
Property10.097161-175 Gibraltar Road 03/31/2018775,454211,004564,45012/31/2017757,082201,747555,33512/31/2016756,155209,694546,462  831,134
Property10.0988967 Columbine Road 03/31/2018765,026274,123490,90212/31/2017753,386266,539486,84712/31/2016705,307231,381473,926  807,818
Property10.0998125-8198 Woodland Center Boulevard 03/31/2018662,468203,387459,08112/31/2017678,489200,540477,94912/31/2016758,313252,898505,415  824,059
Property10.100111 Kelsey Lane 03/31/2018653,075166,624486,45112/31/2017644,271160,032484,24012/31/2016619,121153,695465,427  687,028
Property10.101261-283 Gibraltar Road 03/31/2018809,850243,122566,72812/31/2017864,644226,537638,10712/31/2016837,420220,206617,214  1,036,715
Property10.10227-43 Great Valley Parkway 03/31/2018657,213201,971455,24212/31/2017657,834205,438452,39712/31/2016632,468189,683442,785  661,001
Property10.103767 Electronic Drive 03/31/20181,970200,007-198,03712/31/20171,989199,291-197,30212/31/20161,171191,101-189,930  809,056
Property10.104200-234 Kelsey Lane 03/31/2018620,877142,065478,81212/31/2017631,685153,209478,47612/31/2016594,713120,719473,994  638,678
Property10.1054435 East Cotton Center Boulevard 03/31/2018820,065212,704607,36112/31/2017811,000204,339606,66012/31/2016762,054179,209582,845  773,690
Property10.1067800 Equitable Drive 03/31/20181,003,521464,393539,12812/31/2017975,353462,318513,03612/31/2016743,771425,192318,578  1,023,994
Property10.1078906 Brittany Way 03/31/2018668,053197,419470,63412/31/2017660,835215,745445,09012/31/2016561,057170,360390,697  684,337
Property10.108201-223 Witmer Road 03/31/2018675,440329,780345,66112/31/2017648,050331,241316,80912/31/2016577,049287,859289,190  842,552
Property10.1094520 Seedling Circle 03/31/2018664,346225,287439,05912/31/2017661,702224,697437,00512/31/2016619,592191,821427,772  685,186
Property10.11013630 Northwest 8th Street 03/31/2018635,677232,225403,45212/31/2017631,116227,245403,87012/31/2016556,710222,957333,753  637,210
Property10.1115735 Old Shakopee Road West 03/31/2018349,258230,996118,26112/31/2017313,252236,20277,05012/31/2016269,672228,74440,928  836,363
Property10.11250 Valley Stream Parkway 03/31/2018659,839242,062417,77712/31/2017590,094234,461355,63312/31/2016189,040193,493-4,453  820,291
Property10.1134503 Woodland Corporate Boulevard 03/31/2018735,808277,045458,76312/31/2017725,880270,784455,09612/31/2016747,069292,342454,727  757,522
Property10.114508 Lapp Road 03/31/201841,634231,418-189,78412/31/201772,077236,775-164,69712/31/2016555,033221,876333,157  622,247
Property10.115125-135 Rock Road 03/31/2018434,388186,333248,05512/31/2017379,073172,774206,29912/31/2016322,120164,917157,203  663,721
Property10.1168911 Columbine Road 03/31/2018621,194423,023198,17112/31/2017697,841402,997294,84412/31/2016852,097372,155479,942  968,990
Property10.1179306-9324 East Broadway Avenue 03/31/2018442,709140,227302,48312/31/2017448,194148,190300,00412/31/2016429,016134,705294,311  532,028
Property10.118201 Gibraltar Road 03/31/2018468,811312,453156,35812/31/2017479,796313,105166,69112/31/2016478,985341,763137,221  864,798
Property10.119101-111 Rock Road 03/31/2018677,969227,133450,83612/31/2017672,069224,067448,00212/31/2016636,439214,581421,858  714,309
Property10.1204505 Woodland Corporate Boulevard 03/31/2018708,666276,313432,35312/31/2017706,542276,780429,76312/31/2016626,934207,207419,727  682,606
Property10.1214511 Woodland Corporate Boulevard 03/31/2018643,565180,842462,72312/31/2017640,982180,665460,31712/31/2016609,630162,522447,108  658,418
Property10.12240 Valley Stream Parkway 03/31/2018548,965198,686350,27912/31/2017523,773201,161322,61212/31/2016394,575217,651176,924  545,328
Property10.123400-445 Lakeside Drive, Unit #400 03/31/2018422,798311,035111,76312/31/20172,816290,847-288,03012/31/2016709,104285,377423,727  1,087,153
Property10.1247702 Woodland Center Boulevard 03/31/2018618,967207,338411,62912/31/2017692,790213,072479,71812/31/2016647,698188,654459,044  571,148
Property10.125103-109 Gibraltar Road 03/31/2018274,233211,72062,51312/31/2017319,440198,160121,28012/31/2016495,860209,159286,701  473,483
Property10.1268001 Woodland Center Boulevard 03/31/2018479,103219,988259,11512/31/2017407,492216,539190,95312/31/2016164,388158,1206,268  596,853
Property10.127113-123 Rock Road 03/31/2018469,251187,744281,50712/31/2017459,528187,202272,32712/31/2016373,000164,598208,402  462,624
Property10.128555 Business Center Drive 03/31/2018641,720254,107387,61312/31/2017645,138245,015400,12312/31/2016632,116222,178409,938  678,120
Property10.1294415 East Cotton Center Boulevard 03/31/2018473,885140,483333,40212/31/2017564,954134,270430,68512/31/2016536,628120,590416,038  703,496
Property10.130300 Welsh Road Building 4 03/31/2018538,217342,914195,30312/31/2017515,684343,581172,10312/31/2016537,195302,062235,134  650,188
Property10.1319001-9015 Brittany Way 03/31/2018455,878141,280314,59912/31/2017454,349145,375308,97412/31/2016487,74986,116401,633  483,060
Property10.132277-293 Great Valley Parkway 03/31/2018452,217159,816292,40112/31/2017457,231157,361299,87012/31/2016403,194130,803272,392  448,928
Property10.13313650 Northwest 8th Street 03/31/2018286,662170,526116,13612/31/2017396,936189,631207,30512/31/2016521,839197,092324,748  542,308
Property10.134300 Welsh Road (aka 5 Horsham Business Center) 03/31/2018606,920264,244342,67612/31/2017621,693281,403340,29012/31/2016587,035265,558321,477  831,987
Property10.135300-309 Lakeside Drive 03/31/20182,058189,622-187,56512/31/20171,987181,860-179,87312/31/2016326,810181,778145,031  767,060
Property10.136101-107 Lakeside Drive 03/31/2018363,351164,597198,75312/31/2017357,180157,657199,52412/31/2016518,475196,506321,969  574,282

 

A-1-14

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
                   
        Second MostSecondSecondSecondThird MostThirdThirdThird   
   Prepayment ProvisionsMost Recent OperatingMost RecentMost RecentMost RecentRecent OperatingMost RecentMost RecentMost RecentRecent OperatingMost RecentMost RecentMost RecentUnderwritten NOIUnderwritten NCF Underwritten
Property FlagIDProperty Name(# of payments)(16)(17)(18)Statements DateEGI ($)Expenses($)NOI($)(13)Statements DateEGI($)Expenses($)NOI($)Statements DateEGI($)Expenses($)NOI($)Debt Yield(9)Debt Yield(9) Revenue($)
Property10.1377695-7699 Anagram Drive 03/31/2018656,299243,529412,77112/31/2017718,573245,729472,84412/31/2016659,324201,939457,385  896,209
Property10.138425 Technology Drive 03/31/2018409,993145,171264,82212/31/2017405,545139,885265,66012/31/2016374,893121,287253,607  400,607
Property10.139300 Technology Drive 03/31/2018295,75585,324210,43212/31/2017300,65683,058217,59812/31/2016274,64763,814210,833  300,545
Property10.1407851-61 Woodland Center Boulevard 03/31/2018297,32979,921217,40812/31/2017299,47483,879215,59512/31/2016296,64570,397226,248  347,430
Property10.141510 Lapp Road 03/31/2018229,82741,601188,22612/31/2017232,95441,852191,10212/31/2016232,89836,183196,715  211,903
Property10.142300 Welsh Road Building 3 03/31/2018455,908200,355255,55312/31/2017462,212191,531270,68112/31/2016453,567172,451281,117  479,391
Property10.1437624 Bald Cypress Place 03/31/2018193,69163,538130,15412/31/2017202,83980,374122,46512/31/2016154,82663,49291,333  226,197
Property10.14475 Great Valley Parkway 03/31/2018147,59923,446124,15312/31/2017148,47923,638124,84112/31/2016141,69918,222123,476  131,660
Property10.145506 Prudential Road 03/31/2018149,44794,06555,38212/31/2017229,52891,232138,29712/31/2016309,92177,351232,569  318,500
Property10.14630 Great Valley Parkway 03/31/2018124,82247,11777,70512/31/2017126,99949,15677,84212/31/2016122,27047,08675,184  122,631
Property10.147100 Gibraltar Road 03/31/201864,07423,32740,74712/31/201761,62221,06940,55412/31/201659,87321,96037,913  64,897
Loan11636 11th Avenue(2)(31)(35)L(29), D(85), O(6)04/30/201836,009,23111,303,73324,705,49812/31/201735,808,44510,705,61625,102,82912/31/201635,643,6779,485,47026,158,20710.3%9.9%39,387,193
Loan12Courtyard at The Navy Yard(5)(35)L(24), D(92), O(4)08/31/201812,046,2206,943,8655,102,35512/31/201711,067,4536,383,1554,684,29712/31/20169,566,9595,483,0864,083,87312.4%10.9%12,046,220
Loan13710 BridgeportL(37), YM1(79), O(4)08/31/20184,679,6351,730,2432,949,39212/31/20174,046,0421,671,2632,374,779    8.7%8.4%5,353,733
Loan14Outlet Shoppes at El Paso(2)L(25), D(91), O(4)06/30/201816,087,4747,002,7069,084,76712/31/201716,577,6726,985,9729,591,70012/31/201616,303,8976,853,0359,450,86210.7%9.9%15,713,137
Loan15Castleton Commons & Square(34)L(24), D(92), O(4)06/30/20183,144,709549,4332,595,27612/31/20173,172,328833,7682,338,56012/31/20163,736,713723,1323,013,5819.8%8.9%4,674,203
Loan16Courtyard Edgewater(34)L(25), D(91), O(4)08/31/20188,441,7944,739,1353,702,65912/31/20178,118,6954,703,1483,415,54712/31/20167,148,3633,944,5363,203,82711.8%10.7%8,441,794
Loan17Aston Street(22)L(25), D(89), O(6)06/30/20182,812,286763,8312,048,45512/31/20172,479,790651,1851,828,60612/31/20162,305,686570,1841,735,5028.5%7.8%3,386,466
Loan18Overland Park Xchange(2)L(25), YM1(92), O(3)06/30/201810,492,5212,924,6187,567,90412/31/20179,558,5962,706,1126,852,48412/31/20168,440,3222,642,9725,797,34910.9%10.0%16,492,345
Loan19Phoenix Marriott Tempe at the Buttes(2)L(25), D(91), O(4)07/31/201827,024,29418,524,9178,499,37612/31/201726,395,99218,552,0347,843,95812/31/201629,079,40420,621,3068,458,09713.0%10.9%27,024,294
Loan20Carmel Mission Inn(35)L(25), D(91), O(4)07/31/20188,976,4035,736,7773,239,62612/31/20178,336,6035,521,7482,814,85512/31/20168,716,8795,492,9573,223,92213.3%11.7%8,976,403
Loan21Maize & Blue PortfolioL(24), D(92), O(4)07/31/20183,421,1651,335,4902,085,67512/31/20173,387,5241,380,9962,006,52812/31/20163,276,0001,353,0551,922,9459.9%9.6%3,463,102
Property21.001The Lion                
Property21.002The Forum                
Property21.003520 Packard                
Property21.004The Abbey                
Property21.005The Dean                
Property21.006326 E Madison                
Property21.0071000 Oakland                
Property21.008344 S Division                
Property21.009The Lodge                
Property21.010The Algonquin                
Property21.011515 E Lawrence                
Loan22Springhill Suites Huntington BeachL(24), D(93), O(3)08/31/20186,395,1373,380,5423,014,595        14.3%14.3%6,395,137
Loan23CityLine XIV PortfolioL(26), D(90), O(4)Various2,658,559812,0871,846,47212/31/20172,618,341848,8071,769,53412/31/20162,550,378830,5941,719,7848.7%8.5%3,403,942
Property23.001CityLine Sebastian 07/31/20181,171,052257,095913,95712/31/20171,130,049272,802857,24712/31/20161,049,344233,130816,214  1,492,259
Property23.002CityLine Tuscaloosa 06/30/2018672,326170,539501,78712/31/2017648,216188,272459,94412/31/2016612,643195,265417,378  851,198
Property23.003CityLine Route 22 06/30/2018554,570272,849281,72112/31/2017578,580273,869304,71112/31/2016633,225297,900335,325  774,360
Property23.004Extra Space Storage - Madison 06/30/2018260,611111,604149,00712/31/2017261,496113,864147,63212/31/2016255,165104,299150,867  286,125
Loan24Chicopee MarketplaceL(25), YM1(92), O(3)05/31/20183,818,7311,110,7542,707,97612/31/20173,761,9961,088,8492,673,14712/31/20163,547,477950,1722,597,30413.5%12.6%3,911,296
Loan25Concord Plaza(2)L(26), D(30), O(4)04/30/20186,319,3982,685,2343,634,16412/31/20176,258,9912,530,5113,728,48012/31/20165,906,2612,477,0193,429,24210.2%9.0%7,599,105
Loan26Woodside Office Center(36)L(24), D(91), O(5)07/31/20182,309,577935,2751,374,30312/31/20172,425,041942,1831,482,85812/31/20162,165,584905,8731,259,7128.2%8.0%2,897,730
Loan27Shelbourne Global Portfolio I(2)(31)L(25), D(92), O(3)05/31/201814,422,0106,196,7348,225,27712/31/201714,567,3706,117,5038,449,86712/31/201613,915,4956,054,4827,861,0139.1%8.6%16,386,063
Property27.0011515 Broad Street 05/31/20185,646,2342,865,4952,780,73912/31/20175,672,8502,670,6303,002,22012/31/20165,310,8822,786,0772,524,805  7,408,820
Property27.002140 Centennial Avenue 05/31/20182,616,8291,103,8931,512,93612/31/20172,581,4131,066,0201,515,39312/31/20162,728,3861,042,0361,686,350  2,759,825
Property27.003675 Central Avenue 05/31/20181,702,022570,7751,131,24712/31/20171,666,338584,0601,082,27912/31/20161,671,286530,3271,140,959  1,783,298
Property27.004275 Centennial Avenue 05/31/20181,181,025240,904940,12112/31/20171,180,025238,394941,63112/31/20161,192,331226,903965,428  1,153,718
Property27.005691 Central Avenue 05/31/20181,526,814577,637949,17712/31/20171,557,668633,965923,70312/31/20161,339,818542,424797,394  1,513,751
Property27.00680 Kingsbridge Road 05/31/2018498,500282,607215,89412/31/2017482,644260,546222,09812/31/2016439,380225,992213,388  517,473
Property27.00720 Kingsbridge Road 05/31/20181,250,586555,423695,16312/31/20171,426,431663,889762,54312/31/20161,233,412700,723532,689  1,249,178
Loan281555 North SheffieldL(25), D(91), O(4)07/31/20182,327,730922,6771,405,05312/31/20172,252,589873,2681,379,32112/31/20162,160,621780,1601,380,4618.4%8.0%2,474,430
Loan29Globe Chicago Industrial PortfolioL(25), D(28), O(7)06/30/20182,701,672895,8821,805,79012/31/20172,910,189861,1162,049,07312/31/20162,909,798821,5002,088,29811.0%10.2%3,204,324
Property29.001Hoffman Industrial 06/30/2018819,689487,635332,05412/31/2017939,349429,720509,62812/31/2016901,146380,725520,421  1,086,860
Property29.002Aurora Industrial 06/30/2018487,19115,558471,63312/31/2017569,92015,843554,07712/31/2016569,92017,466552,454  592,924
Property29.003Schaumburg Tower Industrial 06/30/2018564,41782,763481,65412/31/2017559,72295,802463,91912/31/2016572,579102,299470,280  597,569
Property29.004Bloomingdale Industrial 06/30/2018517,751162,851354,90012/31/2017526,889157,790369,09912/31/2016551,493177,941373,552  566,930
Property29.005Schaumburg Basswood Industrial 06/30/2018312,624147,075165,54912/31/2017314,310161,960152,35012/31/2016314,660143,069171,591  360,041
Loan30Pavilions North Shopping CenterL(25), YM1(92), O(3)05/31/20182,514,551904,5481,610,00312/31/20172,614,377875,7201,738,65812/31/20162,700,325893,1371,807,18812.1%11.1%2,949,045
Loan31Hilton Garden Inn FrederickL(24), YM1(89), O(7)07/31/20185,899,8763,772,3812,127,49512/31/20175,830,9873,709,9932,120,99412/31/20165,450,5243,558,3021,892,22214.5%12.9%5,899,876
Loan32The Center at Carbon BeachL(26), D(90), O(4)06/30/20181,368,563401,582966,98112/31/20171,264,117367,945896,17312/31/20161,141,771365,358776,4137.9%7.5%1,532,905
Loan33BJ’s SummervilleL(25), D(31), O(4)            8.8%8.4%1,275,531
Loan34Columbus Industrial PortfolioL(25), D(90), O(5)06/30/20181,481,431482,804998,62712/31/20171,366,818449,065917,75312/31/2016722,369228,789493,5819.8%8.9%1,374,523
Property34.001Huntley                
Property34.002Frusta                
Loan35Fresno E Street OfficeL(28), D(87), O(5)12/31/20171,213,751472,043741,70812/31/20161,232,182486,297745,885    10.3%9.9%1,647,323
Loan36300 East 64th StreetL(25), DorYM1(90), O(5)06/30/2018807,819325,109482,710        7.8%7.3%1,119,155
Loan37Old OrchardL(25), D(91), O(4)05/31/20181,629,477687,850941,62712/31/20171,557,819627,794930,025    10.1%9.3%1,687,568
Loan38Market SquareL(24), D(92), O(4)05/31/20181,039,034262,870776,16412/31/20171,132,750261,497871,25312/31/2016956,806266,983689,8238.5%8.0%1,099,451
Loan39May & Ellis BuildingL(25), D(89), O(6)08/31/2018822,336191,959630,37712/31/2017563,613213,404350,209    8.0%7.8%962,172
Loan40Ocala WestL(25), D(31), O(4)03/31/20181,163,175327,272835,90312/31/20171,033,972309,417724,55512/31/2016904,005437,217466,78812.8%11.7%1,487,478
Loan41Torrey CornerL(24), D(92), O(4)06/30/2018733,119191,986541,13412/31/2017763,168191,355571,81312/31/2016918,221182,613735,6089.1%8.8%943,180
Loan42NC Self Storage PortfolioL(25), D(92), O(3)07/31/20181,042,773357,581685,19212/31/20171,009,712330,838678,874    9.1%9.0%1,316,010
Property42.001The Attic Self-Storage 07/31/2018574,133194,070380,06312/31/2017547,471176,957370,51412/31/2016418,122144,538273,584  653,092
Property42.002Speedway Self-Storage 07/31/2018264,55079,599184,95112/31/2017275,76774,047201,72012/31/2016260,89780,742180,155  345,124
Property42.003Armadillo Self-Storage 07/31/2018204,09083,912120,17812/31/2017186,47479,833106,641      317,794
Loan43Kohl’s - Florence KY(31)L(25), D(91), O(4)06/30/2018444,4343,930440,50412/31/2017673,7114,298669,41412/31/2016673,7114,529669,1839.2%8.8%764,444

 

A-1-15

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
                   
        Second MostSecondSecondSecondThird MostThirdThirdThird   
   Prepayment ProvisionsMost Recent OperatingMost RecentMost RecentMost RecentRecent OperatingMost RecentMost RecentMost RecentRecent OperatingMost RecentMost RecentMost RecentUnderwritten NOIUnderwritten NCF Underwritten
Property FlagIDProperty Name(# of payments)(16)(17)(18)Statements DateEGI ($)Expenses($)NOI($)(13)Statements DateEGI($)Expenses($)NOI($)Statements DateEGI($)Expenses($)NOI($)Debt Yield(9)Debt Yield(9) Revenue($)
Loan44237-239 Hawthorne StreetL(25), D(90), O(5)            7.1%7.0%528,480
Loan45Greystone Business ParkL(25), D(91), O(4)06/30/2018899,215225,087674,12812/31/2017831,700209,846621,85412/31/2016311,399229,66381,73612.2%11.1%1,068,981
Loan46DS Smith - Lester PrairieL(24), D(92), O(4)08/31/2018419,715 419,715        10.7%9.9%581,742
Loan47Sugar GroveL(25), D(90), O(5)            14.4%14.4%1,063,627
Loan48Campus PointeL(25), D(91), O(4)06/30/2018422,918141,406281,51112/31/2017387,112137,087250,02512/31/2016353,233128,349224,8849.3%8.8%593,097
Loan49Nemours at Sonata WestL(25), D(91), O(4)            9.3%9.1%509,030
Loan50Cottages at Gateway ParkL(25), D(91), O(4)04/30/2018487,875179,191308,68412/31/2017488,518178,736309,78212/31/2016488,049191,944296,10412.1%11.5%526,827
Loan51WAG RichmondL(25), D(91), O(4)08/31/2018246,4007,392239,00812/31/2017246,4007,392239,00812/31/2016246,4007,392239,0088.9%8.9%246,400

 

A-1-16

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
               
               
    Underwritten Underwritten Underwritten UnderwrittenUnderwrittenUnderwrittenOwnershipGround LeaseGround Lease  Lease
Property FlagIDProperty Name EGI($) Expenses($) NOI ($)(13) Reserves($)TI/LC($)NCF ($)Interest(19) Expiration(20) Extension Terms(20)Largest Tenant(21)(23)(24)(25)SF  Expiration
Loan1DUMBO Heights Portfolio(2)(34)(36)40,176,18210,301,81629,874,366150,6151,000,00028,723,752Fee Simple     
Property1.00155 Prospect Street13,204,9683,462,8169,742,15251,101339,2819,351,770Fee Simple  2U79,50009/30/2029
Property1.002117 Adams Street10,348,5642,600,8477,747,71736,591242,9447,468,181Fee Simple  Etsy172,13507/31/2026
Property1.00377 Sands Street11,995,1152,951,1799,043,93544,746297,0888,702,102Fee Simple  Brooklyn Lab80,64806/30/2034
Property1.00481 Prospect Street4,627,5361,286,9733,340,56318,177120,6873,201,699Fee Simple  WeWork84,70407/31/2031
Loan2Moffett Towers - Buildings E,F,G(2)(34)44,603,6418,747,53235,856,109135,320411,69635,309,093Fee Simple  Amazon676,59806/30/2030
Loan3Aventura Mall(2)(33)(36)185,479,64730,620,668154,858,979243,5023,043,770151,571,708Fee Simple  J. C. Penney Co.193,75904/30/2023
Loan4Shops at Solaris(2)9,597,5391,830,7617,766,77810,601165,3937,590,784Fee Simple  Bol13,36809/30/2033
Loan5Liberty Portfolio(2)(5)19,169,3914,059,58015,109,811161,149818,64314,130,019Fee Simple/Leasehold     
Property5.001Liberty Center at Rio Salado16,209,8893,419,67212,790,217136,481691,03611,962,700Fee Simple/LeaseholdVariousNoneCentene Management Company, LLC352,98801/31/2028
Property5.0028501 East Raintree Drive2,959,502639,9082,319,59424,668127,6072,167,319Fee Simple  The Vanguard Group, Inc.123,34007/31/2026
Loan6Christiana Center5,827,8601,043,8944,783,96645,417123,1994,615,350Fee Simple  Costco (Ground Lease)140,81409/30/2023
Loan7192 Lexington Avenue(2)6,405,5882,007,8684,397,720 193,7474,203,973Fee Simple  Broadway Suites III8,49808/31/2019
Loan8Hotel Erwin16,585,57110,683,7265,901,845663,423 5,238,422Fee Simple  NAPNAPNAP
Loan9Aon Center(2)(34)(36)97,775,63246,208,18851,567,444472,1311,388,62049,706,693Fee Simple  Aon Corporation423,04712/31/2028
Loan10Workspace(2)(36)192,633,42767,314,318125,319,1092,471,1919,884,763112,963,155Fee Simple/Leasehold     
Property10.0016625 78th Street West7,175,4403,628,7543,546,68681,250325,0003,140,436Fee Simple  Express Scripts, Inc.203,44212/31/2018
Property10.0021500 Liberty Ridge Drive6,487,9252,121,3564,366,56858,280233,1204,075,168Fee Simple  ELAP Services, LLC39,98111/30/2021
Property10.0033350 Southwest 148th Avenue & Lakeside Drive4,963,0092,014,7172,948,29238,692154,7682,754,832Fee Simple  Carnival Corporation30,51911/30/2026
Property10.0041301 International Parkway4,671,5461,487,3813,184,16535,040140,1603,008,965Fee Simple  Sunshine State Health Plan, Inc.84,37911/30/2020
Property10.005777 West Yamato Road4,254,0261,700,8012,553,22538,902155,6082,358,715Fee Simple  Relx, Inc.51,40405/31/2024
Property10.0064425 East Cotton Center Boulevard3,432,623605,2332,827,39041,250165,0002,621,140Fee Simple  United HealthCare Services, Inc.165,00003/31/2024
Property10.0074500 East Cotton Center Boulevard2,761,033473,3142,287,71934,851139,4032,113,465Fee Simple  Aetna Life Insurance Company139,40312/31/2023
Property10.0083100 Southwest 145th Avenue3,482,8731,157,6132,325,26026,084104,3372,194,839Fee Simple  United HealthCare Services, Inc.50,14306/30/2022
Property10.0093400 Lakeside Drive2,829,5891,390,6121,438,97730,033120,1301,288,814Fee Simple  Carnival Corporation62,90411/30/2026
Property10.0103450 Lakeside Drive3,604,9341,355,4442,249,49029,900119,5982,099,992Fee Simple  Arise Virtual Solutions, Inc.43,29902/28/2027
Property10.01140 Liberty Boulevard3,229,923678,4132,551,51031,500126,0002,394,010Fee Simple  Siemens Medical Solutions USA, Inc.126,00001/31/2020
Property10.0124630 Woodland Corporate Boulevard3,337,3421,097,5152,239,82735,137140,5482,064,142Fee Simple  Aetna Life Insurance Company73,07702/29/2020
Property10.013750 Park of Commerce Road2,593,1301,026,0971,567,03323,83395,3311,447,869Fee Simple  3Cinteractive Corp.25,28712/31/2021
Property10.01413621 Northwest 12th Street2,844,4251,121,6441,722,78126,606106,4251,589,750Fee Simple  MEDNAX Services, Inc.37,20911/30/2023
Property10.0152 West Liberty Boulevard2,980,784903,0762,077,70825,169100,6761,951,863Fee Simple  Teva Branded Pharmaceutical60,30712/31/2019
Property10.01610400 Viking Drive3,685,5271,894,2501,791,27741,793167,1721,582,312Fee Simple  Grain Millers, Inc.34,98101/31/2021
Property10.017100 Witmer Road3,378,3431,259,5742,118,76934,782139,1281,944,859Fee Simple  Kreischer Miller45,91607/31/2019
Property10.0187 Walnut Grove Drive2,982,289676,2392,306,05030,000120,0002,156,050Fee Simple  Reed Technology & Information120,00005/31/2025
Property10.0194313 East Cotton Center Boulevard2,075,929405,5721,670,35627,219108,8741,534,264Fee Simple  GE Parallel Design, Inc.78,33509/30/2028
Property10.0201400 Liberty Ridge Drive2,909,715934,0011,975,71525,284101,1361,849,295Fee Simple  Boomi, Inc41,40909/30/2027
Property10.0211200 Liberty Ridge Drive2,200,023808,0251,391,99721,53886,1501,284,310Fee Simple  Saul Ewing Arnstein & Lehr, LLP16,70402/28/2021
Property10.0224750 South 44th Place1,842,763371,6451,471,11819,87479,4961,371,748Fee Simple  Aetna Life Insurance Company69,09408/31/2020
Property10.023680 Blair Mill Road3,008,973935,1622,073,81128,778115,1101,929,923Fee Simple  United HealthCare Services, Inc.115,11003/31/2025
Property10.0243020 US Highway 301 South2,121,411490,9781,630,43224,76099,0391,506,633Fee Simple  General Dynamics Information Tech., Inc.99,03909/30/2022
Property10.0254 Walnut Grove Drive2,812,415853,2581,959,15727,425109,7001,822,032Fee Simple  Optum Services Inc.109,70003/31/2025
Property10.0264631 Woodland Corporate Boulevard1,819,392726,3221,093,07022,61890,472979,980Fee Simple  Cognizant Technology Solutions U.S. Corporation27,88211/30/2024
Property10.0275 Walnut Grove Drive2,303,851973,5131,330,33926,250105,0001,199,089Fee Simple  Commcor27,03511/30/2022
Property10.028700 Dresher Road2,488,425975,5211,512,90427,500110,0001,375,404Fee Simple  Comcast of PA58,11512/31/2019
Property10.02945-67 Great Valley Parkway1,786,624330,0051,456,61932,003128,0111,296,605Fee Simple  Orthovita, Inc.55,67507/31/2020
Property10.0304610 South 44th Place1,948,337379,5891,568,74816,50366,0121,486,233Fee Simple  CDx Holdings, Inc.66,01208/31/2020
Property10.0314217 East Cotton Center Boulevard1,485,601686,662798,93922,03588,140688,764Fee Simple  Education Management LLC88,14006/30/2019
Property10.0321 Country View Road1,764,586496,7781,267,80813,70054,7981,199,310Fee Simple  Factory Mutual Insurance Company23,15502/28/2021
Property10.0334410 East Cotton Center Boulevard1,515,001475,4331,039,56825,317101,269912,982Fee Simple  GM Cruise LLC101,26907/31/2022
Property10.034951 Northwest Broken Sound Parkway1,641,815630,4961,011,31921,40385,610904,306Fee Simple  U.S. Installation Group, Inc.14,74905/31/2023
Property10.03577-123 Great Valley Parkway1,361,358370,093991,26625,775103,099862,392Fee Simple  Puresyn, Inc.18,00812/31/2020
Property10.036420-500 Lapp Road1,595,640350,6811,244,96022,82891,3121,130,820Fee Simple  ifm Prover USA, Inc.36,83703/31/2023
Property10.037507 Prudential Road1,755,859911,111844,74825,178100,710718,860Fee Simple/Leasehold7/11/2088 (Devereux); 12/31/2105 (Poley)One, 99 year or less (Devereaux); None (Poley)Bayview Loan Servicing, LLC64,11504/30/2026
Property10.0382 Walnut Grove Drive1,881,637665,8781,215,75920,46481,8561,113,439Fee Simple  Acurian44,03909/30/2022
Property10.0397930, 8010, 8020 Woodland Center Boulevard1,116,543284,589831,95322,44089,758719,756Fee Simple  HiVelocity Ventures Corporation23,01206/30/2021
Property10.0409801 South 51st Street1,153,855326,099827,75617,88871,550738,318Fee Simple  Aetna Life Insurance Company42,36902/28/2019
Property10.041180 Sheree Boulevard902,076680,011222,06626,854107,41787,794Fee Simple  Avanceon, LP16,70003/31/2020
Property10.0427615 Smetana Lane1,448,166535,924912,24223,36193,444795,437Fee Simple  Dell Marketing L. P.85,36608/31/2024
Property10.0434550 South 44th Place1,055,226260,589794,63713,62254,489726,525Fee Simple  Progressive Casualty Insurance Company54,48905/31/2020
Property10.044131 Kelsey Lane1,343,159252,2811,090,87822,32389,290979,265Fee Simple  United HealthCare Services, Inc.89,29009/30/2024
Property10.0455775 Old Shakopee Road West1,201,517521,128680,38925,763103,050551,576Fee Simple  SENSATA TECHNOLOGIES, INC.34,29103/31/2022
Property10.0468401-8406 Benjamin Road (North)1,017,241317,804699,43723,69294,766580,980Fee Simple  Zippy Shell USA, LLC10,92902/28/2024
Property10.0477625 Smetana Lane1,319,314482,566836,74813,98155,924766,843Fee Simple  Dell Marketing L. P.55,92408/31/2024
Property10.0485 Great Valley Parkway1,500,159592,284907,87516,26165,044826,570Fee Simple  Executive Office Link, Inc.23,15006/30/2022
Property10.0495705 Old Shakopee Road West1,226,770391,009835,76118,64974,594742,518Fee Simple  MorphoTrust USA, LLC46,30811/30/2021
Property10.0507 Great Valley Parkway1,440,951555,079885,87215,27761,108809,487Fee Simple  Scala, Inc.21,26602/28/2026
Property10.05165 Valley Stream Parkway1,134,564253,315881,24915,32861,313804,608Fee Simple  Siemens Medical Solutions USA, Inc.61,31301/31/2020
Property10.052220 Gibraltar Road1,589,355593,047996,30815,89763,587916,824Fee Simple  Morningstar Credit Ratings16,49110/31/2024
Property10.053257-275 Great Valley Parkway1,162,487289,437873,05117,78171,122784,148Fee Simple  Y-Prime, Inc.16,40108/31/2019
Property10.054240 Gibraltar Road1,346,020568,835777,18515,89763,587697,701Fee Simple  Astea International24,09608/31/2022
Property10.055200 Gibraltar Road1,306,210571,578734,63116,11364,452654,066Fee Simple  US Bank National Association33,80409/30/2028
Property10.0569023 Columbine Road1,248,079439,380808,69815,55062,200730,948Fee Simple  Kroll Ontrack, LLC62,20006/30/2026
Property10.0573 Country View Road1,017,612276,566741,04617,50070,000653,546Fee Simple  Ellucian Company L.P.70,000MTM
Property10.058333 Phoenixville Pike1,100,616264,570836,04621,00084,000731,046Fee Simple  Colorcon, Inc.84,00009/14/2024
Property10.0591 Great Valley Parkway1,099,345259,998839,34715,22060,880763,247Fee Simple  TELA Bio, Inc.16,11205/31/2021
Property10.0604405 East Cotton Center Boulevard921,046228,934692,11213,63854,551623,923Fee Simple  Midland Credit Management, Inc.31,09612/31/2020

 

A-1-17

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
               
               
    Underwritten Underwritten Underwritten UnderwrittenUnderwrittenUnderwrittenOwnershipGround LeaseGround Lease  Lease
Property FlagIDProperty Name EGI($) Expenses($) NOI ($)(13) Reserves($)TI/LC($)NCF ($)Interest(19) Expiration(20) Extension Terms(20)Largest Tenant(21)(23)(24)(25)SF  Expiration
Property10.0617920 Woodland Center Boulevard994,430181,543812,88713,15752,627747,103Fee Simple  Hilton Reservations Worldwide, LLC31,41412/31/2018
Property10.06220 Valley Stream Parkway940,438482,436458,00215,19560,778382,030Fee Simple  Novocure Inc.11,63104/30/2022
Property10.0635715 Old Shakopee Road West1,038,565358,856679,70915,86663,463600,380Fee Simple  NCS Pearson, Inc.51,77005/31/2027
Property10.064150-182 Kelsey Lane1,071,175207,534863,64113,60054,400795,641Fee Simple  Esurance Insurance Company54,40005/31/2021
Property10.065155 Great Valley Parkway669,28570,120599,16517,80071,200510,165Fee Simple  Janssen Biotech, Inc.71,20006/30/2023
Property10.066701-725 US Highway 301 South1,013,235223,329789,90716,34565,380708,182Fee Simple  CB&I Government Solutions15,61004/30/2020
Property10.067901-933 US Highway 301 South1,048,553210,917837,63616,30065,200756,136Fee Simple  Capital Machine Technologies13,60009/30/2021
Property10.0687725 Woodland Center Boulevard868,228262,281605,94710,65442,615552,678Fee Simple  Cognizant Technology Solutions U.S. Corporation42,61511/30/2024
Property10.0694508 Woodland Corporate Boulevard945,712191,350754,36210,03540,140704,187Fee Simple  Computer Generated Solutions, Inc.40,14012/31/2024
Property10.0703102, 3104 and 3110 Cherry Palm800,793265,284535,50918,59974,397442,513Fee Simple  DCR Engineering Services, Inc.18,89101/31/2020
Property10.071101 Gibraltar Road1,264,171512,186751,98414,21156,845680,928Fee Simple  PAREXEL30,80003/31/2022
Property10.0726161 American Boulevard West813,728332,984480,7449,20736,827434,710Fee Simple  Digi-Key Corporation19,55312/31/2018
Property10.0734502 Woodland Center Boulevard846,371243,254603,11610,67042,680549,766Fee Simple  Iron Bow Technologies, LLC23,88111/30/2019
Property10.074110 Gibraltar Road845,699444,804400,89514,85759,429326,609Fee Simple  Clinical Ink, Inc.15,08704/30/2023
Property10.0758855 Columbine Road888,274476,125412,14914,53658,145339,467Fee Simple  ARCSERVE (USA) LLC33,49610/31/2023
Property10.0768939 Columbine Road957,150333,072624,07812,00048,000564,078Fee Simple  Kroll Ontrack, LLC48,00006/30/2026
Property10.0777905 Fuller Road1,252,188370,100882,08818,55674,224789,308Fee Simple  Acist Medical Systems, Inc.74,22407/31/2019
Property10.07810801 Nesbitt Avenue South924,282301,249623,03314,00056,000553,033Fee Simple  Tornier, Inc.56,00012/31/2022
Property10.0799008 Brittany Way775,125134,325640,80014,77059,080566,950Fee Simple  The School Board of Hillsborough County44,19711/30/2031
Property10.0808995 Columbine Road926,731331,302595,42911,52846,112537,789Fee Simple  Kroll Ontrack, LLC45,81706/30/2026
Property10.0817852-7898 Woodland Center Boulevard844,424211,101633,32311,08844,350577,885Fee Simple  Liberty Dental Plan of Florida, Inc.25,63412/31/2022
Property10.082455 Business Center Drive1,013,762408,421605,34112,87651,505540,960Fee Simple  Language Service Associates Exp28,11901/31/2019
Property10.083231-253 Gibraltar Road1,023,009344,647678,36215,00060,000603,362Fee Simple  ADT15,01412/31/2018
Property10.084747 Dresher Road607,221260,450346,77013,30053,200280,270Fee Simple  LRP Publications16,97003/31/2022
Property10.08555 Valley Stream Parkway770,812174,805596,00610,30341,211544,493Fee Simple  Siemens Medical Solutions USA, Inc.41,21101/31/2020
Property10.0868212 Woodland Center Boulevard644,464119,205525,2599,78939,155476,315Fee Simple  MCIMetro Access Transmission Services LL39,15505/31/2027
Property10.0874303 East Cotton Center Boulevard152,736366,229-213,49316,00064,000-293,493Fee Simple  NAPNAPNAP
Property10.088501 US Highway 301 South849,750190,986658,76314,77059,080584,913Fee Simple  Metro PCS Florida, LLC12,38012/31/2019
Property10.0897802-7850 Woodland Center Boulevard763,081176,470586,61111,08844,350531,173Fee Simple  AccentHealth LLC20,23606/30/2019
Property10.0908102 Woodland Center Boulevard665,347272,310393,0379,78939,155344,093Fee Simple  Refresco Beverages US Inc.39,15512/31/2027
Property10.091102 Rock Road749,607155,787593,82010,11840,472543,230Fee Simple  Auxilium Pharmaceuticals40,47207/31/2028
Property10.092111-159 Gibraltar Road724,576379,595344,98115,75963,036266,186Fee Simple  Burns Mechanical15,40006/30/2022
Property10.093200-264 Lakeside Drive958,463520,298438,16513,65654,623369,887Fee Simple  Internal Revenue Service20,39612/31/2019
Property10.094181-187 Gibraltar Road1,048,377468,594579,78312,21848,870518,696Fee Simple  Solid State Equip Corp48,87012/31/2024
Property10.095120 Gibraltar Road906,207390,588515,62012,25649,023454,341Fee Simple  Selene Finance17,81801/31/2019
Property10.0964207 East Cotton Center Boulevard652,983134,665518,3196,22524,900487,194Fee Simple  Miraca Life Sciences, Inc.24,90008/31/2020
Property10.097161-175 Gibraltar Road831,134250,140580,99412,43349,732518,829Fee Simple  Oppenheimer Precision49,73208/31/2026
Property10.0988967 Columbine Road807,818289,354518,4659,96639,862468,637Fee Simple  Kroll Ontrack, LLC39,86206/30/2026
Property10.0998125-8198 Woodland Center Boulevard671,634184,125487,50911,34645,382430,782Fee Simple  Firstsource Group USA, Inc9,62007/31/2019
Property10.100111 Kelsey Lane687,028158,405528,62315,05060,200453,373Fee Simple  LifePath Hospice Inc.18,06001/31/2020
Property10.101261-283 Gibraltar Road616,715239,726376,98915,00060,000301,989Fee Simple  SimplexGrinnell, LP36,00004/30/2019
Property10.10227-43 Great Valley Parkway661,001192,121468,88015,15660,623393,102Fee Simple  Havpak, Inc.60,62306/30/2021
Property10.103767 Electronic Drive615,943433,384182,55911,25045,000126,309Fee Simple/Leasehold05/31/2048NoneFINISAR CORPORATION33,96504/30/2023
Property10.104200-234 Kelsey Lane638,678144,449494,22911,40045,600437,229Fee Simple  TeleCommunications Systems, Inc.45,60004/30/2022
Property10.1054435 East Cotton Center Boulevard773,690242,861530,8296,37625,505498,948Fee Simple  Freeport-McMoRan Corporation25,50511/30/2018
Property10.1067800 Equitable Drive1,023,994448,989575,00510,85743,426520,723Fee Simple  Technical Services for Electronics, Inc.15,55002/28/2025
Property10.1078906 Brittany Way684,337184,307500,03012,00048,000440,030Fee Simple  Senior Connection Center, Inc.17,49104/30/2022
Property10.108201-223 Witmer Road728,330327,307401,02315,00060,000326,023Fee Simple  Biocoat15,28206/30/2020
Property10.1094520 Seedling Circle685,186216,821468,3658,75035,000424,615Fee Simple  Provest LLC35,00008/31/2021
Property10.11013630 Northwest 8th Street637,210237,097400,1127,50029,999362,614Fee Simple  Professional Revenue Recovery Solutions15,40807/31/2021
Property10.1115735 Old Shakopee Road West562,890274,286288,60415,86663,463209,275Fee Simple  TDX Companies, LLC26,91607/31/2022
Property10.11250 Valley Stream Parkway577,601267,801309,8007,75031,000271,050Fee Simple  Savana, Inc.31,00009/30/2023
Property10.1134503 Woodland Corporate Boulevard757,522273,583483,9397,50030,000446,439Fee Simple  The Bank of Tampa21,50008/31/2020
Property10.114508 Lapp Road622,247228,531393,71612,55050,200330,966Fee Simple  Oxicool, Inc.50,20003/31/2028
Property10.115125-135 Rock Road663,721212,831450,8909,37537,500404,015Fee Simple  Materials Sciences Corp21,95210/31/2021
Property10.1168911 Columbine Road702,745433,905268,8419,63438,536220,671Fee Simple  DIRECTV, LLC23,32204/30/2020
Property10.1179306-9324 East Broadway Avenue532,028141,461390,5679,00036,000345,567Fee Simple  One Touch Direct, LLC36,00005/31/2023
Property10.118201 Gibraltar Road531,160306,790224,37011,67446,697165,999Fee Simple  American Driveline Systems18,18210/31/2022
Property10.119101-111 Rock Road714,309253,158461,1519,47137,884413,796Fee Simple  MobilexUSA25,09801/31/2022
Property10.1204505 Woodland Corporate Boulevard682,606222,518460,0896,25025,000428,839Fee Simple  The Fountain Group LLC16,77604/30/2024
Property10.1214511 Woodland Corporate Boulevard658,418176,656481,7626,25025,000450,512Fee Simple  Oasis Acquisition, Inc.25,00012/31/2018
Property10.12240 Valley Stream Parkway545,328158,559386,7697,77331,092347,904Fee Simple  Fresenius Vascular Care, Inc.31,09210/31/2024
Property10.123400-445 Lakeside Drive, Unit #400 328,275-328,27515,53162,123-405,928Fee Simple  NAPNAPNAP
Property10.1247702 Woodland Center Boulevard571,148176,038395,1107,33829,350358,422Fee Simple  Physician Business Services, LLC.17,89812/31/2018
Property10.125103-109 Gibraltar Road473,483243,736229,74710,50042,000177,247Fee Simple  Comcast18,00012/31/2018
Property10.1268001 Woodland Center Boulevard596,853196,137400,7177,50029,999363,218Fee Simple  Fay Servicing, Inc.17,76912/31/2021
Property10.127113-123 Rock Road462,624153,205309,4199,37537,500262,544Fee Simple  Biocoat37,50008/31/2025
Property10.128555 Business Center Drive678,120255,732422,3887,51630,064384,808Fee Simple  CapGemini22,03205/31/2022
Property10.1294415 East Cotton Center Boulevard82,893149,050-66,1578,86635,463-110,486Fee Simple  NAPNAPNAP
Property10.130300 Welsh Road Building 4567,501359,040208,4619,41337,653161,395Fee Simple  Finance of America10,17205/14/2022
Property10.1319001-9015 Brittany Way483,060114,050369,0107,50030,000331,510Fee Simple  Choice Employer Solutions Inc.17,24611/30/2025
Property10.132277-293 Great Valley Parkway448,928117,442331,4867,20028,800295,486Fee Simple  Vector Biosystems, Inc.7,20012/31/2024
Property10.13313650 Northwest 8th Street232,208177,87654,3326,18324,73223,417Fee Simple  Sunshine Restaurant Merger Sub, LLC7,01207/31/2021
Property10.134300 Welsh Road (aka 5 Horsham Business Center)643,757284,862358,8958,30133,205317,389Fee Simple  Finance of America Mortgage LLC33,20502/28/2021
Property10.135300-309 Lakeside Drive 234,530-234,53010,95843,832-289,320Fee Simple  NAPNAPNAP
Property10.136101-107 Lakeside Drive574,282211,569362,7136,86627,465328,382Fee Simple  Emergent Business Group, Inc.16,79311/30/2022

 

A-1-18

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
               
               
    Underwritten Underwritten Underwritten UnderwrittenUnderwrittenUnderwrittenOwnershipGround LeaseGround Lease  Lease
Property FlagIDProperty Name EGI($) Expenses($) NOI ($)(13) Reserves($)TI/LC($)NCF ($)Interest(19) Expiration(20) Extension Terms(20)Largest Tenant(21)(23)(24)(25)SF  Expiration
Property10.1377695-7699 Anagram Drive206,884228,470-21,5869,84839,390-70,824Fee Simple  NAPNAPNAP
Property10.138425 Technology Drive400,607128,443272,1645,60222,407244,155Fee Simple  FCA US LLC15,92712/31/2025
Property10.139300 Technology Drive300,54564,234236,3115,62522,500208,186Fee Simple  Clinical Supplies Management, LLC22,50002/28/2022
Property10.1407851-61 Woodland Center Boulevard301,93084,511217,4194,63018,520194,269Fee Simple  Rimkus Consulting Group, Inc.10,04006/30/2021
Property10.141510 Lapp Road211,90348,783163,1206,79227,167129,161Fee Simple  Trugreen Limited Partnership27,16701/31/2025
Property10.142300 Welsh Road Building 3314,664194,418120,2465,86523,46190,920Fee Simple  Afilias USA14,04801/31/2021
Property10.1437624 Bald Cypress Place226,19767,817158,3803,75915,035139,587Fee Simple  Stymco Medical, LLC (Formerly Stymco Technologies, LLC)15,03511/30/2019
Property10.14475 Great Valley Parkway131,66023,578108,0822,90011,60093,582Fee Simple  Sanofi US Services Inc.11,60002/28/2026
Property10.145506 Prudential Road 90,869-90,8694,55018,200-113,619Fee Simple  NAPNAPNAP
Property10.14630 Great Valley Parkway122,63144,24978,3823,00012,00063,382Fee Simple  Steel City Displays, LLC12,00003/31/2019
Property10.147100 Gibraltar Road64,89723,25741,6407002,80038,140Fee Simple  Berkshire Bank2,80003/31/2019
Loan11636 11th Avenue(2)(31)(35)37,529,20812,805,95924,723,24995,881987,00723,640,361Fee Simple  The Ogilvy Group, Inc.564,00406/30/2029
Loan12Courtyard at The Navy Yard(5)(35)12,046,2207,092,4944,953,726602,311 4,351,415Fee Simple  NAPNAPNAP
Loan13710 Bridgeport5,086,3811,739,3473,347,03467,86228,3213,250,850Fee Simple  PerkinElmer245,70407/31/2032
Loan14Outlet Shoppes at El Paso(2)15,018,7276,992,1848,026,54386,770542,3117,397,462Fee Simple  H & M22,03901/31/2025
Loan15Castleton Commons & Square(34)4,394,843998,6113,396,23241,918291,7513,062,563Fee Simple  Floor & Décor71,81008/31/2028
Loan16Courtyard Edgewater(34)8,441,7944,928,9233,512,871337,672 3,175,199Fee Simple  NAPNAPNAP
Loan17Aston Street(22)3,117,787925,0762,192,71122,812162,0032,007,896Fee Simple  Spireon65,10802/28/2022
Loan18Overland Park Xchange(2)14,709,3316,208,3128,501,019146,680558,7467,795,593Fee Simple  United Health Group328,09812/31/2026
Loan19Phoenix Marriott Tempe at the Buttes(2)27,024,29418,534,8008,489,4941,351,215 7,138,279Leasehold12/31/2074NoneNAPNAPNAP
Loan20Carmel Mission Inn(35)8,976,4035,832,8603,143,543359,056 2,784,487Leasehold10/31/2098NoneNAPNAPNAP
Loan21Maize & Blue Portfolio3,289,9471,166,1582,123,78950,100 2,073,689Fee Simple     
Property21.001The Lion      Fee Simple  NAPNAPNAP
Property21.002The Forum      Fee Simple  NAPNAPNAP
Property21.003520 Packard      Fee Simple  NAPNAPNAP
Property21.004The Abbey      Fee Simple  NAPNAPNAP
Property21.005The Dean      Fee Simple  NAPNAPNAP
Property21.006326 E Madison      Fee Simple  NAPNAPNAP
Property21.0071000 Oakland      Fee Simple  NAPNAPNAP
Property21.008344 S Division      Fee Simple  NAPNAPNAP
Property21.009The Lodge      Fee Simple  NAPNAPNAP
Property21.010The Algonquin      Fee Simple  NAPNAPNAP
Property21.011515 E Lawrence      Fee Simple  NAPNAPNAP
Loan22Springhill Suites Huntington Beach6,395,1373,382,8623,012,275  3,012,275Fee Simple  NAPNAPNAP
Loan23CityLine XIV Portfolio2,692,409919,0381,773,37051,067 1,722,303Fee Simple     
Property23.001CityLine Sebastian1,204,902311,122893,78016,960 876,820Fee Simple  NAPNAPNAP
Property23.002CityLine Tuscaloosa672,326217,678454,64818,306 436,342Fee Simple  NAPNAPNAP
Property23.003CityLine Route 22554,570266,134288,43610,325 278,111Fee Simple  NAPNAPNAP
Property23.004Extra Space Storage - Madison260,611124,104136,5065,476 131,030Fee Simple  NAPNAPNAP
Loan24Chicopee Marketplace3,794,0201,126,5332,667,48683,05290,6022,493,833Fee Simple  Marshalls/HomeGoods36,00009/30/2020
Loan25Concord Plaza(2)6,678,7252,684,0023,994,724121,972358,1253,514,628Fee Simple  State of Delaware - Division of Family Service24,04002/28/2026
Loan26Woodside Office Center(36)2,569,2051,060,4681,508,73723,25911,7571,473,721Fee Simple  RGN - Novato II13,26708/31/2026
Loan27Shelbourne Global Portfolio I(2)(31)15,149,2176,643,2638,505,955141,056381,0287,983,871Fee Simple     
Property27.0011515 Broad Street7,038,3793,109,1383,929,24158,089260,3263,610,826Fee Simple  Lummus Technology Inc.115,81112/31/2022
Property27.002140 Centennial Avenue2,621,8331,112,6971,509,13722,31517,3721,469,450Fee Simple  Thales USA, Inc.61,22409/30/2023
Property27.003675 Central Avenue1,694,133606,6541,087,48021,44226,8291,039,209Fee Simple  Chemetall US INC39,27402/14/2024
Property27.004275 Centennial Avenue1,096,032244,713851,31913,16211,230826,928Fee Simple  Cablevision56,15011/30/2023
Property27.005691 Central Avenue1,438,063622,575815,4894,77847,782762,928Fee Simple  NJ Organ & Tissue (NJ Sharing Network)47,78201/31/2032
Property27.00680 Kingsbridge Road491,599283,436208,1648,3186,193193,653Fee Simple  East Coast Fitness, LLC16,74511/14/2028
Property27.00720 Kingsbridge Road769,178664,051105,12712,95311,29780,877Fee Simple  Puracap Pharmaceutical LLC26,48305/31/2028
Loan281555 North Sheffield2,388,787925,3701,463,4176,39254,8541,402,171Fee Simple  Nordstrom Rack42,61504/30/2024
Loan29Globe Chicago Industrial Portfolio3,044,1081,133,1221,910,98626,466106,5051,778,014Fee Simple     
Property29.001Hoffman Industrial1,032,517534,617497,9004,49618,163475,241Fee Simple  American Honda Motor Co., Inc.44,96008/31/2024
Property29.002Aurora Industrial563,278150,311412,9678,10032,494372,372Fee Simple  Bernina of America Inc.81,00011/08/2028
Property29.003Schaumburg Tower Industrial567,690113,814453,8764,30717,345432,224Fee Simple  Novaspect Inc.43,07007/31/2025
Property29.004Bloomingdale Industrial538,584176,930361,6536,24025,209330,205Fee Simple  Abrasive-Form, LLC62,40011/30/2023
Property29.005Schaumburg Basswood Industrial342,039157,450184,5903,32313,294167,973Fee Simple  Novaspect Inc.33,22907/31/2025
Loan30Pavilions North Shopping Center2,809,685951,7231,857,962 149,9241,708,037Fee Simple  Conn’s46,71812/31/2028
Loan31Hilton Garden Inn Frederick5,899,8763,800,3772,099,499235,995 1,863,504Fee Simple  NAPNAPNAP
Loan32The Center at Carbon Beach1,457,007453,4721,003,5355,83043,017954,688Fee Simple  Pacific Coast Greens Market8,58707/31/2020
Loan33BJ’s Summerville1,211,754161,8061,049,94813,16838,718998,062Fee Simple  BJ’s Wholesale Club, Inc.87,78806/30/2037
Loan34Columbus Industrial Portfolio1,305,797401,616904,18131,70150,319822,161Fee Simple     
Property34.001Huntley      Fee Simple  Ball Metal Beverage Corp145,44001/31/2021
Property34.002Frusta      Fee Simple  Aaron’s Inc98,80006/30/2022
Loan35Fresno E Street Office1,345,848412,002933,84514,99516,039902,810Fee Simple  State of California Department of Justice35,40004/30/2026
Loan36300 East 64th Street1,068,840365,476703,3641,78344,580657,001Fee Simple  Barry’s Bootcamp5,87903/31/2026
Loan37Old Orchard1,604,905699,327905,57868,400 837,178Fee Simple  NAPNAPNAP
Loan38Market Square1,045,420294,895750,52521,02024,336705,169Fee Simple  Michael’s22,09202/28/2027
Loan39May & Ellis Building892,144226,978665,1667,2486,650651,268Fee Simple  221 Chartes LLC Restaurant5,40011/30/2022
Loan40Ocala West1,346,252325,9251,020,32717,23264,571938,524Fee Simple  Hobby Lobby66,93109/30/2023
Loan41Torrey Corner896,021202,457693,5656,53920,152666,874Fee Simple  RED Effect Infrared Fitness4,95311/30/2025
Loan42NC Self Storage Portfolio1,025,560342,040683,52011,934 671,586Fee Simple     
Property42.001The Attic Self-Storage535,871182,014353,8575,085 348,772Fee Simple  NAPNAPNAP
Property42.002Speedway Self-Storage264,55082,331182,2193,039 179,180Fee Simple  NAPNAPNAP
Property42.003Armadillo Self-Storage225,13977,695147,4443,810 143,634Fee Simple  NAPNAPNAP
Loan43Kohl’s - Florence KY(31)743,42198,050645,37212,10315,894617,375Fee Simple  Kohl’s80,68407/31/2027

 

A-1-19

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
               
               
    Underwritten Underwritten Underwritten UnderwrittenUnderwrittenUnderwrittenOwnershipGround LeaseGround Lease  Lease
Property FlagIDProperty Name EGI($) Expenses($) NOI ($)(13) Reserves($)TI/LC($)NCF ($)Interest(19) Expiration(20) Extension Terms(20)Largest Tenant(21)(23)(24)(25)SF  Expiration
Loan44237-239 Hawthorne Street512,62664,842447,7844,500 443,284Fee Simple  NAPNAPNAP
Loan45Greystone Business Park951,459245,004706,45512,15850,985643,312Fee Simple  IES34,52402/28/2027
Loan46DS Smith - Lester Prairie552,65516,580536,07512,09130,217493,767Fee Simple  DS Smith Plc80,60904/30/2032
Loan47Sugar Grove1,010,446389,453620,992  620,992Fee Simple  New Albertson L.P.61,30110/31/2037
Loan48Campus Pointe538,759146,471392,2881,72219,616370,949Fee Simple  Craft on Campus, Inc.3,00002/29/2024
Loan49Nemours at Sonata West496,304122,659373,6451,22010,000362,425Fee Simple  The Nemours Foundation Pediatric Medical Care12,20003/31/2028
Loan50Cottages at Gateway Park500,671179,916320,75517,199 303,556Fee Simple  NAPNAPNAP
Loan51WAG Richmond240,8568,172232,6842,086 230,599Fee Simple  Walgreens13,90503/01/2030

 

A-1-20

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
               
               
     Lease  Lease  Lease  Lease
Property FlagIDProperty Name2nd Largest Tenant(24)(25)SFExpiration3rd Largest Tenant(23)(25)SFExpiration4th Largest Tenant(23)(24)SFExpiration5th Largest Tenant(25)SFExpiration
Loan1DUMBO Heights Portfolio(2)(34)(36)            
Property1.00155 Prospect StreetEtsy53,00007/31/2026Frog Design26,50012/31/2026Social Bicycle8,81208/30/2020Athlux Design Studio Inc.6,13804/30/2020
Property1.002117 Adams StreetUntamed Sandwiches1,60506/30/2029Taco Dumbo1,46109/30/2032Tafari Travel1,01512/31/2027NAPNAPNAP
Property1.00377 Sands StreetWeWork75,22811/30/2031Prolific Interactive18,80712/31/2026Wipro LLC18,80709/30/2027B-Reel Inc.13,38712/31/2027
Property1.00481 Prospect StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan2Moffett Towers - Buildings E,F,G(2)(34)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan3Aventura Mall(2)(33)(36)AMC Theatres78,73808/31/2023Zara34,45410/31/2029XXI Forever32,504MTMH & M28,83001/31/2027
Loan4Shops at Solaris(2)Cinebistro12,59510/31/2030Matsuhisa Vail6,60412/31/2021Inspirato2,64008/30/2022Betteridge Jewelers2,50506/30/2020
Loan5Liberty Portfolio(2)(5)            
Property5.001Liberty Center at Rio SaladoDHL Express117,59302/28/2023WageWorks, Inc.76,16212/31/2021Carvana, LLC69,77402/29/2024DriveTime Automotive Group, Inc.65,88902/29/2024
Property5.0028501 East Raintree DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan6Christiana CenterDick’s Sporting Goods50,00011/30/2023Raymour’s Furniture Co.32,46205/31/2020Michael’s20,67002/29/2028Petco15,00001/31/2024
Loan7192 Lexington Avenue(2)Transit Wireless8,48712/31/2019ZDG8,48312/31/2022Popper, Seger & Popper, LLP7,70111/30/2026Silverson, Pareres, Lombardi6,73012/31/2019
Loan8Hotel ErwinNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan9Aon Center(2)(34)(36)KPMG LLP304,43908/05/2027Jones Lang LaSalle Inc.200,73005/31/2032Integrys Business Support, LLC190,9974/30/2029; 2/28/2025Daniel J Edelman, Inc.183,71912/31/2024
Loan10Workspace(2)(36)            
Property10.0016625 78th Street WestUniversal Hospital Services, Inc.54,79704/30/2022MYONLLC9,59802/28/2023NAPNAPNAPNAPNAPNAP
Property10.0021500 Liberty Ridge DriveCrothall Services Group36,38002/29/2024SEI Investments Company34,91906/30/2020NAPNAPNAPNAPNAPNAP
Property10.0033350 Southwest 148th Avenue & Lakeside DriveRGN-Miramar I, LLC23,66709/30/2023ADP21,56206/30/2019NAPNAPNAPNAPNAPNAP
Property10.0041301 International ParkwayGrant Thornton LLP23,68203/31/2019Smurfit Kappa Packaging, LLC10,19108/31/2023NAPNAPNAPNAPNAPNAP
Property10.005777 West Yamato RoadAVM, L.P.27,89712/31/2024Metropolitan Health Networks, Inc.19,59809/30/2021NAPNAPNAPNAPNAPNAP
Property10.0064425 East Cotton Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0074500 East Cotton Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0083100 Southwest 145th AvenuePaychex North America, Inc.24,87810/31/2018Zebra Technologies International, LLC14,68803/31/2023NAPNAPNAPNAPNAPNAP
Property10.0093400 Lakeside DriveUnited States Postal Service Inspect Div22,07607/08/2022Caltrop Corporation5,68606/30/2020NAPNAPNAPNAPNAPNAP
Property10.0103450 Lakeside DriveHP Enterprise Services, LLC29,16112/31/2020Compupay, Inc.21,93306/30/2024NAPNAPNAPNAPNAPNAP
Property10.01140 Liberty BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0124630 Woodland Corporate BoulevardShapiro & Fishman, LLP and The LOGS Grp.31,24909/30/2021Oldcastle Coastal, Inc.8,31702/28/2022NAPNAPNAPNAPNAPNAP
Property10.013750 Park of Commerce RoadMiX Telematics North America, Inc.10,26008/31/2022ProQuest LLC8,74806/30/2019NAPNAPNAPNAPNAPNAP
Property10.01413621 Northwest 12th StreetConnexion Point, LLC37,20907/31/2021Tralongo, LLC17,34601/31/2022NAPNAPNAPNAPNAPNAP
Property10.0152 West Liberty BoulevardFirst Priority Bank11,77501/31/2021Drexel University8,89401/31/2026NAPNAPNAPNAPNAPNAP
Property10.01610400 Viking DriveZinpro Corporation28,71105/31/2025Comcast of Arkansas/Florida/Louisiana6,88104/30/2020NAPNAPNAPNAPNAPNAP
Property10.017100 Witmer RoadEmcare26,94806/30/2020NY Life Insurance25,32408/31/2026NAPNAPNAPNAPNAPNAP
Property10.0187 Walnut Grove DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0194313 East Cotton Center BoulevardPronet Solutions, Inc.30,53904/30/2023NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0201400 Liberty Ridge DriveSkyhook Holding, Inc.6,75112/31/2020Hewlett Packard Enterprise (HPE)4,88407/31/2020NAPNAPNAPNAPNAPNAP
Property10.0211200 Liberty Ridge DriveOld Republic National Title10,19610/31/2019IPR International LLC8,84210/31/2018NAPNAPNAPNAPNAPNAP
Property10.0224750 South 44th PlaceCaris Life Sciences, Inc.10,40208/31/2020NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.023680 Blair Mill RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0243020 US Highway 301 SouthNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0254 Walnut Grove DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0264631 Woodland Corporate BoulevardOne Call Medical, Inc.18,39105/31/2019Continental Casualty Company9,65001/31/2021NAPNAPNAPNAPNAPNAP
Property10.0275 Walnut Grove DriveLRA Worldwide16,50810/31/2025Aegis Industrial Software Corp13,19408/31/2019NAPNAPNAPNAPNAPNAP
Property10.028700 Dresher RoadTNS US39,48011/30/2022NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.02945-67 Great Valley ParkwaySanofi US Services Inc.39,64502/28/2026Merit Medical Systems, Inc.32,69106/30/2019NAPNAPNAPNAPNAPNAP
Property10.0304610 South 44th PlaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0314217 East Cotton Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0321 Country View RoadBalfour Beatty Investments, Inc.22,41510/31/2025Suburban West Realtors Association6,29006/30/2025NAPNAPNAPNAPNAPNAP
Property10.0334410 East Cotton Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.034951 Northwest Broken Sound ParkwayParTech, Inc.11,47112/31/2019Toll Bros., Inc.10,32204/30/2021NAPNAPNAPNAPNAPNAP
Property10.03577-123 Great Valley ParkwayOrthovita, Inc.13,79607/31/2020Sanofi US Services, Inc.13,71202/28/2026NAPNAPNAPNAPNAPNAP
Property10.036420-500 Lapp RoadRecro Pharma22,28612/31/2022Akzo Nobel Coatings, Inc.17,29508/31/2019NAPNAPNAPNAPNAPNAP
Property10.037507 Prudential RoadLakeview Loan Servicing, LLC8,26604/30/2026NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0382 Walnut Grove DrivePNC Bank11,53202/28/2023Amica Mutual Insurance8,32109/30/2022NAPNAPNAPNAPNAPNAP
Property10.0397930, 8010, 8020 Woodland Center BoulevardBaycare Home Care, Inc.16,50611/30/2019Caremark, L.L.C.16,50611/30/2018NAPNAPNAPNAPNAPNAP
Property10.0409801 South 51st StreetUnited Parcel Service, Inc.29,18102/28/2023NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.041180 Sheree BoulevardKleinfelder, Inc.9,03812/31/2021UGI HVAC Enterprises, Inc.6,89005/31/2019NAPNAPNAPNAPNAPNAP
Property10.0427615 Smetana LaneViking Forest Products, LLC8,07810/31/2023NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0434550 South 44th PlaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.044131 Kelsey LaneNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0455775 Old Shakopee Road WestSightpath Medical, LLC25,75003/31/2020Datalogic Automation, Inc.10,79704/30/2020NAPNAPNAPNAPNAPNAP
Property10.0468401-8406 Benjamin Road (North)GP Strategies Corporation9,00010/31/2022Nextteq. LLC7,20002/29/2020NAPNAPNAPNAPNAPNAP
Property10.0477625 Smetana LaneNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0485 Great Valley ParkwayEncore Dermatology, Inc.6,25701/31/2021The Elite Group, LLC5,40108/31/2020NAPNAPNAPNAPNAPNAP
Property10.0495705 Old Shakopee Road WestMinnesota Gastroenterology, P.A.15,28012/31/2022Betaseed, Inc.13,00603/31/2025NAPNAPNAPNAPNAPNAP
Property10.0507 Great Valley ParkwayThe Sherwin-Williams Company15,52907/31/2028SCP Private Equity Management Co., L.L.C3,77809/30/2020NAPNAPNAPNAPNAPNAP
Property10.05165 Valley Stream ParkwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.052220 Gibraltar RoadSevern Trent Services14,87409/30/2025Mass Mutual Life Insurance11,48401/31/2023NAPNAPNAPNAPNAPNAP
Property10.053257-275 Great Valley ParkwayMedical Technology Associates II12,08005/31/2023Audio Fidelity Communications Corp.11,16004/30/2019NAPNAPNAPNAPNAPNAP
Property10.054240 Gibraltar RoadPaccar8,87503/31/2023Toyota Motor Credit8,50406/30/2021NAPNAPNAPNAPNAPNAP
Property10.055200 Gibraltar RoadSaxco International7,11001/31/2019Arrow Electronics5,32109/30/2019NAPNAPNAPNAPNAPNAP
Property10.0569023 Columbine RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0573 Country View RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.058333 Phoenixville PikeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0591 Great Valley ParkwayPhaseBio Pharmaceuticals, Inc.15,88109/30/2023Reaction Biology Corporation12,52002/29/2020NAPNAPNAPNAPNAPNAP
Property10.0604405 East Cotton Center BoulevardBlood Systems, Inc.23,45506/30/2021NAPNAPNAPNAPNAPNAPNAPNAPNAP

 

A-1-21

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
               
               
     Lease  Lease  Lease  Lease
Property FlagIDProperty Name2nd Largest Tenant(24)(25)SFExpiration3rd Largest Tenant(23)(25)SFExpiration4th Largest Tenant(23)(24)SFExpiration5th Largest Tenant(25)SFExpiration
Property10.0617920 Woodland Center BoulevardSprintcom, Inc.21,21310/31/2024NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.06220 Valley Stream ParkwayNorth American Benefits Company9,26112/31/2020Apex Companies, LLC5,76803/31/2020NAPNAPNAPNAPNAPNAP
Property10.0635715 Old Shakopee Road WestThe Cameron-Ehlen Group, Inc.11,69302/29/2020NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.064150-182 Kelsey LaneNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.065155 Great Valley ParkwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.066701-725 US Highway 301 SouthADT LLC15,05411/30/2019Wiginton Corporation11,02608/31/2024NAPNAPNAPNAPNAPNAP
Property10.067901-933 US Highway 301 SouthGeneral Services Administration12,12512/31/2022B&B Corporate Holdings, Inc.11,47502/28/2022NAPNAPNAPNAPNAPNAP
Property10.0687725 Woodland Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0694508 Woodland Corporate BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0703102, 3104 and 3110 Cherry PalmAurora Diagnostics, LLC9,315MTMImperial Distributing Company Inc.6,62311/30/2019NAPNAPNAPNAPNAPNAP
Property10.071101 Gibraltar RoadAmericredit Financial Services13,72101/31/2019Vert Markets9,08305/31/2026NAPNAPNAPNAPNAPNAP
Property10.0726161 American Boulevard WestUnited States of America17,27009/29/2020NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0734502 Woodland Center BoulevardPittsburgh Logistics Systems, Inc.11,64312/31/2019NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.074110 Gibraltar RoadCapital Bank5,73805/31/2020NaviHealth5,23712/31/2018NAPNAPNAPNAPNAPNAP
Property10.0758855 Columbine RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0768939 Columbine RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0777905 Fuller RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.07810801 Nesbitt Avenue SouthNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0799008 Brittany WayUnited Security Alliance, Inc.8,59502/29/2020Weekley Homes, LLC3,23212/31/2018NAPNAPNAPNAPNAPNAP
Property10.0808995 Columbine RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0817852-7898 Woodland Center BoulevardFront Burner Brands, Inc.10,23910/31/2022Pangaia Partners LLC4,37412/31/2018NAPNAPNAPNAPNAPNAP
Property10.082455 Business Center DriveSabre Systems, Inc.9,94105/31/2021Compliance Plus6,18608/31/2021NAPNAPNAPNAPNAPNAP
Property10.083231-253 Gibraltar RoadCentral Admixture Pharmacy12,46804/30/2026Elma Electronic Ink12,00005/31/2020NAPNAPNAPNAPNAPNAP
Property10.084747 Dresher RoadDelta Information Systems, Inc.15,60006/30/2027NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.08555 Valley Stream ParkwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0868212 Woodland Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0874303 East Cotton Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.088501 US Highway 301 SouthPaetec Communications, LLC9,07311/30/2025DMG Mori Seiki Sales, Inc.8,06411/30/2021NAPNAPNAPNAPNAPNAP
Property10.0897802-7850 Woodland Center BoulevardComprehensive Health Management, Inc.14,309MTMMedi Physics, Inc6,84501/31/2022NAPNAPNAPNAPNAPNAP
Property10.0908102 Woodland Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.091102 Rock RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.092111-159 Gibraltar RoadBio/Data Corp12,00001/31/2019Westminster Theological8,233MTMNAPNAPNAPNAPNAPNAP
Property10.093200-264 Lakeside DriveInstitute for Safe Medication9,39003/31/2021Telecommunication Support Srvc3,36409/30/2020NAPNAPNAPNAPNAPNAP
Property10.094181-187 Gibraltar RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.095120 Gibraltar RoadGrowth Horizons, Inc.5,48009/30/2020Apex Insurance Agency, LLC4,24401/31/2025NAPNAPNAPNAPNAPNAP
Property10.0964207 East Cotton Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.097161-175 Gibraltar RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0988967 Columbine RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.0998125-8198 Woodland Center BoulevardEmbarq Florida, Inc.7,64511/30/2021Dashub LLC.4,17203/31/2020NAPNAPNAPNAPNAPNAP
Property10.100111 Kelsey LaneS&ME, Inc.12,04006/30/2023Pepperidge Farm Incorporated12,04009/30/2019NAPNAPNAPNAPNAPNAP
Property10.101261-283 Gibraltar RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.10227-43 Great Valley ParkwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.103767 Electronic DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.104200-234 Kelsey LaneNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1054435 East Cotton Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1067800 Equitable DriveECA Marketing, Inc.12,82609/30/2023Activision Publishing, Inc.7,43612/31/2018NAPNAPNAPNAPNAPNAP
Property10.1078906 Brittany WayKitchen Resource Direct LLC16,09208/31/2023Safe Fire Protection, Inc.5,63209/30/2021NAPNAPNAPNAPNAPNAP
Property10.108201-223 Witmer RoadUniversal Pro Gym13,25809/30/2022VHMI LLC5,00010/31/2021NAPNAPNAPNAPNAPNAP
Property10.1094520 Seedling CircleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.11013630 Northwest 8th StreetMDLive, Inc.14,59104/30/2019NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1115735 Old Shakopee Road WestSICK, Inc.17,92004/30/2020The Cameron-Ehlen Group, Inc.3,00002/14/2019NAPNAPNAPNAPNAPNAP
Property10.11250 Valley Stream ParkwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1134503 Woodland Corporate BoulevardTampa International Forest Products, LLC8,50012/31/2023NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.114508 Lapp RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.115125-135 Rock RoadSchneider Electric Buildings Americas, Inc.15,54801/31/2028NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1168911 Columbine RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1179306-9324 East Broadway AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.118201 Gibraltar RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.119101-111 Rock RoadMentholatum Company12,78607/31/2019NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1204505 Woodland Corporate BoulevardWendy’s International, LLC8,22402/28/2019NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1214511 Woodland Corporate BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.12240 Valley Stream ParkwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.123400-445 Lakeside Drive, Unit #400NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1247702 Woodland Center BoulevardWebstaurant Store, Inc.11,45207/31/2024NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.125103-109 Gibraltar RoadPepperidge Farm18,000MTMToys For Tots6,00006/30/2019NAPNAPNAPNAPNAPNAP
Property10.1268001 Woodland Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.127113-123 Rock RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.128555 Business Center DriveTheraplay6,70404/30/2021555 Cafe1,328MTMNAPNAPNAPNAPNAPNAP
Property10.1294415 East Cotton Center BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.130300 Welsh Road Building 4DSI Medical Services4,45306/30/2022Salisbury Behavioral Health3,638MTMNAPNAPNAPNAPNAPNAP
Property10.1319001-9015 Brittany WaySchneider Electric USA, Inc.7,50002/28/2021Arctic Express, LLC.5,25408/31/2025NAPNAPNAPNAPNAPNAP
Property10.132277-293 Great Valley ParkwayComprehensive Fire Technologies5,39506/30/2019Gene Transcription Technologies, Inc.4,50012/31/2019NAPNAPNAPNAPNAPNAP
Property10.13313650 Northwest 8th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.134300 Welsh Road (aka 5 Horsham Business Center)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.135300-309 Lakeside DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.136101-107 Lakeside DriveStrata Skin Sciences, Inc.10,67211/30/2018NAPNAPNAPNAPNAPNAPNAPNAPNAP

 

A-1-22

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
               
               
     Lease  Lease  Lease  Lease
Property FlagIDProperty Name2nd Largest Tenant(24)(25)SFExpiration3rd Largest Tenant(23)(25)SFExpiration4th Largest Tenant(23)(24)SFExpiration5th Largest Tenant(25)SFExpiration
Property10.1377695-7699 Anagram DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.138425 Technology DriveArubu Inc.6,480MTMNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.139300 Technology DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1407851-61 Woodland Center BoulevardKimco Realty Corporation5,880MTMNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.141510 Lapp RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.142300 Welsh Road Building 3NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.1437624 Bald Cypress PlaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.14475 Great Valley ParkwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.145506 Prudential RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.14630 Great Valley ParkwayNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property10.147100 Gibraltar RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan11636 11th Avenue(2)(31)(35)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan12Courtyard at The Navy Yard(5)(35)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan13710 BridgeportA to Z Supply127,83311/30/2027Panolam Surface Systems78,87712/31/2024NAPNAPNAPNAPNAPNAP
Loan14Outlet Shoppes at El Paso(2)Old Navy16,87201/31/2023Nike Factory Store15,96910/31/2022Gap Outlet14,86801/31/2023VF Outlet14,26801/31/2020
Loan15Castleton Commons & Square(34)Havertys Furniture46,74610/31/2020Dave & Buster’s35,00012/31/2021Recreational Equipment Inc.23,21103/31/2022Casual Male Retail Store16,30706/30/2022
Loan16Courtyard Edgewater(34)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan17Aston Street(22)US Collections Inc16,59707/31/2020Cortica9,06108/30/2028FQJK8,26109/30/2030ADP8,01305/31/2022
Loan18Overland Park Xchange(2)Black & Veatch202,11604/30/2026Select Quote130,44907/31/2029NAPNAPNAPNAPNAPNAP
Loan19Phoenix Marriott Tempe at the Buttes(2)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan20Carmel Mission Inn(35)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan21Maize & Blue Portfolio            
Property21.001The LionNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.002The ForumNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.003520 PackardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.004The AbbeyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.005The DeanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.006326 E MadisonNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.0071000 OaklandNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.008344 S DivisionNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.009The LodgeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.010The AlgonquinNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property21.011515 E LawrenceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan22Springhill Suites Huntington BeachNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan23CityLine XIV Portfolio            
Property23.001CityLine SebastianNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property23.002CityLine TuscaloosaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property23.003CityLine Route 22NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property23.004Extra Space Storage - MadisonNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan24Chicopee MarketplaceParty City15,92201/31/2027Staples14,51002/28/2026Dollar Tree12,00005/31/2022Mattress Firm8,00011/30/2020
Loan25Concord Plaza(2)Swift Financial Corporation20,30002/29/2024The Mill16,83003/31/2029Delaware Ophthalmology16,13107/31/2028Advanced Materials Technology15,19409/30/2021
Loan26Woodside Office Center(36)Hennessey Advisors, Inc.13,24507/31/2021Stander Reubens Thomas Kinsey11,03102/28/2020Ramboll8,85301/31/2026Vine Solutions6,43610/31/2023
Loan27Shelbourne Global Portfolio I(2)(31)            
Property27.0011515 Broad StreetUniversal Technical Institute112,46712/30/2030Montclair State University36,87510/31/2024New Jersey Urology, LLC24,85610/19/2021NAPNAPNAP
Property27.002140 Centennial AvenueAromatech25,63606/22/2023NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property27.003675 Central AvenueGraver Water Systems LLC18,11003/28/2020Svelte Medical Systems, Inc.10,59504/20/2023NAPNAPNAPNAPNAPNAP
Property27.004275 Centennial AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property27.005691 Central AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property27.00680 Kingsbridge RoadCablevision14,21811/30/2023NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property27.00720 Kingsbridge RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan281555 North SheffieldNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan29Globe Chicago Industrial Portfolio            
Property29.001Hoffman IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property29.002Aurora IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property29.003Schaumburg Tower IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property29.004Bloomingdale IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property29.005Schaumburg Basswood IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan30Pavilions North Shopping CenterJo-Ann Fabrics and Craft Stores33,73501/31/2029Sam Ash Music Stores32,26708/31/2024K&G Fashion Superstore26,25002/29/2020Bexar Imaging, LLC11,13909/30/2024
Loan31Hilton Garden Inn FrederickNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan32The Center at Carbon BeachMalibu Beach Sober Living2,53805/31/2021The Agency2,23211/30/2022Burn-Tighten-Tone Fitness1,45309/30/2019Primary Caring1,31106/30/2021
Loan33BJ’s SummervilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan34Columbus Industrial Portfolio            
Property34.001HuntleySTC Warehouse72,76912/31/2021NAPNAPNAPNAPNAPNAPNAPNAPNAP
Property34.002FrustaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan35Fresno E Street OfficeState of California Water Resources Control Board20,78302/28/2026NAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan36300 East 64th StreetDrybar1,70601/31/2028Verizon1,33105/31/2028NAPNAPNAPNAPNAPNAP
Loan37Old OrchardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan38Market SquareCost Plus, Inc.18,30001/31/2027Petco15,21712/31/2019Dollar Tree10,07903/31/2020NAPNAPNAP
Loan39May & Ellis BuildingFrench Truck Coffee Shop1,25012/31/2021NAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan40Ocala WestSky Zone Indoor Trampoline Park30,00005/31/2027U.N.I. Beauty Supply4,87809/30/2026US Hearing Solutions1,76111/30/2020Jackson Hewitt1,20004/30/2024
Loan41Torrey CornerLove to Dance2,40006/30/2020Zip Fusion Sushi2,39104/30/2023Lavish Nails & Spa1,40006/30/2020Berkshire Hathaway Home Services California Properties1,20008/31/2019
Loan42NC Self Storage Portfolio            
Property42.001The Attic Self-StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property42.002Speedway Self-StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Property42.003Armadillo Self-StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan43Kohl’s - Florence KY(31)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP

 

A-1-23

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
               
               
     Lease  Lease  Lease  Lease
Property FlagIDProperty Name2nd Largest Tenant(24)(25)SFExpiration3rd Largest Tenant(23)(25)SFExpiration4th Largest Tenant(23)(24)SFExpiration5th Largest Tenant(25)SFExpiration
Loan44237-239 Hawthorne StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan45Greystone Business ParkLogisticare19,74705/31/2020NAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan46DS Smith - Lester PrairieNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan47Sugar GroveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan48Campus Pointe7-Eleven2,37012/31/2033Los Primos MexiCan Food1,65002/28/2022Rubal Patel and Tandoori Grill San Marcos, LLC1,47201/31/2021Perks Coffee House1,00009/30/2020
Loan49Nemours at Sonata WestNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan50Cottages at Gateway ParkNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
Loan51WAG RichmondNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP

 

A-1-24

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

       
       
     UpfrontMonthly
    OccupancyReplacementReplacement
Property FlagIDProperty NameOccupancy(21)(26)As-of DateReserves($)(27)Reserves ($)(28)(29)
Loan1DUMBO Heights Portfolio(2)(34)(36)94.2%Various 9,413
Property1.00155 Prospect Street87.9%08/09/2018  
Property1.002117 Adams Street96.3%08/01/2018  
Property1.00377 Sands Street100.0%08/01/2018  
Property1.00481 Prospect Street93.2%08/01/2018  
Loan2Moffett Towers - Buildings E,F,G(2)(34)100.0%11/06/2018 11,277
Loan3Aventura Mall(2)(33)(36)92.8%02/14/2018 Springing
Loan4Shops at Solaris(2)100.0%07/01/2018 883
Loan5Liberty Portfolio(2)(5)100.0%05/31/2018 13,429
Property5.001Liberty Center at Rio Salado100.0%05/31/2018  
Property5.0028501 East Raintree Drive100.0%05/31/2018  
Loan6Christiana Center95.5%07/31/2018 Springing
Loan7192 Lexington Avenue(2)90.9%09/01/2018450,0002,313
Loan8Hotel Erwin79.5%07/31/2018 Borrower is required to deposit the greater of (i) the amount required under the franchise agreement and (ii) 1/12 of 4.0% of the total gross revenue for the preceding calendar year.
Loan9Aon Center(2)(34)(36)87.9%05/01/2018 57,859
Loan10Workspace(2)(36)88.6%06/01/2018205,933205,933
Property10.0016625 78th Street West94.5%06/01/2018  
Property10.0021500 Liberty Ridge Drive92.3%06/01/2018  
Property10.0033350 Southwest 148th Avenue & Lakeside Drive99.6%06/01/2018  
Property10.0041301 International Parkway100.0%06/01/2018  
Property10.005777 West Yamato Road84.5%06/01/2018  
Property10.0064425 East Cotton Center Boulevard100.0%06/01/2018  
Property10.0074500 East Cotton Center Boulevard100.0%06/01/2018  
Property10.0083100 Southwest 145th Avenue100.0%06/01/2018  
Property10.0093400 Lakeside Drive89.7%06/01/2018  
Property10.0103450 Lakeside Drive93.2%06/01/2018  
Property10.01140 Liberty Boulevard100.0%06/01/2018  
Property10.0124630 Woodland Corporate Boulevard88.5%06/01/2018  
Property10.013750 Park of Commerce Road67.2%06/01/2018  
Property10.01413621 Northwest 12th Street86.2%06/01/2018  
Property10.0152 West Liberty Boulevard96.0%06/01/2018  
Property10.01610400 Viking Drive68.7%06/01/2018  
Property10.017100 Witmer Road84.1%06/01/2018  
Property10.0187 Walnut Grove Drive100.0%06/01/2018  
Property10.0194313 East Cotton Center Boulevard100.0%06/01/2018  
Property10.0201400 Liberty Ridge Drive59.8%06/01/2018  
Property10.0211200 Liberty Ridge Drive74.3%06/01/2018  
Property10.0224750 South 44th Place100.0%06/01/2018  
Property10.023680 Blair Mill Road100.0%06/01/2018  
Property10.0243020 US Highway 301 South100.0%06/01/2018  
Property10.0254 Walnut Grove Drive100.0%06/01/2018  
Property10.0264631 Woodland Corporate Boulevard93.6%06/01/2018  
Property10.0275 Walnut Grove Drive81.7%06/01/2018  
Property10.028700 Dresher Road100.0%06/01/2018  
Property10.02945-67 Great Valley Parkway100.0%06/01/2018  
Property10.0304610 South 44th Place100.0%06/01/2018  
Property10.0314217 East Cotton Center Boulevard100.0%06/01/2018  
Property10.0321 Country View Road96.9%06/01/2018  
Property10.0334410 East Cotton Center Boulevard100.0%06/01/2018  
Property10.034951 Northwest Broken Sound Parkway100.0%06/01/2018  
Property10.03577-123 Great Valley Parkway95.4%06/01/2018  
Property10.036420-500 Lapp Road100.0%06/01/2018  
Property10.037507 Prudential Road71.9%06/01/2018  
Property10.0382 Walnut Grove Drive92.4%06/01/2018  
Property10.0397930, 8010, 8020 Woodland Center Boulevard93.7%06/01/2018  
Property10.0409801 South 51st Street100.0%06/01/2018  
Property10.041180 Sheree Boulevard37.3%06/01/2018  
Property10.0427615 Smetana Lane100.0%06/01/2018  
Property10.0434550 South 44th Place100.0%06/01/2018  
Property10.044131 Kelsey Lane100.0%06/01/2018  
Property10.0455775 Old Shakopee Road West68.7%06/01/2018  
Property10.0468401-8406 Benjamin Road (North)72.5%06/01/2018  
Property10.0477625 Smetana Lane100.0%06/01/2018  
Property10.0485 Great Valley Parkway95.3%06/01/2018  
Property10.0495705 Old Shakopee Road West100.0%06/01/2018  
Property10.0507 Great Valley Parkway91.4%06/01/2018  
Property10.05165 Valley Stream Parkway100.0%06/01/2018  
Property10.052220 Gibraltar Road100.0%06/01/2018  
Property10.053257-275 Great Valley Parkway100.0%06/01/2018  
Property10.054240 Gibraltar Road78.0%06/01/2018  
Property10.055200 Gibraltar Road84.0%06/01/2018  
Property10.0569023 Columbine Road100.0%06/01/2018  
Property10.0573 Country View Road100.0%06/01/2018  
Property10.058333 Phoenixville Pike100.0%06/01/2018  
Property10.0591 Great Valley Parkway100.0%06/01/2018  
Property10.0604405 East Cotton Center Boulevard100.0%06/01/2018  

 

A-1-25

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

       
       
     UpfrontMonthly
    OccupancyReplacementReplacement
Property FlagIDProperty NameOccupancy(21)(26)As-of DateReserves($)(27)Reserves ($)(28)(29)
Property10.0617920 Woodland Center Boulevard100.0%06/01/2018  
Property10.06220 Valley Stream Parkway59.3%06/01/2018  
Property10.0635715 Old Shakopee Road West100.0%06/01/2018  
Property10.064150-182 Kelsey Lane100.0%06/01/2018  
Property10.065155 Great Valley Parkway100.0%06/01/2018  
Property10.066701-725 US Highway 301 South100.0%06/01/2018  
Property10.067901-933 US Highway 301 South100.0%06/01/2018  
Property10.0687725 Woodland Center Boulevard100.0%06/01/2018  
Property10.0694508 Woodland Corporate Boulevard100.0%06/01/2018  
Property10.0703102, 3104 and 3110 Cherry Palm72.7%06/01/2018  
Property10.071101 Gibraltar Road94.3%06/01/2018  
Property10.0726161 American Boulevard West100.0%06/01/2018  
Property10.0734502 Woodland Center Boulevard83.2%06/01/2018  
Property10.074110 Gibraltar Road51.6%06/01/2018  
Property10.0758855 Columbine Road57.6%06/01/2018  
Property10.0768939 Columbine Road100.0%06/01/2018  
Property10.0777905 Fuller Road100.0%06/01/2018  
Property10.07810801 Nesbitt Avenue South100.0%06/01/2018  
Property10.0799008 Brittany Way100.0%06/01/2018  
Property10.0808995 Columbine Road99.4%06/01/2018  
Property10.0817852-7898 Woodland Center Boulevard100.0%06/01/2018  
Property10.082455 Business Center Drive89.7%06/01/2018  
Property10.083231-253 Gibraltar Road85.0%06/01/2018  
Property10.084747 Dresher Road61.2%06/01/2018  
Property10.08555 Valley Stream Parkway100.0%06/01/2018  
Property10.0868212 Woodland Center Boulevard100.0%06/01/2018  
Property10.0874303 East Cotton Center Boulevard0.0%06/01/2018  
Property10.088501 US Highway 301 South100.0%06/01/2018  
Property10.0897802-7850 Woodland Center Boulevard100.0%06/01/2018  
Property10.0908102 Woodland Center Boulevard100.0%06/01/2018  
Property10.091102 Rock Road100.0%06/01/2018  
Property10.092111-159 Gibraltar Road75.6%06/01/2018  
Property10.093200-264 Lakeside Drive85.2%06/01/2018  
Property10.094181-187 Gibraltar Road100.0%06/01/2018  
Property10.095120 Gibraltar Road77.3%06/01/2018  
Property10.0964207 East Cotton Center Boulevard100.0%06/01/2018  
Property10.097161-175 Gibraltar Road100.0%06/01/2018  
Property10.0988967 Columbine Road100.0%06/01/2018  
Property10.0998125-8198 Woodland Center Boulevard80.8%06/01/2018  
Property10.100111 Kelsey Lane100.0%06/01/2018  
Property10.101261-283 Gibraltar Road60.0%06/01/2018  
Property10.10227-43 Great Valley Parkway100.0%06/01/2018  
Property10.103767 Electronic Drive75.5%06/01/2018  
Property10.104200-234 Kelsey Lane100.0%06/01/2018  
Property10.1054435 East Cotton Center Boulevard100.0%06/01/2018  
Property10.1067800 Equitable Drive100.0%06/01/2018  
Property10.1078906 Brittany Way100.0%06/01/2018  
Property10.108201-223 Witmer Road80.8%06/01/2018  
Property10.1094520 Seedling Circle100.0%06/01/2018  
Property10.11013630 Northwest 8th Street100.0%06/01/2018  
Property10.1115735 Old Shakopee Road West75.4%06/01/2018  
Property10.11250 Valley Stream Parkway100.0%06/01/2018  
Property10.1134503 Woodland Corporate Boulevard100.0%06/01/2018  
Property10.114508 Lapp Road100.0%06/01/2018  
Property10.115125-135 Rock Road100.0%06/01/2018  
Property10.1168911 Columbine Road60.5%06/01/2018  
Property10.1179306-9324 East Broadway Avenue100.0%06/01/2018  
Property10.118201 Gibraltar Road38.9%06/01/2018  
Property10.119101-111 Rock Road100.0%06/01/2018  
Property10.1204505 Woodland Corporate Boulevard100.0%06/01/2018  
Property10.1214511 Woodland Corporate Boulevard100.0%06/01/2018  
Property10.12240 Valley Stream Parkway100.0%06/01/2018  
Property10.123400-445 Lakeside Drive, Unit #4000.0%06/01/2018  
Property10.1247702 Woodland Center Boulevard100.0%06/01/2018  
Property10.125103-109 Gibraltar Road100.0%06/01/2018  
Property10.1268001 Woodland Center Boulevard59.2%06/01/2018  
Property10.127113-123 Rock Road100.0%06/01/2018  
Property10.128555 Business Center Drive100.0%06/01/2018  
Property10.1294415 East Cotton Center Boulevard0.0%06/01/2018  
Property10.130300 Welsh Road Building 458.9%06/01/2018  
Property10.1319001-9015 Brittany Way100.0%06/01/2018  
Property10.132277-293 Great Valley Parkway100.0%06/01/2018  
Property10.13313650 Northwest 8th Street28.4%06/01/2018  
Property10.134300 Welsh Road (aka 5 Horsham Business Center)100.0%06/01/2018  
Property10.135300-309 Lakeside Drive0.0%06/01/2018  
Property10.136101-107 Lakeside Drive100.0%06/01/2018  

 

A-1-26

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

       
       
     UpfrontMonthly
    OccupancyReplacementReplacement
Property FlagIDProperty NameOccupancy(21)(26)As-of DateReserves($)(27)Reserves ($)(28)(29)
Property10.1377695-7699 Anagram Drive0.0%06/01/2018  
Property10.138425 Technology Drive100.0%06/01/2018  
Property10.139300 Technology Drive100.0%06/01/2018  
Property10.1407851-61 Woodland Center Boulevard86.0%06/01/2018  
Property10.141510 Lapp Road100.0%06/01/2018  
Property10.142300 Welsh Road Building 359.9%06/01/2018  
Property10.1437624 Bald Cypress Place100.0%06/01/2018  
Property10.14475 Great Valley Parkway100.0%06/01/2018  
Property10.145506 Prudential Road0.0%06/01/2018  
Property10.14630 Great Valley Parkway100.0%06/01/2018  
Property10.147100 Gibraltar Road100.0%06/01/2018  
Loan11636 11th Avenue(2)(31)(35)100.0%11/01/20187,9907,990
Loan12Courtyard at The Navy Yard(5)(35)78.0%08/31/2018 Springing
Loan13710 Bridgeport100.0%09/01/20185,6555,655
Loan14Outlet Shoppes at El Paso(2)92.6%06/30/2018 7,217
Loan15Castleton Commons & Square(34)95.0%08/01/201818,8753,493
Loan16Courtyard Edgewater(34)84.3%08/31/2018 1/12th of 2.0% of the greater of (i) the gross revenues for the prior calendar year or (ii) the projected annual gross revenues for the calendar year in which the payment date falls
Loan17Aston Street(22)100.0%10/03/2018 1,901
Loan18Overland Park Xchange(2)90.1%07/01/201812,22312,223
Loan19Phoenix Marriott Tempe at the Buttes(2)63.1%07/31/2018 1/12th of 5.0% of the greater of the gross revenues for the prior calendar year
Loan20Carmel Mission Inn(35)67.8%07/31/2018 Springing
Loan21Maize & Blue Portfolio100.0%10/01/2018 Springing
Property21.001The Lion100.0%10/01/2018  
Property21.002The Forum100.0%10/01/2018  
Property21.003520 Packard100.0%10/01/2018  
Property21.004The Abbey100.0%10/01/2018  
Property21.005The Dean100.0%10/01/2018  
Property21.006326 E Madison100.0%10/01/2018  
Property21.0071000 Oakland100.0%10/01/2018  
Property21.008344 S Division100.0%10/01/2018  
Property21.009The Lodge100.0%10/01/2018  
Property21.010The Algonquin100.0%10/01/2018  
Property21.011515 E Lawrence100.0%10/01/2018  
Loan22Springhill Suites Huntington Beach84.4%08/31/201821,320Borrower is required to deposit 4.0% of annual gross income from operations for the calendar month occurring two months prior.
Loan23CityLine XIV Portfolio87.8%Various 4,256
Property23.001CityLine Sebastian87.6%08/10/2018  
Property23.002CityLine Tuscaloosa92.8%07/31/2018  
Property23.003CityLine Route 2275.4%07/17/2018  
Property23.004Extra Space Storage - Madison95.0%07/22/2018  
Loan24Chicopee Marketplace100.0%09/21/2018 6,921
Loan25Concord Plaza(2)87.2%08/06/2018 10,148
Loan26Woodside Office Center(36)89.3%10/16/2018 1,938
Loan27Shelbourne Global Portfolio I(2)(31)94.6%07/31/2018 11,755
Property27.0011515 Broad Street100.0%07/31/2018  
Property27.002140 Centennial Avenue100.0%07/31/2018  
Property27.003675 Central Avenue93.5%07/31/2018  
Property27.004275 Centennial Avenue100.0%07/31/2018  
Property27.005691 Central Avenue100.0%07/31/2018  
Property27.00680 Kingsbridge Road100.0%07/31/2018  
Property27.00720 Kingsbridge Road46.9%07/31/2018  
Loan281555 North Sheffield100.0%11/06/2018 Springing
Loan29Globe Chicago Industrial Portfolio100.0%11/06/2018109,2652,206
Property29.001Hoffman Industrial100.0%11/06/2018  
Property29.002Aurora Industrial100.0%11/06/2018  
Property29.003Schaumburg Tower Industrial100.0%11/06/2018  
Property29.004Bloomingdale Industrial100.0%11/06/2018  
Property29.005Schaumburg Basswood Industrial100.0%11/06/2018  
Loan30Pavilions North Shopping Center97.4%07/09/2018768,0002,075
Loan31Hilton Garden Inn Frederick84.0%07/31/2018 Borrower is required to deposit the greater of (i) 4.0% of the projected rents for the prior month, (ii) the amount due under the management agreement and (iii) the amount due under the franchise agreement for FF&E Work
Loan32The Center at Carbon Beach100.0%06/30/2018 Springing
Loan33BJ’s Summerville100.0%11/06/2018 Springing
Loan34Columbus Industrial Portfolio100.0%Various 3,963
Property34.001Huntley100.0%09/21/2018  
Property34.002Frusta100.0%11/06/2018  
Loan35Fresno E Street Office78.7%06/01/2018 1,250
Loan36300 East 64th Street100.0%07/11/2018 Springing
Loan37Old Orchard97.8%09/04/2018 6,650
Loan38Market Square100.0%06/01/2018 1,752
Loan39May & Ellis Building92.0%09/05/2018 604
Loan40Ocala West94.4%09/26/2018 1,915
Loan41Torrey Corner100.0%08/31/2018 545
Loan42NC Self Storage Portfolio84.2%08/31/2018 995
Property42.001The Attic Self-Storage87.1%08/31/2018  
Property42.002Speedway Self-Storage91.0%08/31/2018  
Property42.003Armadillo Self-Storage75.0%08/31/2018  
Loan43Kohl’s - Florence KY(31)100.0%11/06/2018 Springing

 

A-1-27

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

       
       
     UpfrontMonthly
    OccupancyReplacementReplacement
Property FlagIDProperty NameOccupancy(21)(26)As-of DateReserves($)(27)Reserves ($)(28)(29)
Loan44237-239 Hawthorne Street100.0%08/21/2018 375
Loan45Greystone Business Park89.3%06/21/2018230,9981,013
Loan46DS Smith - Lester Prairie100.0%11/06/2018 Springing
Loan47Sugar Grove100.0%11/06/2018 Springing
Loan48Campus Pointe90.4%08/31/2018 144
Loan49Nemours at Sonata West100.0%11/06/2018 102
Loan50Cottages at Gateway Park92.3%08/14/2018 1,433
Loan51WAG Richmond100.0%11/06/2018 Springing

 

A-1-28

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

            
            
   UpfrontMonthlyUpfrontMonthlyUpfrontMonthlyUpfrontUpfrontMonthly
   TI/LCTI/LCTaxTaxInsuranceInsuranceEngineeringOtherOther
Property FlagIDProperty NameReserves ($)(27)(28)Reserves ($)(28)Reserves ($)Reserves ($)(28)Reserves($)Reserves ($)(28)Reserve($)Reserves ($)(28)Reserves ($)(28)(30)
Loan1DUMBO Heights Portfolio(2)(34)(36) 83,333829,359207,340 Springing35,65017,015,442 
Property1.00155 Prospect Street         
Property1.002117 Adams Street         
Property1.00377 Sands Street         
Property1.00481 Prospect Street         
Loan2Moffett Towers - Buildings E,F,G(2)(34)23,914,655 1,772,695253,242 Springing 15,021,721Springing
Loan3Aventura Mall(2)(33)(36) Springing Springing Springing 26,168,910 
Loan4Shops at Solaris(2)  597,96674,74648,7248,121   
Loan5Liberty Portfolio(2)(5) Springing89,18944,59418,3669,1833,1251,348,62977,257
Property5.001Liberty Center at Rio Salado         
Property5.0028501 East Raintree Drive         
Loan6Christiana Center Springing Springing Springing  Springing
Loan7192 Lexington Avenue(2)450,00011,004525,492105,09811,1345,56724,47535,780 
Loan8Hotel Erwin  17,9038,95254,2579,043  Springing
Loan9Aon Center(2)(34)(36) Springing6,612,6721,502,8801,084,347120,48369,97882,732,431 
Loan10Workspace(2)(36)3,154,0001,441,52811,849,8552,040,615350,0001st 4 pmts - 552,198; Subsequently - 219,630539,17216,790,911 
Property10.0016625 78th Street West         
Property10.0021500 Liberty Ridge Drive         
Property10.0033350 Southwest 148th Avenue & Lakeside Drive         
Property10.0041301 International Parkway         
Property10.005777 West Yamato Road         
Property10.0064425 East Cotton Center Boulevard         
Property10.0074500 East Cotton Center Boulevard         
Property10.0083100 Southwest 145th Avenue         
Property10.0093400 Lakeside Drive         
Property10.0103450 Lakeside Drive         
Property10.01140 Liberty Boulevard         
Property10.0124630 Woodland Corporate Boulevard         
Property10.013750 Park of Commerce Road         
Property10.01413621 Northwest 12th Street         
Property10.0152 West Liberty Boulevard         
Property10.01610400 Viking Drive         
Property10.017100 Witmer Road         
Property10.0187 Walnut Grove Drive         
Property10.0194313 East Cotton Center Boulevard         
Property10.0201400 Liberty Ridge Drive         
Property10.0211200 Liberty Ridge Drive         
Property10.0224750 South 44th Place         
Property10.023680 Blair Mill Road         
Property10.0243020 US Highway 301 South         
Property10.0254 Walnut Grove Drive         
Property10.0264631 Woodland Corporate Boulevard         
Property10.0275 Walnut Grove Drive         
Property10.028700 Dresher Road         
Property10.02945-67 Great Valley Parkway         
Property10.0304610 South 44th Place         
Property10.0314217 East Cotton Center Boulevard         
Property10.0321 Country View Road         
Property10.0334410 East Cotton Center Boulevard         
Property10.034951 Northwest Broken Sound Parkway         
Property10.03577-123 Great Valley Parkway         
Property10.036420-500 Lapp Road         
Property10.037507 Prudential Road         
Property10.0382 Walnut Grove Drive         
Property10.0397930, 8010, 8020 Woodland Center Boulevard         
Property10.0409801 South 51st Street         
Property10.041180 Sheree Boulevard         
Property10.0427615 Smetana Lane         
Property10.0434550 South 44th Place         
Property10.044131 Kelsey Lane         
Property10.0455775 Old Shakopee Road West         
Property10.0468401-8406 Benjamin Road (North)         
Property10.0477625 Smetana Lane         
Property10.0485 Great Valley Parkway         
Property10.0495705 Old Shakopee Road West         
Property10.0507 Great Valley Parkway         
Property10.05165 Valley Stream Parkway         
Property10.052220 Gibraltar Road         
Property10.053257-275 Great Valley Parkway         
Property10.054240 Gibraltar Road         
Property10.055200 Gibraltar Road         
Property10.0569023 Columbine Road         
Property10.0573 Country View Road         
Property10.058333 Phoenixville Pike         
Property10.0591 Great Valley Parkway         
Property10.0604405 East Cotton Center Boulevard         

 

A-1-29

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

            
            
   UpfrontMonthlyUpfrontMonthlyUpfrontMonthlyUpfrontUpfrontMonthly
   TI/LCTI/LCTaxTaxInsuranceInsuranceEngineeringOtherOther
Property FlagIDProperty NameReserves ($)(27)(28)Reserves ($)(28)Reserves ($)Reserves ($)(28)Reserves($)Reserves ($)(28)Reserve($)Reserves ($)(28)Reserves ($)(28)(30)
Property10.0617920 Woodland Center Boulevard         
Property10.06220 Valley Stream Parkway         
Property10.0635715 Old Shakopee Road West         
Property10.064150-182 Kelsey Lane         
Property10.065155 Great Valley Parkway         
Property10.066701-725 US Highway 301 South         
Property10.067901-933 US Highway 301 South         
Property10.0687725 Woodland Center Boulevard         
Property10.0694508 Woodland Corporate Boulevard         
Property10.0703102, 3104 and 3110 Cherry Palm         
Property10.071101 Gibraltar Road         
Property10.0726161 American Boulevard West         
Property10.0734502 Woodland Center Boulevard         
Property10.074110 Gibraltar Road         
Property10.0758855 Columbine Road         
Property10.0768939 Columbine Road         
Property10.0777905 Fuller Road         
Property10.07810801 Nesbitt Avenue South         
Property10.0799008 Brittany Way         
Property10.0808995 Columbine Road         
Property10.0817852-7898 Woodland Center Boulevard         
Property10.082455 Business Center Drive         
Property10.083231-253 Gibraltar Road         
Property10.084747 Dresher Road         
Property10.08555 Valley Stream Parkway         
Property10.0868212 Woodland Center Boulevard         
Property10.0874303 East Cotton Center Boulevard         
Property10.088501 US Highway 301 South         
Property10.0897802-7850 Woodland Center Boulevard         
Property10.0908102 Woodland Center Boulevard         
Property10.091102 Rock Road         
Property10.092111-159 Gibraltar Road         
Property10.093200-264 Lakeside Drive         
Property10.094181-187 Gibraltar Road         
Property10.095120 Gibraltar Road         
Property10.0964207 East Cotton Center Boulevard         
Property10.097161-175 Gibraltar Road         
Property10.0988967 Columbine Road         
Property10.0998125-8198 Woodland Center Boulevard         
Property10.100111 Kelsey Lane         
Property10.101261-283 Gibraltar Road         
Property10.10227-43 Great Valley Parkway         
Property10.103767 Electronic Drive         
Property10.104200-234 Kelsey Lane         
Property10.1054435 East Cotton Center Boulevard         
Property10.1067800 Equitable Drive         
Property10.1078906 Brittany Way         
Property10.108201-223 Witmer Road         
Property10.1094520 Seedling Circle         
Property10.11013630 Northwest 8th Street         
Property10.1115735 Old Shakopee Road West         
Property10.11250 Valley Stream Parkway         
Property10.1134503 Woodland Corporate Boulevard         
Property10.114508 Lapp Road         
Property10.115125-135 Rock Road         
Property10.1168911 Columbine Road         
Property10.1179306-9324 East Broadway Avenue         
Property10.118201 Gibraltar Road         
Property10.119101-111 Rock Road         
Property10.1204505 Woodland Corporate Boulevard         
Property10.1214511 Woodland Corporate Boulevard         
Property10.12240 Valley Stream Parkway         
Property10.123400-445 Lakeside Drive, Unit #400         
Property10.1247702 Woodland Center Boulevard         
Property10.125103-109 Gibraltar Road         
Property10.1268001 Woodland Center Boulevard         
Property10.127113-123 Rock Road         
Property10.128555 Business Center Drive         
Property10.1294415 East Cotton Center Boulevard         
Property10.130300 Welsh Road Building 4         
Property10.1319001-9015 Brittany Way         
Property10.132277-293 Great Valley Parkway         
Property10.13313650 Northwest 8th Street         
Property10.134300 Welsh Road (aka 5 Horsham Business Center)         
Property10.135300-309 Lakeside Drive         
Property10.136101-107 Lakeside Drive         

 

A-1-30

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

            
            
   UpfrontMonthlyUpfrontMonthlyUpfrontMonthlyUpfrontUpfrontMonthly
   TI/LCTI/LCTaxTaxInsuranceInsuranceEngineeringOtherOther
Property FlagIDProperty NameReserves ($)(27)(28)Reserves ($)(28)Reserves ($)Reserves ($)(28)Reserves($)Reserves ($)(28)Reserve($)Reserves ($)(28)Reserves ($)(28)(30)
Property10.1377695-7699 Anagram Drive         
Property10.138425 Technology Drive         
Property10.139300 Technology Drive         
Property10.1407851-61 Woodland Center Boulevard         
Property10.141510 Lapp Road         
Property10.142300 Welsh Road Building 3         
Property10.1437624 Bald Cypress Place         
Property10.14475 Great Valley Parkway         
Property10.145506 Prudential Road         
Property10.14630 Great Valley Parkway         
Property10.147100 Gibraltar Road         
Loan11636 11th Avenue(2)(31)(35) Springing Springing76,80125,6001,198,696137,671Springing
Loan12Courtyard at The Navy Yard(5)(35)   Springing Springing   
Loan13710 Bridgeport5,6555,655164,14032,8288,3358,334 1,791,402 
Loan14Outlet Shoppes at El Paso(2)155,63745,1091,753,312194,812 Springing   
Loan15Castleton Commons & Square(34)100,00029,11029,97929,979 Springing109,2565,433,580Springing
Loan16Courtyard Edgewater(34)  47,06147,06123,17511,587 110,000 
Loan17Aston Street(22)800,000Springing30,39630,396 Springing 685,547Springing
Loan18Overland Park Xchange(2)1,964,00030,558552,511184,170 Springing 2,863,22188,854
Loan19Phoenix Marriott Tempe at the Buttes(2)     Springing38,500460,92113,038
Loan20Carmel Mission Inn(35)  181,26225,89581,22510,814 2,550,000Springing
Loan21Maize & Blue Portfolio  104,35026,088 Springing24,769  
Property21.001The Lion         
Property21.002The Forum         
Property21.003520 Packard         
Property21.004The Abbey         
Property21.005The Dean         
Property21.006326 E Madison         
Property21.0071000 Oakland         
Property21.008344 S Division         
Property21.009The Lodge         
Property21.010The Algonquin         
Property21.011515 E Lawrence         
Loan22Springhill Suites Huntington Beach  38,52017,715 Springing  Springing
Loan23CityLine XIV Portfolio  105,65521,13114,7913,698 500,000 
Property23.001CityLine Sebastian         
Property23.002CityLine Tuscaloosa         
Property23.003CityLine Route 22         
Property23.004Extra Space Storage - Madison         
Loan24Chicopee Marketplace13,72912,584326,00054,195 Springing32,500  
Loan25Concord Plaza(2)300,00029,84851,11451,114 Springing 2,943,127 
Loan26Woodside Office Center(36)950,0009,31881,94320,4861,794897 44,000 
Loan27Shelbourne Global Portfolio I(2)(31) 31,752573,000191,00071,29014,38316,194464,248Springing
Property27.0011515 Broad Street         
Property27.002140 Centennial Avenue         
Property27.003675 Central Avenue         
Property27.004275 Centennial Avenue         
Property27.005691 Central Avenue         
Property27.00680 Kingsbridge Road         
Property27.00720 Kingsbridge Road         
Loan281555 North Sheffield Springing Springing16,4791,49814,000  
Loan29Globe Chicago Industrial Portfolio158,795Springing166,19555,398 Springing 391,777Springing
Property29.001Hoffman Industrial         
Property29.002Aurora Industrial         
Property29.003Schaumburg Tower Industrial         
Property29.004Bloomingdale Industrial         
Property29.005Schaumburg Basswood Industrial         
Loan30Pavilions North Shopping Center13,83313,833423,52747,059 Springing109,0001,063,113Springing
Loan31Hilton Garden Inn Frederick  83,08720,772 Springing  Springing
Loan32The Center at Carbon Beach Springing Springing Springing 122,099Springing
Loan33BJ’s Summerville Springing Springing975488   
Loan34Columbus Industrial Portfolio 6,604117,59929,400 Springing156,875 Springing
Property34.001Huntley         
Property34.002Frusta         
Loan35Fresno E Street Office36,2672,97524,9776,2446,0632,02158,300 Springing
Loan36300 East 64th Street Springing97,04224,261 Springing 2,4882,563
Loan37Old Orchard  34,42217,211 Springing   
Loan38Market Square150,0002,028128,52210,71033,7415,623 262,000 
Loan39May & Ellis Building85,600 59,1055,911 Springing   
Loan40Ocala West 2,917113,0829,423 Springing  Springing
Loan41Torrey Corner75,0001,67934,2636,8534,0893156,875506,790 
Loan42NC Self Storage Portfolio  12,6104,2033,475695   
Property42.001The Attic Self-Storage         
Property42.002Speedway Self-Storage         
Property42.003Armadillo Self-Storage         
Loan43Kohl’s - Florence KY(31) Springing Springing Springing   

 

A-1-31

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

            
            
   UpfrontMonthlyUpfrontMonthlyUpfrontMonthlyUpfrontUpfrontMonthly
   TI/LCTI/LCTaxTaxInsuranceInsuranceEngineeringOtherOther
Property FlagIDProperty NameReserves ($)(27)(28)Reserves ($)(28)Reserves ($)Reserves ($)(28)Reserves($)Reserves ($)(28)Reserve($)Reserves ($)(28)Reserves ($)(28)(30)
Loan44237-239 Hawthorne Street  19,4213,8845,094566 143,280 
Loan45Greystone Business Park 6,33244,6057,4349,8661,23313,500  
Loan46DS Smith - Lester Prairie   Springing Springing 450,000 
Loan47Sugar Grove Springing Springing Springing  Springing
Loan48Campus Pointe 1,63549,1134,9113,977306 142,089 
Loan49Nemours at Sonata West   Springing 476  Springing
Loan50Cottages at Gateway Park  30,4373,38215,4653,093   
Loan51WAG Richmond Springing Springing Springing   

 

A-1-32

 

 

Benchmark 2018-B7 ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

         
         
   OtherEnvironmental  Franchise 
   ReservesReportEngineering ExpirationLoan
Property FlagIDProperty NameDescription(27)(28)(30)Date(32)Report DatePML/SEL %DatePurpose
Loan1DUMBO Heights Portfolio(2)(34)(36)Unfunded Obligations Reserve (Upfront: 10,760,171); Free Rent Reserve (Upfront: 5,904,411); Shadowbox Rent Reserve (Upfront: 350,860)03/26/201803/23/2018NAP Refinance
Property1.00155 Prospect Street 03/26/201803/23/2018NAPNAP 
Property1.002117 Adams Street 03/26/201803/23/2018NAPNAP 
Property1.00377 Sands Street 03/26/201803/23/2018NAPNAP 
Property1.00481 Prospect Street 03/26/201803/23/2018NAPNAP 
Loan2Moffett Towers - Buildings E,F,G(2)(34)Rent Concession Reserve (Upfront: 15,021,721); Lease Sweep Funds (Monthly: Springing); Debt Service Reserve (Monthly: Springing)08/08/201808/06/201813.0%NAPRefinance
Loan3Aventura Mall(2)(33)(36)Outstanding Tenant Obligations Reserve (Upfront: 19,392,145); Bridge Rent and Reimbursement Reserve (Upfront: 6,776,765)04/27/201804/27/2018NAPNAPRefinance
Loan4Shops at Solaris(2) 09/04/201808/29/2018NAPNAPRefinance
Loan5Liberty Portfolio(2)(5)Unfunded Obligations Reserve (Upfront: 1,161,769); Free Rent Reserve (Upfront: 109,603.33); GLPET Ground Rent Reserve (Upfront: 77,257.14; Monthly: 77,257.14); Specified Tenant Sweep Reserve (Monthly: Springing)07/23/201807/12/2018NAP Acquisition
Property5.001Liberty Center at Rio Salado 07/23/201807/12/2018NAPNAP 
Property5.0028501 East Raintree Drive 07/23/201807/12/2018NAPNAP 
Loan6Christiana CenterOutstanding TI Reserve (Springing); Free Rent Reserve (Springing)09/11/201809/11/2018NAPNAPRefinance
Loan7192 Lexington Avenue(2)Rent Concession Reserve08/14/201808/13/2018NAPNAPAcquisition
Loan8Hotel ErwinPIP Reserve09/10/201809/07/201817.0%NAPRefinance
Loan9Aon Center(2)(34)(36)