FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-228597-01 | ||
| ||
FREE WRITING PROSPECTUS, DATED JULY 11, 2019 | ||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-228597) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision. Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value. | ||
The information in this File is preliminary and may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale. | ||
The securities related to this File materials are being offered when, as and if issued. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer. | ||
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 that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, 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 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | NAP | 530 West 33rd Street | New York | New York | 10001 | Office | CBD | 2019 | NAP | |
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | NAP | NAP | 1201 Lake Woodlands Drive | The Woodlands | Texas | 77380 | Retail | Super Regional Mall | 1994, 2003, 2016 | NAP | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | NAP | NAP | Office | Suburban | |||||||
3.01 | Property | 1350 West Middlefield | 1350 West Middlefield Road | Mountain View | California | 94043 | Office | Suburban | 1975 | NAP | |||||
3.02 | Property | 1212 Terra Bella | 1212 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1976 | NAP | |||||
3.03 | Property | 850 - 900 North Shoreline | 850-900 North Shoreline Boulevard | Mountain View | California | 94043 | Office | Suburban | 1969 | NAP | |||||
3.04 | Property | 1277 Terra Bella | 1277 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1962 | 2017 | |||||
3.05 | Property | 1215 Terra Bella | 1215 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1974 | NAP | |||||
3.06 | Property | 1340 West Middlefield | 1340 West Middlefield Road | Mountain View | California | 94043 | Office | Suburban | 1977 | NAP | |||||
3.07 | Property | 1255 Terra Bella | 1255 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1990 | NAP | |||||
3.08 | Property | 1305 Terra Bella | 1305 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1977 | NAP | |||||
3.09 | Property | 1330 West Middlefield | 1330 West Middlefield Road | Mountain View | California | 94043 | Office | Suburban | 1975 | NAP | |||||
3.10 | Property | 1245 Terra Bella | 1245 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1965 | NAP | |||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | NAP | NAP | 1746 South Victoria Avenue | Ventura | California | 93003 | Retail | Anchored | 2002-2003 | NAP | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | NAP | NAP | 1007 North Market Street | Wilmington | Delaware | 19801 | Office | CBD | 1913-1970 | 2018 | |
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | NAP | NAP | Mixed Use | Office/Laboratory | |||||||
6.01 | Property | 610 Main Street North | 610 Main Street | Cambridge | Massachusetts | 02139 | Mixed Use | Office/Laboratory | 2016 | NAP | |||||
6.02 | Property | 1 Portland Street | 1 Portland Street | Cambridge | Massachusetts | 02139 | Mixed Use | Office/Laboratory | 2013 | NAP | |||||
6.03 | Property | 700 Main Street | 700 Main Street | Cambridge | Massachusetts | 02139 | Mixed Use | Office/Laboratory | Late 1800s | 2002, 2012 | |||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | NAP | NAP | 10000 Santa Monica Boulevard | Los Angeles | California | 90067 | Multifamily | High Rise | 2017 | NAP | |
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | NAP | NAP | 3 Columbus Circle | New York | New York | 10019 | Office | CBD | 1927 | 2010-2013 | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | NAP | NAP | 250 Livingston Street | Brooklyn | New York | 11201 | Mixed Use | Office/Multifamily | 1910 | 2013 | |
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | NAP | NAP | 3377 Las Vegas Boulevard South | Las Vegas | Nevada | 89109 | Retail | Specialty Retail | 1999 | 2007 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | NAP | NAP | Various | Various | |||||||
11.01 | Property | Wood Village Town Center | 22557 Northeast Park Lane | Wood Village | Oregon | 97060 | Retail | Anchored | 2006 | NAP | |||||
11.02 | Property | Pecan Promenade | 2735-2755 South 99th Avenue & 9820-9870 West Lower Buckeye Road | Tolleson | Arizona | 85353 | Retail | Anchored | 2006 | NAP | |||||
11.03 | Property | Valley Plaza | 3115 South McClintock Drive | Tempe | Arizona | 85282 | Retail | Anchored | 1991 | NAP | |||||
11.04 | Property | Pear Tree | 504 East Perkins Street | Ukiah | California | 95482 | Retail | Anchored | 1977 | 1998 | |||||
11.05 | Property | Glendale Market Square | 5840, 5870, 5880, 5890 West Bell Road & 17045 North 59th Avenue | Glendale | Arizona | 85308 | Retail | Anchored | 1988 | NAP | |||||
11.06 | Property | Central Park Shopping Center | 7425-7719 East Iliff Avenue; 2150 South Quebec Street | Denver | Colorado | 80231 | Retail | Anchored | 1986 | NAP | |||||
11.07 | Property | Val Vista Towne Center | 1395-1505 East Warner Road | Gilbert | Arizona | 85296 | Retail | Anchored | 2000 | NAP | |||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 2641 Hall Avenue | Riverside | California | 92509 | Industrial | Warehouse/Distribution | 1987, 2013 | NAP | |||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 606 West Troy Avenue | Indianapolis | Indiana | 46225 | Industrial | Warehouse/Distribution | 1967 | 1989 | |||||
11.10 | Property | Homeland - Bartow, FL | 5700 US Highway 17 South | Bartow | Florida | 33830 | Industrial | Warehouse/Distribution | 1983 | NAP | |||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 2621 Hall Avenue | Riverside | California | 92509 | Industrial | Warehouse/Distribution | 1990 | NAP | |||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | NAP | NAP | 500 Ala Moana Boulevard | Honolulu | Hawaii | 96813 | Mixed Use | Office/Retail | 1989 | 2006 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | NAP | NAP | Self Storage | Self Storage | |||||||
13.01 | Property | University Parkway Sarasota Self Storage | 8424 Florida Street | Sarasota | Florida | 34243 | Self Storage | Self Storage | 2010 | NAP | |||||
13.02 | Property | Meadow Woods Orlando Self Storage | 800 Greenway Professional Court | Orlando | Florida | 32824 | Self Storage | Self Storage | 2007 | NAP | |||||
13.03 | Property | Cortez Bradenton Self Storage | 8915 Cortez Road | Bradenton | Florida | 34210 | Self Storage | Self Storage | 2004 | NAP | |||||
13.04 | Property | Cheval Lutz Self Storage | 19020 North Dale Mabry Highway | Lutz | Florida | 33548 | Self Storage | Self Storage | 2002 | NAP | |||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 14120 East Colonial Drive | Orlando | Florida | 32826 | Self Storage | Self Storage | 2007 | NAP | |||||
13.06 | Property | Lockwood Sarasota Self Storage | 7750 Lockwood Ridge Road | Sarasota | Florida | 34243 | Self Storage | Self Storage | 2005 | NAP | |||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | NAP | NAP | 2 MacArthur Place | Santa Ana | California | 92707 | Office | Suburban | 2001 | NAP | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | NAP | 695 Anderson Avenue | Cliffside Park | New Jersey | 07010 | Multifamily | High Rise | 2017 | NAP | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | NAP | NAP | Multifamily | Various | |||||||
16.01 | Property | University Downs | 120 15th Street | Tuscaloosa | Alabama | 35401 | Multifamily | Student Housing | 2011 | NAP | |||||
16.02 | Property | Ella Lofts | 817 Chestnut Street | San Marcos | Texas | 78666 | Multifamily | Student Housing | 2016 | NAP | |||||
16.03 | Property | University View | 2190 Northwest 4th Court | Boca Raton | Florida | 33431 | Multifamily | Student Housing | 2009 | NAP | |||||
16.04 | Property | Colonie | 7 Bristol Court | Amherst | New York | 14228 | Multifamily | Garden | 1973 | NAP | |||||
16.05 | Property | Hillcrest Oakwood | 1101 Fuller Avenue & 19700 14 Mile Road | Big Rapids | Michigan | 49307 | Multifamily | Student Housing | 1969, 2002 | NAP | |||||
16.06 | Property | Southgate | 801 A Southgate Drive | State College | Pennsylvania | 16801 | Multifamily | Student Housing | 1969 | NAP | |||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | NAP | NAP | Various | Various | |||||||
17.01 | Property | 244 East 78th Street | 244 East 78th Street | New York | New York | 10075 | Multifamily | Mid Rise | 1910 | 2017 | |||||
17.02 | Property | 332 East 71st Street | 332 East 71st Street | New York | New York | 10021 | Multifamily | Mid Rise | 1925 | 2011 | |||||
17.03 | Property | 323 East 78th Street | 323 East 78th Street | New York | New York | 10075 | Multifamily | Mid Rise | 1910 | 2017 | |||||
17.04 | Property | 513 East 82nd Street | 513 East 82nd Street | New York | New York | 10028 | Multifamily | Mid Rise | 1910 | 2017 | |||||
17.05 | Property | 502 East 73rd Street | 502 East 73rd Street | New York | New York | 10021 | Multifamily | Mid Rise | 1910 | 2017 | |||||
17.06 | Property | 1556 Second Avenue | 1556 Second Avenue | New York | New York | 10028 | Mixed Use | Multifamily/Retail | 1910 | NAP | |||||
17.07 | Property | 344 East 55th Street | 344 East 55th Street | New York | New York | 10022 | Mixed Use | Multifamily/Retail | 1940 | 2017 | |||||
17.08 | Property | 228 East 84th Street | 228 East 84th Street | New York | New York | 10028 | Multifamily | Mid Rise | 1910 | 2015 | |||||
17.09 | Property | 419 East 82nd Street | 419 East 82nd Street | New York | New York | 10028 | Mixed Use | Multifamily/Office | 1910 | NAP | |||||
17.10 | Property | 340 East 81st Street | 340 East 81st Street | New York | New York | 10028 | Multifamily | Mid Rise | 1910 | 2018 | |||||
17.11 | Property | 338 East 55th Street | 338 East 55th Street | New York | New York | 10022 | Multifamily | Mid Rise | 1950 | 2015 | |||||
17.12 | Property | 409 East 81st Street | 409 East 81st Street | New York | New York | 10028 | Multifamily | Mid Rise | 1900 | 2018 | |||||
17.13 | Property | 322 East 74th Street | 322 East 74th Street | New York | New York | 10021 | Multifamily | Mid Rise | 1910 | NAP | |||||
17.14 | Property | 443 East 78th Street | 443 East 78th Street | New York | New York | 10075 | Mixed Use | Multifamily/Retail | 1924 | NAP | |||||
17.15 | Property | 340 East 55th Street | 340 East 55th Street | New York | New York | 10022 | Multifamily | Mid Rise | 1920 | 2015 | |||||
17.16 | Property | 407 East 81st Street | 407 East 81st Street | New York | New York | 10028 | Multifamily | Mid Rise | 1920 | 2018 | |||||
17.17 | Property | 340 East 61st Street | 340 East 61st Street | New York | New York | 10065 | Multifamily | Mid Rise | 1910 | 2018 | |||||
17.18 | Property | 242 East 75th Street | 242 East 75th Street | New York | New York | 10021 | Multifamily | Mid Rise | 1910 | 2015 | |||||
17.19 | Property | 342 East 76th Street | 342 East 76th Street | New York | New York | 10021 | Multifamily | Mid Rise | 1910 | NAP | |||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | NAP | NAP | 2 Waterfront Place | Morgantown | West Virginia | 26501 | Hospitality | Full Service | 2003 | 2017 | |
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | NAP | NAP | 3441 Lakeline Boulevard | Leander | Texas | 78641 | Retail | Anchored | 2016 | NAP | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | NAP | NAP | 1815 South Meyers Road | Villa Park | Illinois | 60181 | Office | Suburban | 1991 | 2017 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | NAP | NAP | 6801-6823 North 35th Avenue | Phoenix | Arizona | 85041 | Retail | Anchored | 1988 | 2010 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | NAP | NAP | 240 Commonwealth Boulevard | Martinsville | Virginia | 24112 | Retail | Anchored | 1989 | 2014 | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | NAP | NAP | Hospitality | Full Service | |||||||
23.01 | Property | InterContinental | 444 Saint Charles Avenue | New Orleans | Louisiana | 70130 | Hospitality | Full Service | 1983 | 2013 | |||||
23.02 | Property | DoubleTree Sunrise | 13400 West Sunrise Boulevard | Sunrise | Florida | 33323 | Hospitality | Full Service | 2001 | 2011 | |||||
23.03 | Property | DoubleTree Charlotte | 6300 Morrison Boulevard | Charlotte | North Carolina | 28211 | Hospitality | Full Service | 1985 | 2012 | |||||
23.04 | Property | DoubleTree RTP | 4810 Page Creek Lane | Durham | North Carolina | 27703 | Hospitality | Full Service | 1988 | 2013 | |||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | NAP | NAP | 1195 Boyson Road | Hiawatha | Iowa | 52233 | Office | Medical | 2015 | NAP | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | NAP | NAP | Retail | Single Tenant Retail | |||||||
25.01 | Property | Iron Mountain | 1000 North Stephenson Avenue | Iron Mountain | Michigan | 49801 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.02 | Property | Deerwood | 23726 Serpent Road | Deerwood | Minnesota | 56444 | Retail | Single Tenant Retail | 2019 | NAP | |||||
25.03 | Property | Rose City | 2740 South M-33 | Rose City | Michigan | 48654 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.04 | Property | Roscommon | 5925 North Markey Road | Roscommon | Michigan | 48653 | Retail | Single Tenant Retail | 2019 | NAP | |||||
25.05 | Property | Bigfork | 103 State Highway 38 South | Bigfork | Minnesota | 56628 | Retail | Single Tenant Retail | 2019 | NAP | |||||
25.06 | Property | Brimfield | 17511 West Route 150 | Brimfield | Illinois | 61517 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.07 | Property | Whittemore | 418 North Bullock Street | Whittemore | Michigan | 48770 | Retail | Single Tenant Retail | 2019 | NAP | |||||
25.08 | Property | Frederic | 6088 North Old 27 | Frederic Township | Michigan | 49733 | Retail | Single Tenant Retail | 2019 | NAP | |||||
25.09 | Property | Lenox | 316 South Brooks Street | Lenox | Iowa | 50851 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.10 | Property | Paullina | 5629 460th Street | Paullina | Iowa | 51046 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.11 | Property | Adair | 103 South 5th Street | Adair | Iowa | 50002 | Retail | Single Tenant Retail | 2019 | NAP | |||||
25.12 | Property | Akron | 301 Highway 12 North | Akron | Iowa | 51001 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.13 | Property | New Harmony | 1119 East Church Street | New Harmony | Indiana | 47631 | Retail | Single Tenant Retail | 2019 | NAP | |||||
25.14 | Property | Table Grove | 1461 East U.S. 136 Highway | Table Grove | Illinois | 61482 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.15 | Property | Griswold | 55298 Tucson Road | Griswold | Iowa | 51535 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.16 | Property | Neosho | 12023 Highway K | Neosho | Missouri | 64850 | Retail | Single Tenant Retail | 2018 | NAP | |||||
25.17 | Property | Sidney | 1400 Northridge Road | Sidney | Iowa | 51652 | Retail | Single Tenant Retail | 2018 | NAP | |||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | NAP | NAP | Self Storage | Self Storage | |||||||
26.01 | Property | Compass Self Storage Jackson | 4885 West Michigan Avenue | Jackson | Michigan | 49201 | Self Storage | Self Storage | 1999 | NAP | |||||
26.02 | Property | Compass Self Storage Flat Rock | 14551 Telegraph Road | Flat Rock | Michigan | 48134 | Self Storage | Self Storage | 2002 | NAP | |||||
26.03 | Property | Storage Pros Lansing | 4724 South Creyts Road | Lansing | Michigan | 48917 | Self Storage | Self Storage | 1988 | NAP | |||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Group 1 | NAP | 315 & 325 Weakley Street and 2365 Portico Boulevard | Calexico | California | 92231 | Industrial | Warehouse/Distribution | 1998-2001 | NAP | |
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | NAP | NAP | 2601-2675 South Military Trail | West Palm Beach | Florida | 33415 | Retail | Anchored | 1987 | NAP | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | NAP | NAP | 6290 Tower Road | Denver | Colorado | 80249 | Hospitality | Limited Service | 1996 | 2015 | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | NAP | NAP | 6301 Northwest 5th Way | Fort Lauderdale | Florida | 33309 | Office | Suburban | 1983 | NAP | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | NAP | NAP | 733 Pegasus Street | Brunswick | Maine | 04011 | Multifamily | Garden | 2002 | 2018 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | NAP | NAP | 1446 Crossways Boulevard | Chesapeake | Virginia | 23320 | Hospitality | Limited Service | 2008 | 2016-2017 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | NAP | NAP | 4747 Jurupa Avenue | Riverside | California | 92506 | Multifamily | Garden | 1973 | NAP | |
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | NAP | NAP | 5313 Route 9 North | Howell | New Jersey | 07731 | Retail | Anchored | 2014-2017 | NAP | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Group 2 | NAP | 18103 West 106th Street | Olathe | Kansas | 66061 | Office | Suburban | 2008 | NAP | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Group 3 | NAP | 111 Franklin Road Southeast | Roanoke | Virginia | 24011 | Office | CBD | 1985 | 2017 | |
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Group 2 | NAP | 4435 Waterfront Drive | Glen Allen | Virginia | 23060 | Office | Suburban | 1986 | NAP | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | NAP | NAP | 3325 U.S. 41 South | Terre Haute | Indiana | 47802 | Hospitality | Limited Service | 1972 | 2015-2017 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | NAP | NAP | 2609 Causeway Center Drive | Tampa | Florida | 33619 | Industrial | Flex | 2008 | NAP | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | NAP | NAP | 1180 US Highway 26 | Alpine | Wyoming | 83128 | Manufactured Housing | Manufactured Housing | 2016 | NAP | |
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | Group 1 | NAP | 9015 Mountain Ridge Drive | Austin | Texas | 78759 | Office | Suburban | 1985 | 2018 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | NAP | NAP | 1758-1864 East Irvington Road | Tucson | Arizona | 85714 | Retail | Anchored | 1977 | 1985, 2000, 2018 | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Group 3 | NAP | 6111 Oak Tree Boulevard | Independence | Ohio | 44131 | Office | Suburban | 1979 | 2016 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | NAP | NAP | 17435 County Road 6 | Plymouth | Minnesota | 55447 | Retail | Single Tenant Retail | 2018 | NAP | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | NAP | NAP | 5606-5612 Bardstown Road | Louisville | Kentucky | 40291 | Retail | Anchored | 1976, 2009 | NAP | |
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | NAP | NAP | 7850 West Lane | Stockton | California | 95210 | Retail | Single Tenant Retail | 2008 | NAP | |
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | NAP | NAP | 359 South La Brea Avenue | Los Angeles | California | 90036 | Retail | Single Tenant Retail | 2014 | 2016 |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 1,463,234 | SF | 765.43 | Fee Simple | 93,200,000 | 93,200,000 | 93,200,000 | 7.9% | 93,200,000 | 3.11000% | |
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 758,231 | SF | 324.70 | Fee Simple | 76,200,000 | 76,200,000 | 76,200,000 | 6.4% | 76,200,000 | 4.25600% | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 251,575 | SF | 476.99 | Fee Simple | 65,000,000 | 65,000,000 | 65,000,000 | 5.5% | 65,000,000 | 4.30000% | |
3.01 | Property | 1350 West Middlefield | 29,670 | SF | Fee Simple | 9,100,000 | 0.8% | ||||||||
3.02 | Property | 1212 Terra Bella | 37,166 | SF | Fee Simple | 8,796,667 | 0.7% | ||||||||
3.03 | Property | 850 - 900 North Shoreline | 31,347 | SF | Fee Simple | 8,775,000 | 0.7% | ||||||||
3.04 | Property | 1277 Terra Bella | 24,000 | SF | Fee Simple | 8,666,667 | 0.7% | ||||||||
3.05 | Property | 1215 Terra Bella | 25,000 | SF | Fee Simple | 6,315,292 | 0.5% | ||||||||
3.06 | Property | 1340 West Middlefield | 25,000 | SF | Fee Simple | 5,997,333 | 0.5% | ||||||||
3.07 | Property | 1255 Terra Bella | 17,980 | SF | Fee Simple | 4,888,542 | 0.4% | ||||||||
3.08 | Property | 1305 Terra Bella | 20,732 | SF | Fee Simple | 4,241,250 | 0.4% | ||||||||
3.09 | Property | 1330 West Middlefield | 25,000 | SF | Fee Simple | 4,197,917 | 0.4% | ||||||||
3.10 | Property | 1245 Terra Bella | 15,680 | SF | Fee Simple | 4,021,333 | 0.3% | ||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 218,234 | SF | 252.02 | Fee Simple/Leasehold | 55,000,000 | 55,000,000 | 55,000,000 | 4.7% | 55,000,000 | 3.87000% | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 283,069 | SF | 178.05 | Fee Simple | 50,400,000 | 50,400,000 | 50,400,000 | 4.3% | 50,400,000 | 3.96000% | |
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 676,947 | SF | 635.20 | Leasehold | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 3.79700% | |
6.01 | Property | 610 Main Street North | 278,738 | SF | Leasehold | 20,182,609 | 1.7% | ||||||||
6.02 | Property | 1 Portland Street | 229,330 | SF | Leasehold | 17,826,087 | 1.5% | ||||||||
6.03 | Property | 700 Main Street | 168,879 | SF | Leasehold | 11,991,304 | 1.0% | ||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 281 | Units | 782,918.15 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 4.15000% | |
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 753,713 | SF | 650.11 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 3.91400% | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 370,305 | SF | 337.56 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 3.63000% | |
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 759,891 | SF | 1,000.14 | Fee Simple/Leasehold | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 3.74080% | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 1,190,355 | SF | 108.03 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 4.13900% | |
11.01 | Property | Wood Village Town Center | 137,105 | SF | Fee Simple | 8,240,157 | 0.7% | ||||||||
11.02 | Property | Pecan Promenade | 141,485 | SF | Fee Simple | 7,659,901 | 0.6% | ||||||||
11.03 | Property | Valley Plaza | 147,526 | SF | Fee Simple | 6,968,364 | 0.6% | ||||||||
11.04 | Property | Pear Tree | 194,241 | SF | Fee Simple | 6,491,442 | 0.5% | ||||||||
11.05 | Property | Glendale Market Square | 185,907 | SF | Fee Simple | 6,146,998 | 0.5% | ||||||||
11.06 | Property | Central Park Shopping Center | 147,563 | SF | Fee Simple | 5,590,589 | 0.5% | ||||||||
11.07 | Property | Val Vista Towne Center | 95,248 | SF | Fee Simple | 4,928,197 | 0.4% | ||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 34,982 | SF | Fee Simple | 1,454,507 | 0.1% | ||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 22,860 | SF | Fee Simple | 1,086,323 | 0.1% | ||||||||
11.10 | Property | Homeland - Bartow, FL | 67,438 | SF | Fee Simple | 768,375 | 0.1% | ||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 16,000 | SF | Fee Simple | 665,148 | 0.1% | ||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 543,346 | SF | 229.24 | Leasehold | 50,000,000 | 49,822,682 | 49,822,682 | 4.2% | 36,583,384 | 4.41500% | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 378,857 | SF | 104.92 | Fee Simple | 39,750,000 | 39,750,000 | 39,750,000 | 3.4% | 39,750,000 | 4.40000% | |
13.01 | Property | University Parkway Sarasota Self Storage | 76,315 | SF | Fee Simple | 7,000,000 | 0.6% | ||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | 76,734 | SF | Fee Simple | 6,900,000 | 0.6% | ||||||||
13.03 | Property | Cortez Bradenton Self Storage | 54,304 | SF | Fee Simple | 6,900,000 | 0.6% | ||||||||
13.04 | Property | Cheval Lutz Self Storage | 56,440 | SF | Fee Simple | 6,750,000 | 0.6% | ||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 74,525 | SF | Fee Simple | 6,200,000 | 0.5% | ||||||||
13.06 | Property | Lockwood Sarasota Self Storage | 40,539 | SF | Fee Simple | 6,000,000 | 0.5% | ||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 208,041 | SF | 163.43 | Fee Simple | 34,000,000 | 34,000,000 | 34,000,000 | 2.9% | 34,000,000 | 3.57000% | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 314 | Units | 191,082.80 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.5% | 30,000,000 | 5.68166666666667% | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 1,799 | Various | 41,903.84 | Fee Simple | 28,885,000 | 28,885,000 | 28,885,000 | 2.4% | 28,885,000 | 5.15000% | |
16.01 | Property | University Downs | 430 | Beds | Fee Simple | 7,858,743 | 0.7% | ||||||||
16.02 | Property | Ella Lofts | 252 | Beds | Fee Simple | 5,762,823 | 0.5% | ||||||||
16.03 | Property | University View | 165 | Beds | Fee Simple | 5,498,438 | 0.5% | ||||||||
16.04 | Property | Colonie | 184 | Units | Fee Simple | 3,641,997 | 0.3% | ||||||||
16.05 | Property | Hillcrest Oakwood | 616 | Beds | Fee Simple | 3,609,428 | 0.3% | ||||||||
16.06 | Property | Southgate | 152 | Units | Fee Simple | 2,513,572 | 0.2% | ||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 350 | Units | 167,142.86 | Fee Simple | 25,000,000 | 25,000,000 | 25,000,000 | 2.1% | 25,000,000 | 4.50000% | |
17.01 | Property | 244 East 78th Street | 24 | Units | Fee Simple | 1,879,862 | 0.2% | ||||||||
17.02 | Property | 332 East 71st Street | 20 | Units | Fee Simple | 1,534,140 | 0.1% | ||||||||
17.03 | Property | 323 East 78th Street | 16 | Units | Fee Simple | 1,469,317 | 0.1% | ||||||||
17.04 | Property | 513 East 82nd Street | 20 | Units | Fee Simple | 1,469,317 | 0.1% | ||||||||
17.05 | Property | 502 East 73rd Street | 20 | Units | Fee Simple | 1,469,317 | 0.1% | ||||||||
17.06 | Property | 1556 Second Avenue | 7 | Units | Fee Simple | 1,469,317 | 0.1% | ||||||||
17.07 | Property | 344 East 55th Street | 20 | Units | Fee Simple | 1,426,102 | 0.1% | ||||||||
17.08 | Property | 228 East 84th Street | 18 | Units | Fee Simple | 1,382,887 | 0.1% | ||||||||
17.09 | Property | 419 East 82nd Street | 21 | Units | Fee Simple | 1,296,456 | 0.1% | ||||||||
17.10 | Property | 340 East 81st Street | 16 | Units | Fee Simple | 1,296,456 | 0.1% | ||||||||
17.11 | Property | 338 East 55th Street | 10 | Units | Fee Simple | 1,274,849 | 0.1% | ||||||||
17.12 | Property | 409 East 81st Street | 20 | Units | Fee Simple | 1,231,634 | 0.1% | ||||||||
17.13 | Property | 322 East 74th Street | 20 | Units | Fee Simple | 1,210,026 | 0.1% | ||||||||
17.14 | Property | 443 East 78th Street | 21 | Units | Fee Simple | 1,210,026 | 0.1% | ||||||||
17.15 | Property | 340 East 55th Street | 20 | Units | Fee Simple | 1,166,811 | 0.1% | ||||||||
17.16 | Property | 407 East 81st Street | 20 | Units | Fee Simple | 1,123,596 | 0.1% | ||||||||
17.17 | Property | 340 East 61st Street | 20 | Units | Fee Simple | 1,123,596 | 0.1% | ||||||||
17.18 | Property | 242 East 75th Street | 20 | Units | Fee Simple | 1,037,165 | 0.1% | ||||||||
17.19 | Property | 342 East 76th Street | 17 | Units | Fee Simple | 929,127 | 0.1% | ||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 207 | Rooms | 111,111.11 | Fee Simple/Leasehold | 23,000,000 | 23,000,000 | 23,000,000 | 1.9% | 23,000,000 | 4.40000% | |
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 94,820 | SF | 223.48 | Fee Simple | 21,190,000 | 21,190,000 | 21,190,000 | 1.8% | 21,190,000 | 4.15000% | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 232,052 | SF | 82.85 | Fee Simple | 19,250,000 | 19,225,645 | 19,225,645 | 1.6% | 15,420,434 | 4.23000% | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 132,985 | SF | 125.20 | Fee Simple | 16,650,000 | 16,650,000 | 16,650,000 | 1.4% | 14,259,104 | 4.60000% | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 297,950 | SF | 55.28 | Fee Simple | 16,500,000 | 16,471,147 | 16,471,147 | 1.4% | 12,010,841 | 4.28000% | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 1,192 | Rooms | 167,785.23 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.3% | 15,000,000 | 4.95800% | |
23.01 | Property | InterContinental | 484 | Rooms | Fee Simple | 7,972,500 | 0.7% | ||||||||
23.02 | Property | DoubleTree Sunrise | 252 | Rooms | Fee Simple | 2,775,000 | 0.2% | ||||||||
23.03 | Property | DoubleTree Charlotte | 207 | Rooms | Fee Simple | 2,250,000 | 0.2% | ||||||||
23.04 | Property | DoubleTree RTP | 249 | Rooms | Fee Simple | 2,002,500 | 0.2% | ||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 79,650 | SF | 188.32 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.3% | 13,744,108 | 4.58000% | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 148,787 | SF | 100.48 | Fee Simple | 14,950,000 | 14,950,000 | 14,950,000 | 1.3% | 13,684,803 | 4.52000% | |
25.01 | Property | Iron Mountain | 9,026 | SF | Fee Simple | 978,441 | 0.1% | ||||||||
25.02 | Property | Deerwood | 9,100 | SF | Fee Simple | 956,858 | 0.1% | ||||||||
25.03 | Property | Rose City | 9,198 | SF | Fee Simple | 928,080 | 0.1% | ||||||||
25.04 | Property | Roscommon | 9,228 | SF | Fee Simple | 906,497 | 0.1% | ||||||||
25.05 | Property | Bigfork | 9,100 | SF | Fee Simple | 906,497 | 0.1% | ||||||||
25.06 | Property | Brimfield | 9,204 | SF | Fee Simple | 899,302 | 0.1% | ||||||||
25.07 | Property | Whittemore | 9,448 | SF | Fee Simple | 892,108 | 0.1% | ||||||||
25.08 | Property | Frederic | 9,190 | SF | Fee Simple | 884,913 | 0.1% | ||||||||
25.09 | Property | Lenox | 9,100 | SF | Fee Simple | 877,719 | 0.1% | ||||||||
25.10 | Property | Paullina | 9,100 | SF | Fee Simple | 870,525 | 0.1% | ||||||||
25.11 | Property | Adair | 9,026 | SF | Fee Simple | 863,330 | 0.1% | ||||||||
25.12 | Property | Akron | 9,100 | SF | Fee Simple | 856,136 | 0.1% | ||||||||
25.13 | Property | New Harmony | 9,026 | SF | Fee Simple | 848,941 | 0.1% | ||||||||
25.14 | Property | Table Grove | 7,489 | SF | Fee Simple | 827,358 | 0.1% | ||||||||
25.15 | Property | Griswold | 7,489 | SF | Fee Simple | 820,164 | 0.1% | ||||||||
25.16 | Property | Neosho | 7,474 | SF | Fee Simple | 820,164 | 0.1% | ||||||||
25.17 | Property | Sidney | 7,489 | SF | Fee Simple | 812,969 | 0.1% | ||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 183,730 | SF | 80.01 | Fee Simple | 14,700,000 | 14,700,000 | 14,700,000 | 1.2% | 12,847,925 | 4.43000% | |
26.01 | Property | Compass Self Storage Jackson | 61,895 | SF | Fee Simple | 5,350,000 | 0.5% | ||||||||
26.02 | Property | Compass Self Storage Flat Rock | 54,335 | SF | Fee Simple | 5,000,000 | 0.4% | ||||||||
26.03 | Property | Storage Pros Lansing | 67,500 | SF | Fee Simple | 4,350,000 | 0.4% | ||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 335,000 | SF | 41.31 | Fee Simple | 13,875,000 | 13,838,118 | 13,838,118 | 1.2% | 11,110,266 | 4.22000% | |
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 172,364 | SF | 80.06 | Fee Simple | 13,800,000 | 13,800,000 | 13,800,000 | 1.2% | 11,158,620 | 4.50000% | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 122 | Rooms | 111,475.41 | Fee Simple | 13,600,000 | 13,600,000 | 13,600,000 | 1.2% | 12,460,910 | 4.58000% | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 118,428 | SF | 111.88 | Fee Simple | 13,250,000 | 13,250,000 | 13,250,000 | 1.1% | 11,509,598 | 4.17000% | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 190 | Units | 65,383.71 | Fee Simple | 12,450,000 | 12,422,905 | 12,422,905 | 1.1% | 11,518,331 | 5.20000% | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 132 | Rooms | 90,698.46 | Fee Simple | 12,000,000 | 11,972,197 | 11,972,197 | 1.0% | 9,835,109 | 4.90000% | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 112 | Units | 95,535.71 | Fee Simple | 10,700,000 | 10,700,000 | 10,700,000 | 0.9% | 10,700,000 | 4.94000% | |
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 227,045 | SF | 204.81 | Fee Simple | 10,000,000 | 10,000,000 | 10,000,000 | 0.8% | 8,675,136 | 5.10000% | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 88,050 | SF | 105.62 | Fee Simple | 9,300,000 | 9,300,000 | 9,300,000 | 0.8% | 8,301,089 | 4.32000% | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 136,455 | SF | 60.46 | Fee Simple | 8,250,000 | 8,250,000 | 8,250,000 | 0.7% | 8,250,000 | 3.68000% | |
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 65,809 | SF | 120.35 | Fee Simple | 7,920,000 | 7,920,000 | 7,920,000 | 0.7% | 6,937,994 | 4.53000% | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 112 | Rooms | 70,154.59 | Fee Simple | 7,875,000 | 7,857,314 | 7,857,314 | 0.7% | 7,269,395 | 5.05000% | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 92,000 | SF | 76.09 | Fee Simple | 7,000,000 | 7,000,000 | 7,000,000 | 0.6% | 5,972,171 | 4.46000% | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 78 | Pads | 84,923.08 | Fee Simple | 6,624,000 | 6,624,000 | 6,624,000 | 0.6% | 6,095,944 | 4.86000% | |
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 34,432 | SF | 170.84 | Fee Simple | 5,882,500 | 5,882,500 | 5,882,500 | 0.5% | 5,882,500 | 4.43000% | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 54,480 | SF | 105.27 | Fee Simple | 5,735,000 | 5,735,000 | 5,735,000 | 0.5% | 5,735,000 | 4.35000% | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 66,784 | SF | 81.61 | Fee Simple | 5,450,000 | 5,450,000 | 5,450,000 | 0.5% | 5,450,000 | 4.18000% | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 9,656 | SF | 559.24 | Fee Simple | 5,400,000 | 5,400,000 | 5,400,000 | 0.5% | 5,400,000 | 4.25000% | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 64,593 | SF | 56.51 | Fee Simple | 3,650,000 | 3,650,000 | 3,650,000 | 0.3% | 2,936,060 | 4.35000% | |
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 14,820 | SF | 224.36 | Fee Simple | 3,325,000 | 3,325,000 | 3,325,000 | 0.3% | 3,325,000 | 4.50000% | |
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 3,016 | SF | 812.33 | Fee Simple | 2,450,000 | 2,450,000 | 2,450,000 | 0.2% | 2,450,000 | 5.25000% |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 3.11000% | 244,898.10 | 2,938,777.20 | 2,698,083.39 | 32,377,000.65 | Interest Only | Actual/360 | 1 | 120 | ||
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 4.25600% | 274,009.56 | 3,288,114.72 | 611,307.40 | 7,335,688.85 | Interest Only | Actual/360 | 0 | 120 | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 4.30000% | 236,151.62 | 2,833,819.44 | 199,820.60 | 2,397,847.20 | Interest Only | Actual/360 | 2 | 60 | ||
3.01 | Property | 1350 West Middlefield | |||||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 3.87000% | 179,838.54 | 2,158,062.48 | Interest Only | Actual/360 | 1 | 120 | ||||
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 3.96000% | 168,630.00 | 2,023,560.00 | Interest Only | Actual/360 | 0 | 63 | ||||
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 3.79700% | 160,405.67 | 1,924,868.04 | 1,219,083.10 | 14,628,997.24 | Interest Only | Actual/360 | 2 | 120 | ||
6.01 | Property | 610 Main Street North | |||||||||||||
6.02 | Property | 1 Portland Street | |||||||||||||
6.03 | Property | 700 Main Street | |||||||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 4.15000% | 175,318.29 | 2,103,819.48 | 596,082.17 | 7,152,986.08 | Interest Only | Actual/360 | 3 | 120 | ||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 3.91400% | 165,348.38 | 1,984,180.56 | 1,455,065.74 | 17,460,788.88 | Interest Only | Actual/360 | 5 | 120 | ||
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 3.63000% | 153,350.69 | 1,840,208.28 | 230,026.05 | 2,760,312.60 | Interest Only | Actual/360 | 2 | 120 | ||
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 3.74080% | 158,031.48 | 1,896,377.76 | 2,244,047.04 | 26,928,564.48 | Interest Only | Actual/360 | 1 | 120 | ||
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 4.13900% | 174,853.59 | 2,098,243.08 | 274,869.84 | 3,298,438.08 | Interest Only | Actual/360 | 2 | 120 | ||
11.01 | Property | Wood Village Town Center | |||||||||||||
11.02 | Property | Pecan Promenade | |||||||||||||
11.03 | Property | Valley Plaza | |||||||||||||
11.04 | Property | Pear Tree | |||||||||||||
11.05 | Property | Glendale Market Square | |||||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 4.41500% | 275,509.44 | 3,306,113.28 | 413,264.16 | 4,959,169.92 | Amortizing | Actual/360 | 2 | 0 | ||
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 4.40000% | 147,774.31 | 1,773,291.72 | Interest Only | Actual/360 | 2 | 120 | ||||
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 3.57000% | 102,554.86 | 1,230,658.32 | Interest Only | Actual/360 | 1 | 60 | ||||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 5.68167% | 144,014.47 | 1,728,173.64 | 144,014.46 | 1,728,173.53 | Interest Only | Actual/360 | 1 | 60 | ||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 5.15000% | 125,686.52 | 1,508,238.24 | 202,334.21 | 2,428,010.52 | Interest Only | Actual/360 | 6 | 120 | ||
16.01 | Property | University Downs | |||||||||||||
16.02 | Property | Ella Lofts | |||||||||||||
16.03 | Property | University View | |||||||||||||
16.04 | Property | Colonie | |||||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||||
16.06 | Property | Southgate | |||||||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 4.50000% | 95,052.08 | 1,140,624.96 | 127,369.80 | 1,528,437.60 | Interest Only | Actual/360 | 3 | 60 | ||
17.01 | Property | 244 East 78th Street | |||||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 4.40000% | 85,504.63 | 1,026,055.56 | Interest Only | Actual/360 | 1 | 120 | ||||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 4.15000% | 74,299.89 | 891,598.68 | Interest Only | Actual/360 | 1 | 120 | ||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 4.23000% | 94,473.18 | 1,133,678.16 | Amortizing | Actual/360 | 1 | 0 | ||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 4.60000% | 85,355.29 | 1,024,263.48 | Interest Only, Then Amortizing | Actual/360 | 3 | 24 | ||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 4.28000% | 89,664.18 | 1,075,970.16 | Amortizing | Actual/360 | 1 | 0 | ||||
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 4.95800% | 62,835.76 | 754,029.12 | 774,974.43 | 9,299,693.16 | Interest Only | Actual/360 | 3 | 120 | ||
23.01 | Property | InterContinental | |||||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 4.58000% | 76,717.47 | 920,609.64 | Interest Only, Then Amortizing | Actual/360 | 3 | 60 | ||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 4.52000% | 75,927.22 | 911,126.64 | Interest Only, Then Amortizing - ARD | Actual/360 | 2 | 60 | ||||
25.01 | Property | Iron Mountain | |||||||||||||
25.02 | Property | Deerwood | |||||||||||||
25.03 | Property | Rose City | |||||||||||||
25.04 | Property | Roscommon | |||||||||||||
25.05 | Property | Bigfork | |||||||||||||
25.06 | Property | Brimfield | |||||||||||||
25.07 | Property | Whittemore | |||||||||||||
25.08 | Property | Frederic | |||||||||||||
25.09 | Property | Lenox | |||||||||||||
25.10 | Property | Paullina | |||||||||||||
25.11 | Property | Adair | |||||||||||||
25.12 | Property | Akron | |||||||||||||
25.13 | Property | New Harmony | |||||||||||||
25.14 | Property | Table Grove | |||||||||||||
25.15 | Property | Griswold | |||||||||||||
25.16 | Property | Neosho | |||||||||||||
25.17 | Property | Sidney | |||||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 4.43000% | 73,872.58 | 886,470.96 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
26.01 | Property | Compass Self Storage Jackson | |||||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 4.22000% | 68,013.20 | 816,158.40 | Amortizing | Actual/360 | 2 | 0 | ||||
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 4.50000% | 69,922.57 | 839,070.84 | Amortizing | Actual/360 | 0 | 0 | ||||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 4.58000% | 69,557.17 | 834,686.04 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | ||||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 4.17000% | 64,562.98 | 774,755.76 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 5.20000% | 68,364.30 | 820,371.60 | Amortizing | Actual/360 | 2 | 0 | ||||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 4.90000% | 63,687.21 | 764,246.52 | Amortizing | Actual/360 | 2 | 0 | ||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 4.94000% | 44,660.12 | 535,921.44 | Interest Only | Actual/360 | 1 | 120 | ||||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 5.10000% | 54,294.98 | 651,539.76 | 198,176.66 | 2,378,119.92 | Interest Only, Then Amortizing | Actual/360 | 3 | 24 | ||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 4.32000% | 46,132.33 | 553,587.96 | Interest Only, Then Amortizing | Actual/360 | 2 | 48 | ||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 3.68000% | 25,651.39 | 307,816.68 | Interest Only | Actual/360 | 1 | 120 | ||||
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 4.53000% | 40,270.78 | 483,249.36 | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | ||||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 5.05000% | 42,515.67 | 510,188.04 | Amortizing | Actual/360 | 2 | 0 | ||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 4.46000% | 35,301.80 | 423,621.60 | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | ||||
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 4.86000% | 34,994.47 | 419,933.64 | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | ||||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 4.43000% | 22,017.84 | 264,214.08 | Interest Only | Actual/360 | 2 | 120 | ||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 4.35000% | 21,078.12 | 252,937.44 | Interest Only | Actual/360 | 2 | 120 | ||||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 4.18000% | 19,247.84 | 230,974.08 | Interest Only | Actual/360 | 2 | 120 | ||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 4.25000% | 19,390.63 | 232,687.56 | Interest Only | Actual/360 | 1 | 120 | ||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 4.35000% | 18,170.13 | 218,041.56 | Amortizing | Actual/360 | 0 | 0 | ||||
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 4.50000% | 12,641.93 | 151,703.16 | Interest Only | Actual/360 | 2 | 120 | ||||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 5.25000% | 10,867.62 | 130,411.44 | Interest Only | Actual/360 | 1 | 60 |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 119 | 120 | 119 | 0 | 0 | 6/14/2019 | 6 | 8/6/2019 | 7/6/2029 | ||
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 120 | 120 | 120 | 0 | 0 | 7/5/2019 | 1 | 9/1/2019 | 8/1/2029 | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 58 | 60 | 58 | 0 | 0 | 5/31/2019 | 6 | 7/6/2019 | 6/6/2024 | ||
3.01 | Property | 1350 West Middlefield | |||||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 119 | 120 | 119 | 0 | 0 | 7/1/2019 | 6 | 8/6/2019 | 7/6/2029 | ||
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 63 | 63 | 63 | 0 | 0 | 7/8/2019 | 1 | 9/1/2019 | 11/1/2024 | ||
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 118 | 120 | 118 | 0 | 0 | 5/16/2019 | 1 | 7/1/2019 | 6/1/2029 | ||
6.01 | Property | 610 Main Street North | |||||||||||||
6.02 | Property | 1 Portland Street | |||||||||||||
6.03 | Property | 700 Main Street | |||||||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 117 | 120 | 117 | 0 | 0 | 4/12/2019 | 6 | 6/6/2019 | 5/6/2029 | ||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 115 | 120 | 115 | 0 | 0 | 3/12/2019 | 11 | 4/11/2019 | 3/11/2029 | ||
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 118 | 120 | 118 | 0 | 0 | 5/31/2019 | 6 | 7/6/2019 | 6/6/2029 | ||
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 119 | 120 | 119 | 0 | 0 | 6/3/2019 | 1 | 8/1/2019 | 7/1/2029 | ||
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 118 | 120 | 118 | 0 | 0 | 5/9/2019 | 6 | 7/6/2019 | 6/6/2029 | ||
11.01 | Property | Wood Village Town Center | |||||||||||||
11.02 | Property | Pecan Promenade | |||||||||||||
11.03 | Property | Valley Plaza | |||||||||||||
11.04 | Property | Pear Tree | |||||||||||||
11.05 | Property | Glendale Market Square | |||||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 0 | 120 | 118 | 300 | 298 | 5/17/2019 | 6 | 7/6/2019 | 7/6/2019 | ||
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 118 | 120 | 118 | 0 | 0 | 6/6/2019 | 6 | 7/6/2019 | 6/6/2029 | ||
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 59 | 60 | 59 | 0 | 0 | 6/14/2019 | 6 | 8/6/2019 | 7/6/2024 | ||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 59 | 60 | 59 | 0 | 0 | 6/28/2019 | 6 | 8/6/2019 | 7/6/2024 | ||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 114 | 120 | 114 | 0 | 0 | 1/28/2019 | 1 | 3/1/2019 | 2/1/2029 | ||
16.01 | Property | University Downs | |||||||||||||
16.02 | Property | Ella Lofts | |||||||||||||
16.03 | Property | University View | |||||||||||||
16.04 | Property | Colonie | |||||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||||
16.06 | Property | Southgate | |||||||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 57 | 60 | 57 | 0 | 0 | 4/17/2019 | 1 | 6/1/2019 | 5/1/2024 | ||
17.01 | Property | 244 East 78th Street | |||||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 119 | 120 | 119 | 0 | 0 | 6/27/2019 | 6 | 8/6/2019 | 7/6/2029 | ||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 119 | 120 | 119 | 0 | 0 | 6/19/2019 | 1 | 8/1/2019 | 7/1/2029 | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 0 | 120 | 119 | 360 | 359 | 7/3/2019 | 6 | 8/6/2019 | 8/6/2019 | ||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 21 | 120 | 117 | 360 | 360 | 5/1/2019 | 6 | 6/6/2019 | 5/6/2021 | 6/6/2021 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 0 | 120 | 119 | 300 | 299 | 6/28/2019 | 6 | 8/6/2019 | 8/6/2019 | ||
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 117 | 120 | 117 | 0 | 0 | 4/18/2019 | 1 | 6/1/2019 | 5/1/2029 | ||
23.01 | Property | InterContinental | |||||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 57 | 120 | 117 | 360 | 360 | 5/1/2019 | 1 | 6/1/2019 | 5/1/2024 | 6/1/2024 | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 58 | 120 | 118 | 360 | 360 | 5/24/2019 | 6 | 7/6/2019 | 6/6/2024 | 7/6/2024 | |
25.01 | Property | Iron Mountain | |||||||||||||
25.02 | Property | Deerwood | |||||||||||||
25.03 | Property | Rose City | |||||||||||||
25.04 | Property | Roscommon | |||||||||||||
25.05 | Property | Bigfork | |||||||||||||
25.06 | Property | Brimfield | |||||||||||||
25.07 | Property | Whittemore | |||||||||||||
25.08 | Property | Frederic | |||||||||||||
25.09 | Property | Lenox | |||||||||||||
25.10 | Property | Paullina | |||||||||||||
25.11 | Property | Adair | |||||||||||||
25.12 | Property | Akron | |||||||||||||
25.13 | Property | New Harmony | |||||||||||||
25.14 | Property | Table Grove | |||||||||||||
25.15 | Property | Griswold | |||||||||||||
25.16 | Property | Neosho | |||||||||||||
25.17 | Property | Sidney | |||||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 35 | 120 | 119 | 360 | 360 | 6/7/2019 | 6 | 8/6/2019 | 7/6/2022 | 8/6/2022 | |
26.01 | Property | Compass Self Storage Jackson | |||||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 0 | 120 | 118 | 360 | 358 | 5/30/2019 | 6 | 7/6/2019 | 7/6/2019 | ||
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 0 | 120 | 120 | 360 | 360 | 7/5/2019 | 1 | 9/1/2019 | 9/1/2019 | ||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 60 | 120 | 120 | 360 | 360 | 7/9/2019 | 1 | 9/1/2019 | 8/1/2024 | 9/1/2024 | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 35 | 120 | 119 | 360 | 360 | 6/27/2019 | 1 | 8/1/2019 | 7/1/2022 | 8/1/2022 | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 0 | 60 | 58 | 360 | 358 | 5/15/2019 | 1 | 7/1/2019 | 7/1/2019 | ||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 0 | 120 | 118 | 360 | 358 | 6/5/2019 | 6 | 7/6/2019 | 7/6/2019 | ||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 119 | 120 | 119 | 0 | 0 | 6/12/2019 | 6 | 8/6/2019 | 7/6/2029 | ||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 21 | 120 | 117 | 360 | 360 | 4/18/2019 | 1 | 6/1/2019 | 5/1/2021 | 6/1/2021 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 46 | 120 | 118 | 360 | 360 | 5/28/2019 | 6 | 7/6/2019 | 6/6/2023 | 7/6/2023 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 119 | 120 | 119 | 0 | 0 | 6/25/2019 | 6 | 8/6/2019 | 7/6/2029 | ||
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 34 | 120 | 118 | 360 | 360 | 5/21/2019 | 6 | 7/6/2019 | 6/6/2022 | 7/6/2022 | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 0 | 60 | 58 | 360 | 358 | 5/15/2019 | 6 | 7/6/2019 | 7/6/2019 | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 22 | 120 | 118 | 360 | 360 | 6/5/2019 | 6 | 7/6/2019 | 6/6/2021 | 7/6/2021 | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 22 | 84 | 82 | 360 | 360 | 5/21/2019 | 6 | 7/6/2019 | 6/6/2021 | 7/6/2021 | |
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 118 | 120 | 118 | 0 | 0 | 5/31/2019 | 6 | 7/6/2019 | 6/6/2029 | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 118 | 120 | 118 | 0 | 0 | 6/5/2019 | 6 | 7/6/2019 | 6/6/2029 | ||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 118 | 120 | 118 | 0 | 0 | 5/28/2019 | 6 | 7/6/2019 | 6/6/2029 | ||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 119 | 120 | 119 | 0 | 0 | 6/26/2019 | 6 | 8/6/2019 | 7/6/2029 | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 0 | 120 | 120 | 360 | 360 | 7/9/2019 | 6 | 9/6/2019 | 9/6/2019 | ||
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 118 | 120 | 118 | 0 | 0 | 5/20/2019 | 1 | 7/1/2019 | 6/1/2029 | ||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 59 | 60 | 59 | 0 | 0 | 6/28/2019 | 1 | 8/1/2019 | 7/1/2024 |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2016 EGI | 2016 Expenses ($) | 2016 NOI ($) | 2017 EGI ($) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance or YM1%/90_0%/5 | N/A | N/A | N/A | N/A | ||
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 8/1/2029 | No | 0 | 1 (Once Per Year) | Lockout/24_Defeasance/91_0%/5 | 47,043,362 | 9,088,306 | 37,955,056 | 51,530,705 | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 6/6/2024 | No | 0 | 0 | YM1%/26_Defeasance or YM1%/27_0%/7 | N/A | N/A | N/A | N/A | ||
3.01 | Property | 1350 West Middlefield | 1,078,227 | 107,095 | 971,132 | 1,117,781 | |||||||||
3.02 | Property | 1212 Terra Bella | 979,341 | 162,233 | 817,108 | 1,071,207 | |||||||||
3.03 | Property | 850 - 900 North Shoreline | 1,394,436 | 192,068 | 1,202,368 | 1,354,187 | |||||||||
3.04 | Property | 1277 Terra Bella | N/A | N/A | N/A | N/A | |||||||||
3.05 | Property | 1215 Terra Bella | 846,597 | 95,708 | 750,889 | N/A | |||||||||
3.06 | Property | 1340 West Middlefield | 554,200 | 93,965 | 460,234 | 595,228 | |||||||||
3.07 | Property | 1255 Terra Bella | 658,764 | 89,807 | 568,957 | 820,936 | |||||||||
3.08 | Property | 1305 Terra Bella | 785,993 | 88,731 | 697,263 | 820,429 | |||||||||
3.09 | Property | 1330 West Middlefield | 712,500 | 174,038 | 538,462 | 740,460 | |||||||||
3.10 | Property | 1245 Terra Bella | 559,192 | 62,557 | 496,635 | 707,306 | |||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 6,366,886 | 1,813,383 | 4,553,502 | 6,544,043 | ||
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 11/1/2024 | No | 0 | 0 | Lockout/24_Defeasance/33_0%/6 | N/A | N/A | N/A | N/A | ||
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 6/1/2029 | No | 0 | 0 | Lockout/25_YM1%/88_0%/7 | N/A | N/A | N/A | 55,887,418 | ||
6.01 | Property | 610 Main Street North | N/A | N/A | N/A | 24,392,158 | |||||||||
6.02 | Property | 1 Portland Street | N/A | N/A | N/A | 19,154,337 | |||||||||
6.03 | Property | 700 Main Street | N/A | N/A | N/A | 12,340,923 | |||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 5/6/2029 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A | N/A | N/A | 18,246,774 | ||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 3/11/2029 | No | 0 | 0 | Lockout/29_Defeasance/86_0%/5 | 50,161,202 | 14,968,652 | 35,192,550 | 50,952,874 | ||
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 8,501,114 | 3,506,081 | 4,995,033 | 11,314,694 | ||
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 7/1/2029 | No | 0 | 2 (once per year) | Lockout/25_Defeasance/90_0%/5 | 112,655,066 | 33,296,436 | 79,358,630 | 107,586,327 | ||
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 6/6/2029 | No | 0 | 0 | Lockout/24_YM1%/89_0%/7 | N/A | N/A | N/A | N/A | ||
11.01 | Property | Wood Village Town Center | N/A | N/A | N/A | N/A | |||||||||
11.02 | Property | Pecan Promenade | 2,740,791 | 988,747 | 1,752,044 | 2,854,118 | |||||||||
11.03 | Property | Valley Plaza | 2,080,692 | 506,959 | 1,573,733 | 2,231,849 | |||||||||
11.04 | Property | Pear Tree | 2,043,906 | 487,163 | 1,556,743 | 2,156,706 | |||||||||
11.05 | Property | Glendale Market Square | 2,892,540 | 786,173 | 2,106,367 | 2,574,463 | |||||||||
11.06 | Property | Central Park Shopping Center | 2,117,642 | 747,569 | 1,370,073 | 2,183,914 | |||||||||
11.07 | Property | Val Vista Towne Center | 1,088,058 | 232,183 | 855,876 | 1,474,944 | |||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 229,566 | 21,163 | 208,403 | 234,120 | |||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 315,703 | 29,807 | 285,895 | 313,848 | |||||||||
11.10 | Property | Homeland - Bartow, FL | 292,592 | 82,220 | 210,372 | 265,962 | |||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 328,675 | 11,828 | 316,847 | 332,458 | |||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 6/6/2029 | No | 0 | 0 | Lockout/24_YM1%/91_0%/5 | 24,019,229 | 13,732,293 | 10,286,936 | 24,671,611 | ||
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 5,563,842 | 1,830,344 | 3,733,498 | 5,690,597 | ||
13.01 | Property | University Parkway Sarasota Self Storage | 1,062,817 | 344,871 | 717,946 | 1,019,726 | |||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | 930,172 | 297,120 | 633,052 | 988,768 | |||||||||
13.03 | Property | Cortez Bradenton Self Storage | 937,790 | 311,987 | 625,803 | 934,241 | |||||||||
13.04 | Property | Cheval Lutz Self Storage | 922,951 | 304,196 | 618,755 | 944,006 | |||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 941,884 | 308,073 | 633,812 | 990,324 | |||||||||
13.06 | Property | Lockwood Sarasota Self Storage | 768,228 | 264,097 | 504,131 | 813,532 | |||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 7/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | N/A | N/A | N/A | N/A | ||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 7/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | N/A | N/A | N/A | N/A | ||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 2/1/2029 | No | 0 | 0 | Lockout/25_YM1%/92_0%/3 | N/A | N/A | N/A | 13,378,333 | ||
16.01 | Property | University Downs | 2,693,850 | 1,547,351 | 1,146,499 | 2,876,657 | |||||||||
16.02 | Property | Ella Lofts | N/A | N/A | N/A | 2,197,392 | |||||||||
16.03 | Property | University View | 1,843,263 | 731,969 | 1,111,294 | 2,099,249 | |||||||||
16.04 | Property | Colonie | 1,802,935 | 1,043,676 | 759,258 | 1,894,396 | |||||||||
16.05 | Property | Hillcrest Oakwood | 2,641,755 | 1,399,344 | 1,242,411 | 2,538,342 | |||||||||
16.06 | Property | Southgate | 1,677,611 | 870,073 | 807,538 | 1,772,297 | |||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 5/1/2024 | No | 0 | 5 (Once per year) | Lockout/25_YM1%/29_0%/6 | 10,130,164 | 3,440,538 | 6,689,626 | 10,638,780 | ||
17.01 | Property | 244 East 78th Street | 617,427 | 295,273 | 322,154 | 812,334 | |||||||||
17.02 | Property | 332 East 71st Street | 645,403 | 195,803 | 449,600 | 678,546 | |||||||||
17.03 | Property | 323 East 78th Street | 686,264 | 225,360 | 460,904 | 695,951 | |||||||||
17.04 | Property | 513 East 82nd Street | 642,052 | 161,750 | 480,302 | 605,942 | |||||||||
17.05 | Property | 502 East 73rd Street | 499,246 | 160,902 | 338,344 | 522,727 | |||||||||
17.06 | Property | 1556 Second Avenue | 529,332 | 130,441 | 398,891 | 514,855 | |||||||||
17.07 | Property | 344 East 55th Street | 622,939 | 195,443 | 427,496 | 635,370 | |||||||||
17.08 | Property | 228 East 84th Street | 592,001 | 191,864 | 400,137 | 590,937 | |||||||||
17.09 | Property | 419 East 82nd Street | 533,325 | 176,413 | 356,912 | 548,884 | |||||||||
17.10 | Property | 340 East 81st Street | 410,771 | 146,726 | 264,045 | 488,793 | |||||||||
17.11 | Property | 338 East 55th Street | 455,336 | 120,119 | 335,217 | 497,496 | |||||||||
17.12 | Property | 409 East 81st Street | 531,365 | 147,644 | 383,721 | 529,252 | |||||||||
17.13 | Property | 322 East 74th Street | 510,755 | 202,854 | 307,901 | 559,806 | |||||||||
17.14 | Property | 443 East 78th Street | 406,494 | 176,550 | 229,944 | 459,154 | |||||||||
17.15 | Property | 340 East 55th Street | 533,277 | 211,712 | 321,565 | 552,186 | |||||||||
17.16 | Property | 407 East 81st Street | 509,125 | 181,323 | 327,802 | 531,919 | |||||||||
17.17 | Property | 340 East 61st Street | 477,619 | 156,610 | 321,009 | 468,385 | |||||||||
17.18 | Property | 242 East 75th Street | 489,676 | 183,458 | 306,218 | 496,889 | |||||||||
17.19 | Property | 342 East 76th Street | 437,757 | 180,293 | 257,464 | 449,354 | |||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/89_0%/6 | N/A | N/A | N/A | 11,856,592 | ||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 7/1/2029 | No | 5 | 5 | Lockout/25_YM1%/92_0%/3 | N/A | N/A | N/A | 2,280,218 | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 3,846,696 | ||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 5/6/2029 | No | 0 | 0 | Lockout/24_YM1%/92_0%/4 | 2,280,900 | 519,286 | 1,761,614 | 2,206,356 | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | 2,466,191 | ||
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 5/1/2029 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 62,713,333 | 41,323,117 | 21,390,216 | 66,365,215 | ||
23.01 | Property | InterContinental | 27,835,636 | 18,421,768 | 9,413,868 | 30,980,767 | |||||||||
23.02 | Property | DoubleTree Sunrise | 13,606,627 | 9,190,246 | 4,416,381 | 14,245,690 | |||||||||
23.03 | Property | DoubleTree Charlotte | 10,919,964 | 6,608,916 | 4,311,048 | 10,767,997 | |||||||||
23.04 | Property | DoubleTree RTP | 10,351,106 | 7,102,187 | 3,248,919 | 10,370,761 | |||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 5/1/2029 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A | N/A | N/A | N/A | ||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 6/6/2029 | Yes | 6/6/2033 | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | |
25.01 | Property | Iron Mountain | N/A | N/A | N/A | N/A | |||||||||
25.02 | Property | Deerwood | N/A | N/A | N/A | N/A | |||||||||
25.03 | Property | Rose City | N/A | N/A | N/A | N/A | |||||||||
25.04 | Property | Roscommon | N/A | N/A | N/A | N/A | |||||||||
25.05 | Property | Bigfork | N/A | N/A | N/A | N/A | |||||||||
25.06 | Property | Brimfield | N/A | N/A | N/A | N/A | |||||||||
25.07 | Property | Whittemore | N/A | N/A | N/A | N/A | |||||||||
25.08 | Property | Frederic | N/A | N/A | N/A | N/A | |||||||||
25.09 | Property | Lenox | N/A | N/A | N/A | N/A | |||||||||
25.10 | Property | Paullina | N/A | N/A | N/A | N/A | |||||||||
25.11 | Property | Adair | N/A | N/A | N/A | N/A | |||||||||
25.12 | Property | Akron | N/A | N/A | N/A | N/A | |||||||||
25.13 | Property | New Harmony | N/A | N/A | N/A | N/A | |||||||||
25.14 | Property | Table Grove | N/A | N/A | N/A | N/A | |||||||||
25.15 | Property | Griswold | N/A | N/A | N/A | N/A | |||||||||
25.16 | Property | Neosho | N/A | N/A | N/A | N/A | |||||||||
25.17 | Property | Sidney | N/A | N/A | N/A | N/A | |||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,710,594 | 642,723 | 1,067,871 | 1,813,855 | ||
26.01 | Property | Compass Self Storage Jackson | 616,671 | 218,790 | 397,881 | 664,673 | |||||||||
26.02 | Property | Compass Self Storage Flat Rock | 564,707 | 212,614 | 352,093 | 568,469 | |||||||||
26.03 | Property | Storage Pros Lansing | 529,216 | 211,319 | 317,897 | 580,713 | |||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | 1,576,062 | ||
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 8/1/2029 | No | 0 | 0 | Lockout/25_YM1%/92_0%/3 | 1,284,280 | 671,191 | 613,089 | 1,584,178 | ||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 8/1/2029 | No | 0 | 0 | Lockout/24_Defeasance/90_0%/6 | 4,894,197 | 3,250,782 | 1,643,415 | 4,979,739 | ||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 7/1/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | ||
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 6/1/2024 | No | 0 | 0 | Lockout/25_YM1%/32_0%/3 | N/A | N/A | N/A | N/A | ||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 3,720,409 | 2,481,982 | 1,238,427 | 3,978,069 | ||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 7/6/2029 | No | 0 | 0 | Lockout/36_YM2%/77_0%/7 | 1,101,920 | 457,261 | 644,659 | 1,242,524 | ||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 5/1/2029 | No | 5 (Once per year) | 0 | Lockout/37_YM1%/79_0%/4 | N/A | N/A | N/A | N/A | ||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 6/6/2029 | No | 5 days grace, once per calendar year | 0 | Lockout/24_YM2%/92_0%/4 | 2,419,674 | 832,113 | 1,587,561 | 1,663,023 | ||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 739,524 | ||
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 6/6/2029 | No | 5 days grace, once per 366 days | 0 | Lockout/24_YM2%/92_0%/4 | 1,351,298 | 400,766 | 950,532 | 1,287,187 | ||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 6/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/30_0%/4 | 3,572,500 | 2,232,148 | 1,340,352 | 3,389,606 | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | 859,596 | 189,714 | 669,882 | 927,938 | ||
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 6/6/2026 | No | 0 | 0 | Lockout/26_Defeasance/53_0%/5 | N/A | N/A | N/A | N/A | ||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | 965,522 | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/87_0%/7 | 832,647 | 206,405 | 626,242 | 837,059 | ||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 868,630 | 482,474 | 386,156 | 626,808 | ||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 459,247 | 169,656 | 289,591 | 502,339 | ||
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 6/1/2029 | No | 0 | 0 | Lockout/25_YM1%/92_0%/3 | N/A | N/A | N/A | N/A | ||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 7/1/2024 | No | 0 | 5 (Twice per year) | Lockout/25_Defeasance/32_0%/3 | N/A | N/A | N/A | 305,714 |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) | Most Recent NOI Date (if past 2018) | Most Recent # of months |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 10,009,375 | 41,521,330 | 52,962,351 | 9,785,492 | 43,176,859 | 53,807,988 | 10,101,329 | 43,706,659 | 5/31/2019 | 12 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | N/A | N/A | 9,652,372 | 1,847,444 | 7,804,928 | 10,197,152 | 1,917,505 | 8,279,647 | 3/31/2019 | 12 | |
3.01 | Property | 1350 West Middlefield | 115,950 | 1,001,832 | 1,156,262 | 125,920 | 1,030,342 | 1,160,322 | 130,870 | 1,029,452 | 3/31/2019 | 12 | |||
3.02 | Property | 1212 Terra Bella | 156,002 | 915,205 | 1,113,897 | 190,072 | 923,825 | 1,151,010 | 201,131 | 949,879 | 3/31/2019 | 12 | |||
3.03 | Property | 850 - 900 North Shoreline | 241,299 | 1,112,888 | 1,471,799 | 146,538 | 1,325,261 | 1,558,649 | 176,145 | 1,382,504 | 3/31/2019 | 12 | |||
3.04 | Property | 1277 Terra Bella | N/A | N/A | 1,612,758 | 417,422 | 1,195,336 | 1,822,338 | 425,955 | 1,396,383 | 3/31/2019 | 12 | |||
3.05 | Property | 1215 Terra Bella | 151,237 | (151,237) | 961,148 | 132,416 | 828,732 | 1,052,915 | 137,490 | 915,425 | 3/31/2019 | 12 | |||
3.06 | Property | 1340 West Middlefield | 116,542 | 478,686 | N/A | 144,621 | (144,621) | 168,448 | 135,852 | 32,595 | 3/31/2019 | 12 | |||
3.07 | Property | 1255 Terra Bella | 146,803 | 674,133 | 916,540 | 218,818 | 697,723 | 878,362 | 212,869 | 665,493 | 3/31/2019 | 12 | |||
3.08 | Property | 1305 Terra Bella | 93,880 | 726,549 | 883,707 | 103,351 | 780,356 | 880,432 | 104,605 | 775,827 | 3/31/2019 | 12 | |||
3.09 | Property | 1330 West Middlefield | 191,592 | 548,868 | 754,680 | 190,915 | 563,765 | 759,180 | 215,563 | 543,617 | 3/31/2019 | 12 | |||
3.10 | Property | 1245 Terra Bella | 119,100 | 588,206 | 781,581 | 177,372 | 604,209 | 765,495 | 177,025 | 588,470 | 3/31/2019 | 12 | |||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 1,874,412 | 4,669,631 | 6,725,899 | 1,887,267 | 4,838,632 | 6,604,325 | 1,906,579 | 4,697,746 | 3/31/2019 | 12 | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 13,850,608 | 42,036,811 | 59,626,445 | 15,721,797 | 43,904,648 | 60,868,091 | 15,860,286 | 45,007,805 | 3/31/2019 | 12 | |
6.01 | Property | 610 Main Street North | 5,060,066 | 19,332,091 | 25,653,185 | 6,363,502 | 19,289,683 | 26,172,221 | 6,322,623 | 19,849,598 | 3/31/2019 | 12 | |||
6.02 | Property | 1 Portland Street | 4,220,162 | 14,934,175 | 20,777,288 | 4,849,523 | 15,927,766 | 21,060,689 | 4,968,008 | 16,092,681 | 3/31/2019 | 12 | |||
6.03 | Property | 700 Main Street | 4,570,379 | 7,770,545 | 13,195,972 | 4,508,772 | 8,687,199 | 13,635,181 | 4,569,654 | 9,065,526 | 3/31/2019 | 12 | |||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 15,684,622 | 2,562,152 | 39,378,213 | 19,905,778 | 19,472,435 | 40,206,841 | 19,998,236 | 20,208,605 | 1/31/2019 | 12 | |
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 16,254,125 | 34,698,749 | 57,324,235 | 17,233,200 | 40,091,035 | N/A | N/A | N/A | NAV | NAV | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 3,704,002 | 7,610,692 | 11,221,785 | 3,875,560 | 7,346,225 | 11,251,298 | 3,861,916 | 7,389,382 | 3/31/2019 | 12 | |
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 33,160,381 | 74,425,947 | 103,110,653 | 31,784,180 | 71,326,473 | 102,473,435 | 31,007,624 | 71,465,811 | 3/31/2019 | 12 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | N/A | N/A | 17,277,730 | 4,616,971 | 12,660,759 | 17,561,596 | 4,694,815 | 12,866,781 | 2/28/2019 | 12 | |
11.01 | Property | Wood Village Town Center | N/A | N/A | 2,452,348 | 584,313 | 1,868,035 | 2,801,565 | 663,382 | 2,138,183 | 2/28/2019 | 12 | |||
11.02 | Property | Pecan Promenade | 963,259 | 1,890,858 | 2,889,453 | 941,721 | 1,947,732 | 2,874,992 | 928,260 | 1,946,733 | 2/28/2019 | 12 | |||
11.03 | Property | Valley Plaza | 524,561 | 1,707,288 | 2,299,616 | 551,143 | 1,748,473 | 2,285,063 | 554,428 | 1,730,635 | 2/28/2019 | 12 | |||
11.04 | Property | Pear Tree | 619,411 | 1,537,295 | 2,603,067 | 705,998 | 1,897,070 | 2,608,254 | 701,355 | 1,906,899 | 2/28/2019 | 12 | |||
11.05 | Property | Glendale Market Square | 746,001 | 1,828,462 | 2,119,604 | 553,160 | 1,566,444 | 2,033,560 | 540,861 | 1,492,700 | 2/28/2019 | 12 | |||
11.06 | Property | Central Park Shopping Center | 717,680 | 1,466,234 | 2,332,463 | 767,722 | 1,564,741 | 2,305,891 | 795,370 | 1,510,521 | 2/28/2019 | 12 | |||
11.07 | Property | Val Vista Towne Center | 381,471 | 1,093,473 | 1,437,803 | 384,336 | 1,053,467 | 1,448,918 | 372,574 | 1,076,344 | 2/28/2019 | 12 | |||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 21,417 | 212,703 | 226,729 | 22,209 | 204,520 | 249,753 | 32,217 | 217,536 | 2/28/2019 | 12 | |||
11.09 | Property | 606 W Troy - Indianapolis, IN | 21,676 | 292,172 | 312,765 | 33,151 | 279,614 | 335,563 | 33,151 | 302,412 | 2/28/2019 | 12 | |||
11.10 | Property | Homeland - Bartow, FL | 53,050 | 212,912 | 273,790 | 55,216 | 218,574 | 274,807 | 55,216 | 219,591 | 2/28/2019 | 12 | |||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 11,960 | 320,498 | 330,092 | 18,003 | 312,089 | 343,230 | 18,003 | 325,227 | 2/28/2019 | 12 | |||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 14,341,452 | 10,330,159 | 23,794,668 | 14,617,833 | 9,176,834 | N/A | N/A | N/A | NAV | NAV | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 1,887,738 | 3,802,859 | 5,590,413 | 1,949,607 | 3,640,806 | 5,552,415 | 1,932,209 | 3,620,206 | 4/30/2019 | 12 | |
13.01 | Property | University Parkway Sarasota Self Storage | 352,509 | 667,217 | 991,920 | 358,372 | 633,549 | 983,441 | 352,573 | 630,868 | 4/30/2019 | 12 | |||
13.02 | Property | Meadow Woods Orlando Self Storage | 308,679 | 680,089 | 952,713 | 319,366 | 633,348 | 945,104 | 318,567 | 626,537 | 4/30/2019 | 12 | |||
13.03 | Property | Cortez Bradenton Self Storage | 310,310 | 623,931 | 965,230 | 332,893 | 632,337 | 971,190 | 334,640 | 636,550 | 4/30/2019 | 12 | |||
13.04 | Property | Cheval Lutz Self Storage | 318,277 | 625,729 | 951,184 | 338,622 | 612,562 | 944,602 | 327,036 | 617,566 | 4/30/2019 | 12 | |||
13.05 | Property | Waterford Lakes Orlando Self Storage | 312,000 | 678,324 | 897,312 | 316,757 | 580,555 | 866,827 | 318,904 | 547,923 | 4/30/2019 | 12 | |||
13.06 | Property | Lockwood Sarasota Self Storage | 285,964 | 527,568 | 832,054 | 283,598 | 548,456 | 841,251 | 280,489 | 560,763 | 4/30/2019 | 12 | |||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 6,992,088 | 6,386,245 | 13,664,924 | 7,158,471 | 6,506,453 | 13,666,236 | 7,223,098 | 6,443,138 | 3/31/2019 | 12 | |
16.01 | Property | University Downs | 1,512,019 | 1,364,638 | 3,049,167 | 1,623,419 | 1,425,748 | 3,042,031 | 1,627,283 | 1,414,748 | 3/31/2019 | 12 | |||
16.02 | Property | Ella Lofts | 1,370,080 | 827,312 | 2,361,702 | 1,309,062 | 1,052,641 | 2,389,577 | 1,227,820 | 1,161,757 | 3/31/2019 | 12 | |||
16.03 | Property | University View | 899,281 | 1,199,969 | 2,096,140 | 866,133 | 1,230,007 | 2,055,097 | 844,352 | 1,210,745 | 3/31/2019 | 12 | |||
16.04 | Property | Colonie | 1,035,972 | 858,424 | 2,061,266 | 1,161,790 | 899,476 | 2,113,588 | 1,218,171 | 895,417 | 3/31/2019 | 12 | |||
16.05 | Property | Hillcrest Oakwood | 1,340,980 | 1,197,363 | 2,331,904 | 1,383,152 | 948,751 | 2,332,805 | 1,491,578 | 841,227 | 3/31/2019 | 12 | |||
16.06 | Property | Southgate | 833,758 | 938,540 | 1,764,746 | 814,915 | 949,830 | 1,733,138 | 813,894 | 919,244 | 3/31/2019 | 12 | |||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 3,575,742 | 7,063,038 | 10,893,629 | 3,846,648 | 7,046,981 | N/A | N/A | N/A | NAV | NAV | |
17.01 | Property | 244 East 78th Street | 304,581 | 507,753 | 816,284 | 314,732 | 501,552 | N/A | N/A | N/A | NAV | NAV | |||
17.02 | Property | 332 East 71st Street | 219,038 | 459,508 | 675,898 | 238,187 | 437,711 | N/A | N/A | N/A | NAV | NAV | |||
17.03 | Property | 323 East 78th Street | 239,432 | 456,519 | 702,756 | 255,838 | 446,918 | N/A | N/A | N/A | NAV | NAV | |||
17.04 | Property | 513 East 82nd Street | 190,099 | 415,843 | 616,812 | 206,942 | 409,870 | N/A | N/A | N/A | NAV | NAV | |||
17.05 | Property | 502 East 73rd Street | 163,987 | 358,740 | 534,556 | 181,496 | 353,060 | N/A | N/A | N/A | NAV | NAV | |||
17.06 | Property | 1556 Second Avenue | 126,701 | 388,154 | 572,455 | 128,755 | 443,700 | N/A | N/A | N/A | NAV | NAV | |||
17.07 | Property | 344 East 55th Street | 198,659 | 436,711 | 633,257 | 216,513 | 416,744 | N/A | N/A | N/A | NAV | NAV | |||
17.08 | Property | 228 East 84th Street | 166,167 | 424,770 | 591,133 | 183,638 | 407,495 | N/A | N/A | N/A | NAV | NAV | |||
17.09 | Property | 419 East 82nd Street | 195,968 | 352,916 | 548,794 | 202,470 | 346,324 | N/A | N/A | N/A | NAV | NAV | |||
17.10 | Property | 340 East 81st Street | 157,288 | 331,505 | 535,857 | 149,056 | 386,801 | N/A | N/A | N/A | NAV | NAV | |||
17.11 | Property | 338 East 55th Street | 96,016 | 401,480 | 585,656 | 185,762 | 399,894 | N/A | N/A | N/A | NAV | NAV | |||
17.12 | Property | 409 East 81st Street | 171,378 | 357,874 | 553,070 | 185,857 | 367,213 | N/A | N/A | N/A | NAV | NAV | |||
17.13 | Property | 322 East 74th Street | 199,326 | 360,480 | 582,175 | 204,438 | 377,737 | N/A | N/A | N/A | NAV | NAV | |||
17.14 | Property | 443 East 78th Street | 178,443 | 280,711 | 488,238 | 188,055 | 300,183 | N/A | N/A | N/A | NAV | NAV | |||
17.15 | Property | 340 East 55th Street | 233,598 | 318,588 | 547,833 | 218,969 | 328,864 | N/A | N/A | N/A | NAV | NAV | |||
17.16 | Property | 407 East 81st Street | 223,827 | 308,092 | 538,539 | 222,538 | 316,001 | N/A | N/A | N/A | NAV | NAV | |||
17.17 | Property | 340 East 61st Street | 145,893 | 322,492 | 466,693 | 166,746 | 299,947 | N/A | N/A | N/A | NAV | NAV | |||
17.18 | Property | 242 East 75th Street | 185,524 | 311,365 | 488,962 | 207,208 | 281,754 | N/A | N/A | N/A | NAV | NAV | |||
17.19 | Property | 342 East 76th Street | 179,817 | 269,537 | 414,661 | 189,448 | 225,213 | N/A | N/A | N/A | NAV | NAV | |||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 11,055,899 | 800,693 | 15,495,821 | 12,265,999 | 3,229,822 | 15,276,308 | 12,065,032 | 3,211,276 | 5/31/2019 | 12 | |
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 731,453 | 1,548,765 | 2,688,250 | 818,833 | 1,869,417 | 2,750,318 | 813,602 | 1,936,716 | 4/30/2019 | 12 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 1,958,279 | 1,888,417 | 3,725,666 | 1,992,206 | 1,733,460 | 3,908,223 | 2,027,033 | 1,881,190 | 4/30/2019 | 12 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 510,161 | 1,696,195 | 2,118,295 | 472,034 | 1,646,261 | N/A | N/A | N/A | NAV | NAV | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 389,564 | 2,076,628 | 2,460,120 | 403,590 | 2,056,530 | 2,441,923 | 423,238 | 2,018,684 | 3/31/2019 | 12 | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 43,211,736 | 23,153,479 | 66,729,172 | 43,480,214 | 23,248,958 | 67,602,311 | 43,879,064 | 23,723,247 | 1/31/2019 | 12 | |
23.01 | Property | InterContinental | 19,766,718 | 11,214,049 | 31,180,753 | 19,795,133 | 11,385,620 | 32,071,611 | 20,134,221 | 11,937,390 | 1/31/2019 | 12 | |||
23.02 | Property | DoubleTree Sunrise | 9,631,768 | 4,613,922 | 14,475,487 | 9,819,873 | 4,655,614 | 14,545,915 | 9,864,856 | 4,681,059 | 1/31/2019 | 12 | |||
23.03 | Property | DoubleTree Charlotte | 6,684,584 | 4,083,413 | 10,311,960 | 6,543,660 | 3,768,300 | 10,215,358 | 6,532,670 | 3,682,688 | 1/31/2019 | 12 | |||
23.04 | Property | DoubleTree RTP | 7,128,666 | 3,242,095 | 10,760,972 | 7,321,548 | 3,439,424 | 10,769,427 | 7,347,317 | 3,422,110 | 1/31/2019 | 12 | |||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | N/A | N/A | 1,085,031 | 165,831 | 919,200 | N/A | N/A | N/A | NAV | NAV | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
25.01 | Property | Iron Mountain | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.02 | Property | Deerwood | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.03 | Property | Rose City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.04 | Property | Roscommon | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.05 | Property | Bigfork | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.06 | Property | Brimfield | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.07 | Property | Whittemore | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.08 | Property | Frederic | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.09 | Property | Lenox | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.10 | Property | Paullina | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.11 | Property | Adair | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.12 | Property | Akron | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.13 | Property | New Harmony | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.14 | Property | Table Grove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.15 | Property | Griswold | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.16 | Property | Neosho | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
25.17 | Property | Sidney | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 675,780 | 1,138,075 | 1,986,594 | 716,336 | 1,270,258 | 2,016,034 | 705,480 | 1,310,554 | 4/30/2019 | 12 | |
26.01 | Property | Compass Self Storage Jackson | 229,284 | 435,389 | 685,989 | 219,711 | 466,278 | 691,328 | 207,320 | 484,008 | 4/30/2019 | 12 | |||
26.02 | Property | Compass Self Storage Flat Rock | 223,419 | 345,050 | 672,941 | 246,706 | 426,235 | 681,087 | 242,552 | 438,534 | 4/30/2019 | 12 | |||
26.03 | Property | Storage Pros Lansing | 223,078 | 357,635 | 627,664 | 249,920 | 377,744 | 643,619 | 255,607 | 388,012 | 4/30/2019 | 12 | |||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 238,636 | 1,337,426 | 1,246,758 | 269,533 | 977,225 | 1,330,528 | 275,048 | 1,055,479 | 2/28/2019 | 12 | |
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 759,843 | 824,335 | 1,296,991 | 760,104 | 536,887 | N/A | N/A | N/A | NAV | NAV | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 3,446,145 | 1,533,594 | 5,213,723 | 3,660,085 | 1,553,637 | 5,384,175 | 3,761,981 | 1,622,194 | 5/31/2019 | 12 | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | N/A | N/A | 2,258,218 | 1,361,836 | 896,382 | 2,527,425 | 1,393,144 | 1,134,281 | 4/30/2019 | 12 | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | N/A | N/A | N/A | N/A | N/A | 1,905,656 | 793,858 | 1,111,797 | 2/28/2019 | 12 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 2,564,432 | 1,413,637 | 4,074,542 | 2,484,523 | 1,590,019 | 4,025,740 | 2,374,134 | 1,651,606 | 3/31/2019 | 12 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 478,794 | 763,730 | 1,244,252 | 432,083 | 812,169 | 1,414,516 | 499,631 | 914,885 | 4/30/2019 | 12 | |
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | N/A | N/A | 4,309,577 | 1,144,819 | 3,164,758 | N/A | N/A | N/A | NAV | NAV | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 736,984 | 926,039 | 1,741,712 | 744,651 | 997,061 | N/A | N/A | N/A | NAV | NAV | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 418,060 | 321,464 | 1,523,608 | 1,029,595 | 494,013 | 1,537,245 | 1,108,741 | 428,504 | 4/30/2019 | 12 | |
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 383,868 | 903,319 | 1,183,016 | 383,968 | 799,048 | N/A | N/A | N/A | NAV | NAV | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 2,261,661 | 1,127,945 | 3,234,372 | 2,179,944 | 1,054,428 | 3,206,000 | 2,148,000 | 1,058,000 | 2/28/2019 | 12 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 194,216 | 733,722 | 949,016 | 211,467 | 737,549 | 949,384 | 208,185 | 741,199 | 4/30/2019 | 12 | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | N/A | N/A | N/A | N/A | N/A | 1,200,915 | 487,165 | 713,750 | 4/30/2019 | 3 | |
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 451,458 | 514,064 | 1,058,381 | 440,601 | 617,780 | 1,027,248 | 454,444 | 572,804 | 2/28/2019 | 12 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 201,865 | 635,195 | 967,516 | 204,683 | 762,833 | 944,073 | 210,181 | 733,892 | 2/28/2019 | 12 | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 386,678 | 240,130 | 585,586 | 410,168 | 175,418 | N/A | N/A | N/A | NAV | NAV | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 146,284 | 356,055 | 515,621 | 161,427 | 354,194 | 534,078 | 145,194 | 388,884 | 3/31/2019 | 12 | |
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 115,350 | 190,364 | 294,325 | 100,740 | 193,585 | N/A | N/A | N/A | NAV | NAV |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | Not Available | 164,291,079 | 42,267,893 | 122,023,186 | 10.9% | 292,647 | 0 | 121,730,539 | 3.45 | 10.9% | |
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | Trailing 12 | 53,931,267 | 10,814,593 | 43,116,674 | 17.5% | 151,646 | 758,231 | 42,206,797 | 3.97 | 17.1% | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | Trailing 12 | 10,955,024 | 1,364,472 | 9,590,551 | 8.0% | 35,410 | 0 | 9,555,142 | 1.83 | 8.0% | |
3.01 | Property | 1350 West Middlefield | Trailing 12 | 1,527,012 | 87,291 | 1,439,720 | 4,176 | 0 | 1,435,544 | ||||||
3.02 | Property | 1212 Terra Bella | Trailing 12 | 1,421,995 | 143,696 | 1,278,299 | 5,231 | 0 | 1,273,068 | ||||||
3.03 | Property | 850 - 900 North Shoreline | Trailing 12 | 1,463,239 | 171,583 | 1,291,656 | 4,412 | 0 | 1,287,244 | ||||||
3.04 | Property | 1277 Terra Bella | Trailing 12 | 1,579,663 | 295,220 | 1,284,443 | 3,378 | 0 | 1,281,065 | ||||||
3.05 | Property | 1215 Terra Bella | Trailing 12 | 999,561 | 80,997 | 918,565 | 3,519 | 0 | 915,046 | ||||||
3.06 | Property | 1340 West Middlefield | Trailing 12 | 953,003 | 92,855 | 860,148 | 3,519 | 0 | 856,630 | ||||||
3.07 | Property | 1255 Terra Bella | Trailing 12 | 844,013 | 145,872 | 698,141 | 2,531 | 0 | 695,611 | ||||||
3.08 | Property | 1305 Terra Bella | Trailing 12 | 696,261 | 61,925 | 634,335 | 2,918 | 0 | 631,417 | ||||||
3.09 | Property | 1330 West Middlefield | Trailing 12 | 734,706 | 158,337 | 576,369 | 3,519 | 0 | 572,850 | ||||||
3.10 | Property | 1245 Terra Bella | Trailing 12 | 735,571 | 126,697 | 608,874 | 2,207 | 0 | 606,667 | ||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | Trailing 12 | 6,862,329 | 1,924,190 | 4,938,139 | 9.0% | 43,647 | 109,117 | 4,785,375 | 2.22 | 8.7% | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | Not Available | 8,536,221 | 2,859,276 | 5,676,945 | 11.3% | 56,614 | 141,535 | 5,478,797 | 2.71 | 10.9% | |
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | Trailing 12 | 70,789,429 | 17,055,013 | 53,734,416 | 12.5% | 182,776 | 1,878,551 | 51,673,090 | 3.12 | 12.0% | |
6.01 | Property | 610 Main Street North | Trailing 12 | 30,351,909 | 6,775,685 | 23,576,224 | 75,259 | 0 | 23,500,965 | ||||||
6.02 | Property | 1 Portland Street | Trailing 12 | 24,096,635 | 5,282,690 | 18,813,944 | 61,919 | 1,081,864 | 17,670,161 | ||||||
6.03 | Property | 700 Main Street | Trailing 12 | 16,340,886 | 4,996,638 | 11,344,248 | 45,597 | 796,687 | 10,501,964 | ||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | Trailing 12 | 41,869,092 | 20,152,705 | 21,716,388 | 9.9% | 56,200 | 0 | 21,660,188 | 2.34 | 9.8% | |
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | Not Available | 79,416,007 | 18,918,555 | 60,497,452 | 12.3% | 150,743 | 3,752,630 | 56,594,080 | 2.91 | 11.5% | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | Trailing 12 | 16,032,086 | 4,309,444 | 11,722,642 | 9.4% | 84,350 | 0 | 11,638,292 | 2.53 | 9.3% | |
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | Trailing 12 | 104,029,334 | 31,007,624 | 73,021,709 | 9.6% | 0 | 2,023,806 | 70,997,903 | 2.46 | 9.3% | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | Trailing 12 | 17,894,164 | 4,772,257 | 13,121,906 | 10.2% | 223,431 | 595,178 | 12,303,298 | 2.28 | 9.6% | |
11.01 | Property | Wood Village Town Center | Trailing 12 | 2,664,878 | 653,930 | 2,010,947 | 23,131 | 68,553 | 1,919,264 | ||||||
11.02 | Property | Pecan Promenade | Trailing 12 | 2,958,396 | 929,031 | 2,029,365 | 48,023 | 70,743 | 1,910,599 | ||||||
11.03 | Property | Valley Plaza | Trailing 12 | 2,472,407 | 547,460 | 1,924,947 | 17,152 | 73,113 | 1,834,682 | ||||||
11.04 | Property | Pear Tree | Trailing 12 | 2,383,917 | 686,766 | 1,697,150 | 42,297 | 98,719 | 1,556,135 | ||||||
11.05 | Property | Glendale Market Square | Trailing 12 | 2,454,358 | 648,331 | 1,806,027 | 53,940 | 92,954 | 1,659,134 | ||||||
11.06 | Property | Central Park Shopping Center | Trailing 12 | 2,412,264 | 788,827 | 1,623,437 | 24,676 | 73,782 | 1,524,979 | ||||||
11.07 | Property | Val Vista Towne Center | Trailing 12 | 1,490,329 | 371,215 | 1,119,114 | 14,212 | 46,676 | 1,058,226 | ||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | Trailing 12 | 253,841 | 32,264 | 221,577 | 0 | 17,491 | 204,086 | ||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | Trailing 12 | 345,412 | 41,185 | 304,227 | 0 | 11,430 | 292,797 | ||||||
11.10 | Property | Homeland - Bartow, FL | Trailing 12 | 274,362 | 55,215 | 219,147 | 0 | 33,719 | 185,428 | ||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | Trailing 12 | 184,000 | 18,032 | 165,968 | 0 | 8,000 | 157,968 | ||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | Not Available | 28,658,662 | 15,035,447 | 13,623,215 | 10.9% | 135,837 | 718,408 | 12,768,971 | 1.54 | 10.3% | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | Trailing 12 | 5,552,415 | 1,916,222 | 3,636,193 | 9.1% | 39,388 | 0 | 3,596,804 | 2.03 | 9.0% | |
13.01 | Property | University Parkway Sarasota Self Storage | Trailing 12 | 983,441 | 354,217 | 629,224 | 8,395 | 0 | 620,829 | ||||||
13.02 | Property | Meadow Woods Orlando Self Storage | Trailing 12 | 945,104 | 314,842 | 630,262 | 7,673 | 0 | 622,589 | ||||||
13.03 | Property | Cortez Bradenton Self Storage | Trailing 12 | 971,190 | 336,941 | 634,249 | 5,973 | 0 | 628,276 | ||||||
13.04 | Property | Cheval Lutz Self Storage | Trailing 12 | 944,602 | 322,786 | 621,816 | 5,644 | 0 | 616,172 | ||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | Trailing 12 | 866,827 | 314,960 | 551,867 | 5,217 | 0 | 546,650 | ||||||
13.06 | Property | Lockwood Sarasota Self Storage | Trailing 12 | 841,251 | 272,477 | 568,775 | 6,486 | 0 | 562,288 | ||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | Not Available | 7,885,003 | 2,923,951 | 4,961,052 | 14.6% | 43,689 | 0 | 4,917,363 | 4.00 | 14.5% | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | Not Available | 10,488,618 | 2,588,348 | 7,900,270 | 13.2% | 78,500 | 0 | 7,821,770 | 2.26 | 13.0% | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | Trailing 12 | 14,645,085 | 7,184,664 | 7,460,421 | 9.9% | 0 | 0 | 7,460,421 | 1.90 | 9.9% | |
16.01 | Property | University Downs | Trailing 12 | 3,272,908 | 1,644,794 | 1,628,114 | 0 | 0 | 1,628,114 | ||||||
16.02 | Property | Ella Lofts | Trailing 12 | 2,618,742 | 1,297,787 | 1,320,955 | 0 | 0 | 1,320,955 | ||||||
16.03 | Property | University View | Trailing 12 | 2,073,686 | 944,946 | 1,128,740 | 0 | 0 | 1,128,740 | ||||||
16.04 | Property | Colonie | Trailing 12 | 2,178,431 | 1,141,712 | 1,036,719 | 0 | 0 | 1,036,719 | ||||||
16.05 | Property | Hillcrest Oakwood | Trailing 12 | 2,806,637 | 1,354,872 | 1,451,765 | 0 | 0 | 1,451,765 | ||||||
16.06 | Property | Southgate | Trailing 12 | 1,694,681 | 800,553 | 894,128 | 0 | 0 | 894,128 | ||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | Not Available | 11,226,823 | 4,103,552 | 7,123,271 | 12.2% | 87,085 | 3,900 | 7,032,286 | 2.63 | 12.0% | |
17.01 | Property | 244 East 78th Street | Not Available | 818,606 | 330,072 | 488,534 | 6,000 | 0 | 482,534 | ||||||
17.02 | Property | 332 East 71st Street | Not Available | 678,286 | 254,313 | 423,973 | 5,000 | 0 | 418,973 | ||||||
17.03 | Property | 323 East 78th Street | Not Available | 725,864 | 271,955 | 453,909 | 4,000 | 0 | 449,909 | ||||||
17.04 | Property | 513 East 82nd Street | Not Available | 638,525 | 228,345 | 410,180 | 5,000 | 0 | 405,180 | ||||||
17.05 | Property | 502 East 73rd Street | Not Available | 537,988 | 194,186 | 343,801 | 5,000 | 0 | 338,801 | ||||||
17.06 | Property | 1556 Second Avenue | Not Available | 597,932 | 136,760 | 461,172 | 1,755 | 1,700 | 457,717 | ||||||
17.07 | Property | 344 East 55th Street | Not Available | 686,371 | 231,347 | 455,024 | 4,900 | 1,000 | 449,124 | ||||||
17.08 | Property | 228 East 84th Street | Not Available | 622,473 | 200,407 | 422,066 | 4,500 | 0 | 417,566 | ||||||
17.09 | Property | 419 East 82nd Street | Not Available | 582,366 | 217,041 | 365,324 | 5,000 | 0 | 360,324 | ||||||
17.10 | Property | 340 East 81st Street | Not Available | 557,329 | 155,406 | 401,923 | 4,000 | 0 | 397,923 | ||||||
17.11 | Property | 338 East 55th Street | Not Available | 621,949 | 193,542 | 428,407 | 2,500 | 0 | 425,907 | ||||||
17.12 | Property | 409 East 81st Street | Not Available | 586,572 | 201,642 | 384,930 | 5,000 | 0 | 379,930 | ||||||
17.13 | Property | 322 East 74th Street | Not Available | 592,387 | 214,965 | 377,422 | 5,000 | 0 | 372,422 | ||||||
17.14 | Property | 443 East 78th Street | Not Available | 517,296 | 200,351 | 316,945 | 5,180 | 1,200 | 310,565 | ||||||
17.15 | Property | 340 East 55th Street | Not Available | 561,937 | 229,320 | 332,616 | 5,000 | 0 | 327,616 | ||||||
17.16 | Property | 407 East 81st Street | Not Available | 556,893 | 236,857 | 320,036 | 5,000 | 0 | 315,036 | ||||||
17.17 | Property | 340 East 61st Street | Not Available | 539,440 | 185,060 | 354,380 | 5,000 | 0 | 349,380 | ||||||
17.18 | Property | 242 East 75th Street | Not Available | 532,414 | 221,199 | 311,216 | 5,000 | 0 | 306,216 | ||||||
17.19 | Property | 342 East 76th Street | Not Available | 479,389 | 200,785 | 278,604 | 4,250 | 0 | 274,354 | ||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | Trailing 12 | 15,276,308 | 12,160,937 | 3,115,371 | 13.7% | 763,815 | 0 | 2,351,556 | 2.29 | 10.3% | |
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Trailing 12 | 2,715,125 | 804,663 | 1,910,462 | 9.0% | 13,919 | 94,820 | 1,801,723 | 2.02 | 8.5% | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Trailing 12 | 3,987,374 | 2,056,939 | 1,930,435 | 10.0% | 46,410 | 55,581 | 1,828,444 | 1.61 | 9.5% | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Not Available | 2,197,166 | 512,047 | 1,685,119 | 10.1% | 33,246 | 127,854 | 1,524,018 | 1.49 | 9.2% | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Trailing 12 | 2,482,637 | 471,990 | 2,010,646 | 12.2% | 44,693 | 149,462 | 1,816,491 | 1.69 | 11.0% | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | Trailing 12 | 67,719,285 | 43,853,764 | 23,865,520 | 11.9% | 3,385,964 | 0 | 20,479,556 | 2.04 | 10.2% | |
23.01 | Property | InterContinental | Trailing 12 | 32,072,057 | 20,123,933 | 11,948,124 | 1,603,603 | 0 | 10,344,521 | ||||||
23.02 | Property | DoubleTree Sunrise | Trailing 12 | 14,545,812 | 9,838,315 | 4,707,496 | 727,291 | 0 | 3,980,206 | ||||||
23.03 | Property | DoubleTree Charlotte | Trailing 12 | 10,331,719 | 6,558,669 | 3,773,050 | 516,586 | 0 | 3,256,464 | ||||||
23.04 | Property | DoubleTree RTP | Trailing 12 | 10,769,697 | 7,332,847 | 3,436,850 | 538,485 | 0 | 2,898,365 | ||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | Not Available | 2,342,365 | 927,396 | 1,414,969 | 9.4% | 11,948 | 25,604 | 1,377,418 | 1.50 | 9.2% | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | Not Available | 1,494,284 | 118,040 | 1,376,244 | 9.2% | 22,318 | 0 | 1,353,926 | 1.49 | 9.1% | |
25.01 | Property | Iron Mountain | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.02 | Property | Deerwood | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.03 | Property | Rose City | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.04 | Property | Roscommon | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.05 | Property | Bigfork | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.06 | Property | Brimfield | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.07 | Property | Whittemore | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.08 | Property | Frederic | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.09 | Property | Lenox | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.10 | Property | Paullina | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.11 | Property | Adair | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.12 | Property | Akron | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.13 | Property | New Harmony | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.14 | Property | Table Grove | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.15 | Property | Griswold | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.16 | Property | Neosho | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
25.17 | Property | Sidney | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | Trailing 12 | 2,016,034 | 738,184 | 1,277,850 | 8.7% | 18,374 | 0 | 1,259,477 | 1.42 | 8.6% | |
26.01 | Property | Compass Self Storage Jackson | Trailing 12 | 691,328 | 225,035 | 466,293 | 6,190 | 0 | 460,103 | ||||||
26.02 | Property | Compass Self Storage Flat Rock | Trailing 12 | 681,087 | 254,710 | 426,377 | 5,434 | 0 | 420,944 | ||||||
26.03 | Property | Storage Pros Lansing | Trailing 12 | 643,619 | 258,439 | 385,180 | 6,750 | 0 | 378,430 | ||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Trailing 12 | 2,168,901 | 690,751 | 1,478,150 | 10.7% | 33,500 | 104,947 | 1,339,703 | 1.64 | 9.7% | |
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Not Available | 2,373,710 | 1,027,193 | 1,346,517 | 9.8% | (34,145) | 99,316 | 1,281,346 | 1.53 | 9.3% | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | Trailing 12 | 5,384,175 | 3,774,333 | 1,609,842 | 11.8% | 0 | 0 | 1,609,842 | 1.93 | 11.8% | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Trailing 12 | 2,840,961 | 1,341,327 | 1,499,634 | 11.3% | 23,686 | 78,428 | 1,397,520 | 1.80 | 10.5% | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Trailing 12 | 2,629,055 | 895,337 | 1,733,718 | 14.0% | 47,500 | 0 | 1,686,218 | 2.06 | 13.6% | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | Trailing 12 | 4,025,740 | 2,405,104 | 1,620,636 | 13.5% | 161,030 | 0 | 1,459,606 | 1.91 | 12.2% | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Trailing 12 | 1,454,425 | 535,175 | 919,250 | 8.6% | 28,000 | 0 | 891,250 | 1.66 | 8.3% | |
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | Not Available | 4,967,499 | 1,107,903 | 3,859,596 | 8.3% | 34,057 | 204,341 | 3,621,199 | 1.20 | 7.8% | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Not Available | 2,274,209 | 984,907 | 1,289,302 | 13.9% | 17,610 | 102,000 | 1,169,692 | 2.11 | 12.6% | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Trailing 12 | 2,609,176 | 1,193,055 | 1,416,120 | 17.2% | 39,572 | 136,168 | 1,240,381 | 4.03 | 15.0% | |
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Not Available | 1,347,198 | 394,532 | 952,666 | 12.0% | 19,743 | 40,000 | 892,923 | 1.85 | 11.3% | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | Trailing 12 | 3,251,314 | 2,137,877 | 1,113,437 | 14.2% | 130,053 | 0 | 983,384 | 1.93 | 12.5% | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Trailing 12 | 957,686 | 224,438 | 733,248 | 10.5% | 15,640 | 45,500 | 672,108 | 1.59 | 9.6% | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Annualized | 1,240,570 | 359,324 | 881,246 | 13.3% | 23,244 | 0 | 858,002 | 2.04 | 13.0% | |
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | Trailing 12 | 1,109,733 | 449,419 | 660,314 | 11.2% | 8,264 | 64,286 | 587,763 | 2.22 | 10.0% | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Trailing 12 | 918,718 | 213,991 | 704,728 | 12.3% | 8,172 | 31,173 | 665,383 | 2.63 | 11.6% | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Not Available | 1,301,573 | 496,218 | 805,355 | 14.8% | 13,357 | 35,000 | 756,998 | 3.28 | 13.9% | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Not Available | 479,438 | 20,060 | 459,379 | 8.5% | 1,448 | 3,794 | 454,137 | 1.95 | 8.4% | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Trailing 12 | 557,131 | 143,272 | 413,859 | 11.3% | 9,689 | 43,441 | 360,730 | 1.65 | 9.9% | |
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | Not Available | 348,170 | 6,963 | 341,207 | 10.3% | 0 | 0 | 341,207 | 2.25 | 10.3% | |
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | Not Available | 304,799 | 101,466 | 203,333 | 8.3% | 302 | 1,508 | 201,523 | 1.55 | 8.2% |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 2,200,000,000 | 5/23/2019 | 50.9% | 50.9% | 100.0% | 8/6/2019 | NAP | NAP | WarnerMedia | 1,463,234 | |
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 953,400,000 | 4/20/2019 | 25.8% | 25.8% | 95.8% | 5/28/2019 | NAP | NAP | Forever 21 | 85,150 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 187,400,000 | 5/7/2019 | 64.0% | 64.0% | 100.0% | Various | NAP | NAP | |||
3.01 | Property | 1350 West Middlefield | 22,700,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Egnyte, Inc. | 29,670 | |||||
3.02 | Property | 1212 Terra Bella | 26,500,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Iridex Corporation | 37,166 | |||||
3.03 | Property | 850 - 900 North Shoreline | 24,300,000 | 5/7/2019 | 100.0% | 5/21/2019 | NAP | NAP | Zendesk (X Motors) | 16,613 | |||||
3.04 | Property | 1277 Terra Bella | 22,000,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Elementum SCM, Inc. | 24,000 | |||||
3.05 | Property | 1215 Terra Bella | 17,800,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Elementum SCM, Inc. | 25,000 | |||||
3.06 | Property | 1340 West Middlefield | 17,300,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Nuro, Inc. | 25,000 | |||||
3.07 | Property | 1255 Terra Bella | 14,100,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Google, Inc | 17,980 | |||||
3.08 | Property | 1305 Terra Bella | 14,100,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Vimo, Inc. | 20,732 | |||||
3.09 | Property | 1330 West Middlefield | 17,000,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | The County of Santa Clara | 25,000 | |||||
3.10 | Property | 1245 Terra Bella | 11,600,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Google, Inc | 15,680 | |||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 85,000,000 | 5/2/2019 | 64.7% | 64.7% | 94.8% | 6/1/2019 | NAP | NAP | Ralph’s Grocery Company | 58,000 | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 84,000,000 | 5/2/2019 | 60.0% | 60.0% | 100.0% | 8/1/2019 | NAP | NAP | Chemours | 283,069 | |
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 1,158,000,000 | 4/11/2019 | 37.1% | 37.1% | 100.0% | 5/1/2019 | NAP | NAP | |||
6.01 | Property | 610 Main Street North | 462,000,000 | 4/11/2019 | 100.0% | 5/1/2019 | NAP | NAP | Pfizer | 270,056 | |||||
6.02 | Property | 1 Portland Street | 416,000,000 | 4/11/2019 | 100.0% | 5/1/2019 | NAP | NAP | Pfizer | 229,330 | |||||
6.03 | Property | 700 Main Street | 280,000,000 | 4/11/2019 | 100.0% | 5/1/2019 | NAP | NAP | Novartis Institutes for Biomedical Research, Inc. | 99,883 | |||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 553,000,000 | 3/25/2019 | 39.8% | 39.8% | 89.0% | 4/9/2019 | NAP | NAP | NAP | ||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 1,080,000,000 | 1/1/2019 | 45.4% | 45.4% | 97.2% | 1/1/2019 | NAP | NAP | Young & Rubicam, Inc. | 375,236 | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 210,000,000 | 4/16/2019 | 59.5% | 59.5% | 100.0% | 4/1/2019 | NAP | NAP | The City of New York | 342,496 | |
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 1,640,000,000 | 4/3/2019 | 46.3% | 46.3% | 94.0% | 5/31/2019 | NAP | NAP | The Venetian Casino Resort | 81,105 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 198,100,000 | 4/29/2019 | 64.9% | 64.9% | 91.4% | Various | NAP | NAP | |||
11.01 | Property | Wood Village Town Center | 31,100,000 | 3/30/2019 | 94.1% | 5/1/2019 | NAP | NAP | Kohl’s Department Stores | 87,501 | |||||
11.02 | Property | Pecan Promenade | 28,910,000 | 4/3/2019 | 88.5% | 5/1/2019 | NAP | NAP | Ross Stores | 30,187 | |||||
11.03 | Property | Valley Plaza | 26,300,000 | 4/5/2019 | 94.7% | 5/1/2019 | NAP | NAP | US Foods | 60,145 | |||||
11.04 | Property | Pear Tree | 24,500,000 | 4/3/2019 | 92.3% | 5/1/2019 | NAP | NAP | JC Penney | 51,395 | |||||
11.05 | Property | Glendale Market Square | 23,200,000 | 4/2/2019 | 92.8% | 5/1/2019 | NAP | NAP | Floor & Décor | 75,000 | |||||
11.06 | Property | Central Park Shopping Center | 21,100,000 | 4/8/2019 | 95.1% | 5/1/2019 | NAP | NAP | Big Lots | 32,153 | |||||
11.07 | Property | Val Vista Towne Center | 18,600,000 | 4/5/2019 | 63.0% | 5/1/2019 | NAP | NAP | Ross Stores | 25,126 | |||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 5,489,310 | 4/9/2019 | 100.0% | 8/6/2019 | NAP | NAP | 48 Forty Solutions | 34,982 | |||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 4,100,000 | 4/5/2019 | 100.0% | 8/6/2019 | NAP | NAP | 48 Forty Solutions | 22,860 | |||||
11.10 | Property | Homeland - Bartow, FL | 2,900,000 | 4/10/2019 | 100.0% | 8/6/2019 | NAP | NAP | 48 Forty Solutions | 67,438 | |||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 2,510,690 | 4/9/2019 | 100.0% | 8/6/2019 | NAP | NAP | 48 Forty Solutions | 16,000 | |||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 170,000,000 | 2/1/2021 | 73.3% | 53.8% | 96.3% | 1/31/2019 | NAP | NAP | Hawaii Pacific University | 99,058 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 59,300,000 | Various | 67.0% | 67.0% | 77.0% | 3/31/2019 | NAP | NAP | |||
13.01 | Property | University Parkway Sarasota Self Storage | 10,700,000 | 4/26/2019 | 71.7% | 3/31/2019 | NAP | NAP | NAP | ||||||
13.02 | Property | Meadow Woods Orlando Self Storage | 10,500,000 | 4/25/2019 | 74.3% | 3/31/2019 | NAP | NAP | NAP | ||||||
13.03 | Property | Cortez Bradenton Self Storage | 9,900,000 | 4/26/2019 | 85.9% | 3/31/2019 | NAP | NAP | NAP | ||||||
13.04 | Property | Cheval Lutz Self Storage | 9,900,000 | 4/26/2019 | 80.2% | 3/31/2019 | NAP | NAP | NAP | ||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 9,900,000 | 4/25/2019 | 69.6% | 3/31/2019 | NAP | NAP | NAP | ||||||
13.06 | Property | Lockwood Sarasota Self Storage | 8,400,000 | 4/26/2019 | 88.8% | 3/31/2019 | NAP | NAP | NAP | ||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 85,000,000 | 5/7/2020 | 40.0% | 40.0% | 100.0% | 2/6/2019 | NAP | NAP | State of California | 169,070 | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 188,200,000 | 4/12/2019 | 31.9% | 31.9% | 89.5% | 6/24/2019 | NAP | NAP | NAP | ||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 120,600,000 | Various | 62.5% | 62.5% | 90.0% | Various | NAP | NAP | |||
16.01 | Property | University Downs | 34,500,000 | 11/28/2018 | 86.0% | 12/3/2018 | NAP | NAP | NAP | ||||||
16.02 | Property | Ella Lofts | 22,300,000 | 11/27/2018 | 98.0% | 12/5/2018 | NAP | NAP | NAP | ||||||
16.03 | Property | University View | 21,600,000 | 12/3/2018 | 95.8% | 12/11/2018 | NAP | NAP | NAP | ||||||
16.04 | Property | Colonie | 15,500,000 | 12/4/2018 | 97.8% | 12/11/2018 | NAP | NAP | NAP | ||||||
16.05 | Property | Hillcrest Oakwood | 17,200,000 | 12/5/2018 | 85.1% | 12/11/2018 | NAP | NAP | NAP | ||||||
16.06 | Property | Southgate | 9,500,000 | 12/4/2018 | 92.1% | 12/11/2018 | NAP | NAP | NAP | ||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 201,300,000 | Various | 29.1% | 29.1% | 97.7% | 4/11/2019 | NAP | NAP | |||
17.01 | Property | 244 East 78th Street | 16,300,000 | 10/4/2018 | 91.7% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.02 | Property | 332 East 71st Street | 12,900,000 | 10/4/2018 | 95.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.03 | Property | 323 East 78th Street | 12,500,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.04 | Property | 513 East 82nd Street | 11,200,000 | 10/4/2018 | 95.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.05 | Property | 502 East 73rd Street | 10,400,000 | 10/4/2018 | 95.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.06 | Property | 1556 Second Avenue | 10,300,000 | 10/4/2018 | 83.3% | 4/11/2019 | NAP | NAP | Hospitality Group, Cascabell | 1,800 | |||||
17.07 | Property | 344 East 55th Street | 11,800,000 | 10/3/2018 | 100.0% | 4/11/2019 | NAP | NAP | Eric Vlado | 1,000 | |||||
17.08 | Property | 228 East 84th Street | 11,600,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.09 | Property | 419 East 82nd Street | 10,200,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.10 | Property | 340 East 81st Street | 9,900,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.11 | Property | 338 East 55th Street | 8,800,000 | 10/3/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.12 | Property | 409 East 81st Street | 10,000,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.13 | Property | 322 East 74th Street | 10,500,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.14 | Property | 443 East 78th Street | 9,600,000 | 10/4/2018 | 95.0% | 4/11/2019 | NAP | NAP | Oriental Oasis Consulting | 1,200 | |||||
17.15 | Property | 340 East 55th Street | 10,000,000 | 10/3/2018 | 95.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.16 | Property | 407 East 81st Street | 9,800,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.17 | Property | 340 East 61st Street | 8,700,000 | 10/3/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.18 | Property | 242 East 75th Street | 8,900,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
17.19 | Property | 342 East 76th Street | 7,900,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | NAP | NAP | ||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 45,500,000 | 3/19/2019 | 50.5% | 50.5% | 68.3% | 5/31/2019 | 150.90 | 103.09 | NAP | ||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 32,680,000 | 5/28/2019 | 64.8% | 64.8% | 98.9% | 6/7/2019 | NAP | NAP | Randall’s | 61,508 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 28,100,000 | 5/20/2019 | 68.4% | 54.9% | 78.0% | 6/7/2019 | NAP | NAP | SHC Direct | 22,287 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 22,200,000 | 3/18/2019 | 75.0% | 64.2% | 82.5% | 5/1/2019 | NAP | NAP | Los Altos Ranch Market | 61,837 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 26,100,000 | 5/6/2019 | 63.1% | 46.0% | 96.1% | 5/9/2019 | NAP | NAP | Belk | 85,000 | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 335,600,000 | 10/16/2018 | 59.6% | 59.6% | 80.3% | 1/31/2019 | 150.49 | 120.88 | |||
23.01 | Property | InterContinental | 170,000,000 | 10/12/2018 | 78.7% | 1/31/2019 | 169.77 | 133.61 | NAP | ||||||
23.02 | Property | DoubleTree Sunrise | 61,000,000 | 10/15/2018 | 87.2% | 1/31/2019 | 148.26 | 129.26 | NAP | ||||||
23.03 | Property | DoubleTree Charlotte | 50,000,000 | 10/11/2018 | 80.5% | 1/31/2019 | 144.25 | 116.04 | NAP | ||||||
23.04 | Property | DoubleTree RTP | 40,200,000 | 10/16/2018 | 76.1% | 1/31/2019 | 120.45 | 91.68 | NAP | ||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 21,700,000 | 4/9/2019 | 69.1% | 63.3% | 100.0% | 4/18/2019 | NAP | NAP | Mercy Medical Center | 55,250 | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 20,750,000 | Various | 72.0% | 66.0% | 100.0% | 8/6/2019 | NAP | NAP | |||
25.01 | Property | Iron Mountain | 1,360,000 | 4/28/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,026 | |||||
25.02 | Property | Deerwood | 1,330,000 | 5/3/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,100 | |||||
25.03 | Property | Rose City | 1,290,000 | 4/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,198 | |||||
25.04 | Property | Roscommon | 1,260,000 | 4/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,228 | |||||
25.05 | Property | Bigfork | 1,260,000 | 5/3/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,100 | |||||
25.06 | Property | Brimfield | 1,250,000 | 5/2/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,204 | |||||
25.07 | Property | Whittemore | 1,240,000 | 4/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,448 | |||||
25.08 | Property | Frederic | 1,230,000 | 4/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,190 | |||||
25.09 | Property | Lenox | 1,220,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,100 | |||||
25.10 | Property | Paullina | 1,210,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,100 | |||||
25.11 | Property | Adair | 1,200,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,026 | |||||
25.12 | Property | Akron | 1,190,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,100 | |||||
25.13 | Property | New Harmony | 1,180,000 | 5/4/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 9,026 | |||||
25.14 | Property | Table Grove | 1,120,000 | 5/2/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 7,489 | |||||
25.15 | Property | Griswold | 1,140,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 7,489 | |||||
25.16 | Property | Neosho | 1,140,000 | 4/28/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 7,474 | |||||
25.17 | Property | Sidney | 1,130,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dollar General | 7,489 | |||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 20,425,000 | 4/26/2019 | 72.0% | 62.9% | 86.3% | Various | NAP | NAP | |||
26.01 | Property | Compass Self Storage Jackson | 7,450,000 | 4/26/2019 | 78.1% | 4/30/2019 | NAP | NAP | NAP | ||||||
26.02 | Property | Compass Self Storage Flat Rock | 7,050,000 | 4/26/2019 | 89.2% | 4/30/2019 | NAP | NAP | NAP | ||||||
26.03 | Property | Storage Pros Lansing | 5,925,000 | 4/26/2019 | 91.5% | 5/28/2019 | NAP | NAP | NAP | ||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 19,400,000 | 5/1/2020 | 71.3% | 57.3% | 100.0% | 2/28/2019 | NAP | NAP | Vertiv | 125,000 | |
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 19,900,000 | 4/4/2019 | 69.3% | 56.1% | 90.1% | 5/1/2019 | NAP | NAP | Presidente Super Market | 66,475 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 20,128,000 | 5/16/2019 | 67.6% | 61.9% | 83.8% | 5/31/2019 | 140.75 | 117.92 | NAP | ||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 19,500,000 | 5/10/2020 | 67.9% | 59.0% | 85.3% | 5/1/2019 | NAP | NAP | Bosch Security Systems | 19,992 | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 22,600,000 | 4/3/2019 | 55.0% | 51.0% | 92.6% | 5/31/2019 | NAP | NAP | NAP | ||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 17,900,000 | 4/24/2019 | 66.9% | 54.9% | 81.0% | 3/31/2019 | 95.69 | 77.49 | NAP | ||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 16,500,000 | 3/19/2019 | 64.8% | 64.8% | 93.8% | 6/10/2019 | NAP | NAP | NAP | ||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 66,900,000 | 2/8/2019 | 69.5% | 60.3% | 100.0% | 2/7/2019 | NAP | NAP | BJ’s Wholesale Club | 90,588 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 13,260,000 | 4/5/2019 | 70.1% | 62.6% | 93.0% | 5/21/2019 | NAP | NAP | Premiere Global Services (Hyland Software) | 63,811 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 16,400,000 | 5/8/2019 | 50.3% | 50.3% | 87.7% | 4/29/2019 | NAP | NAP | Atlantic Credit & Finance, Inc. | 53,775 | |
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 11,300,000 | 3/27/2019 | 70.1% | 61.4% | 96.8% | 3/19/2019 | NAP | NAP | New York Life Insurance | 18,100 | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 11,500,000 | 4/1/2019 | 68.3% | 63.2% | 72.4% | 2/28/2019 | 106.97 | 77.42 | NAP | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 10,650,000 | 5/2/2019 | 65.7% | 56.1% | 98.9% | 5/1/2019 | NAP | NAP | Trigen Laboratories, LLC | 10,000 | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 11,040,000 | 2/4/2019 | 60.0% | 55.2% | 96.2% | 3/4/2019 | NAP | NAP | NAP | ||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 9,220,000 | 3/27/2019 | 63.8% | 63.8% | 88.9% | 2/28/2019 | NAP | NAP | Capital Home Health | 8,069 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 9,250,000 | 3/28/2019 | 62.0% | 62.0% | 97.8% | 3/14/2019 | NAP | NAP | Goodwill Industries of Southern AZ | 20,250 | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 8,200,000 | 2/19/2019 | 66.5% | 66.5% | 88.1% | 4/30/2019 | NAP | NAP | Lifeline Screening | 23,739 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 9,100,000 | 5/24/2019 | 59.3% | 59.3% | 100.0% | 8/6/2019 | NAP | NAP | CVS | 9,656 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 5,000,000 | 7/8/2019 | 73.0% | 58.7% | 94.2% | 4/1/2019 | NAP | NAP | Winner Furniture | 17,915 | |
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 6,200,000 | 4/4/2019 | 53.6% | 53.6% | 100.0% | 8/1/2019 | NAP | NAP | Walgreens | 14,820 | |
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 5,500,000 | 5/28/2019 | 44.5% | 44.5% | 100.0% | 8/1/2019 | NAP | NAP | Starbucks | 3,016 |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 6/30/2034 | NAP | NAP | NAP | |||||||
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 6/30/2025 | Dick’s Sporting Goods | 83,075 | 1/31/2027 | Barnes & Noble | 30,471 | 1/31/2020 | Woodlands Financial Group | 22,359 | 3/31/2027 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | |||||||||||
3.01 | Property | 1350 West Middlefield | 4/30/2024 | NAP | NAP | NAP | |||||||||
3.02 | Property | 1212 Terra Bella | 2/28/2022 | NAP | NAP | NAP | |||||||||
3.03 | Property | 850 - 900 North Shoreline | 12/31/2021 | Vita Insurance Associates, Inc. | 14,734 | 12/31/2026 | NAP | NAP | |||||||
3.04 | Property | 1277 Terra Bella | 12/31/2024 | NAP | NAP | NAP | |||||||||
3.05 | Property | 1215 Terra Bella | 1/31/2023 | NAP | NAP | NAP | |||||||||
3.06 | Property | 1340 West Middlefield | 8/15/2023 | NAP | NAP | NAP | |||||||||
3.07 | Property | 1255 Terra Bella | 3/10/2021 | NAP | NAP | NAP | |||||||||
3.08 | Property | 1305 Terra Bella | 6/30/2023 | NAP | NAP | NAP | |||||||||
3.09 | Property | 1330 West Middlefield | 9/30/2021 | NAP | NAP | NAP | |||||||||
3.10 | Property | 1245 Terra Bella | 3/10/2021 | NAP | NAP | NAP | |||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 6/30/2032 | LA Fitness | 46,300 | 6/30/2027 | CVS | 23,112 | 2/28/2023 | Patrick Diesfeld | 6,199 | 4/30/2020 | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 12/31/2033 | NAP | NAP | NAP | |||||||
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | |||||||||||
6.01 | Property | 610 Main Street North | 12/31/2031 | Sulmona Restaurant Group | 3,355 | 2/28/2027 | Café Luna | 2,328 | 3/31/2027 | Boston Burger | 1,984 | 9/30/2027 | |||
6.02 | Property | 1 Portland Street | 1/31/2024 | NAP | NAP | NAP | |||||||||
6.03 | Property | 700 Main Street | 7/31/2024 | Lab Central Inc. | 68,996 | 3/31/2027 | NAP | NAP | |||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | NAP | NAP | NAP | ||||||||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 7/31/2033 | Emerge 212 3CC LLC | 57,359 | 11/30/2027 | Nordstrom | 46,991 | 10/31/2039 | Jazz at Lincoln Center, Inc. | 30,653 | 4/30/2028 | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 8/22/2030 | Metro Finest Deli | 990 | 5/31/2030 | NAP | NAP | |||||
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 5/31/2029 | Tao Nightclub | 49,441 | 1/31/2025 | Madame ‘Tussaud Las Vegas | 28,235 | 7/31/2024 | Regis Galerie | 28,099 | 5/31/2025 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | |||||||||||
11.01 | Property | Wood Village Town Center | 1/31/2027 | Theresa’s Pet | 9,800 | 6/30/2024 | The Rock Wood Fired Pizza & Spirit | 5,196 | 6/30/2021 | The Sleep Train, Inc. | 5,091 | 9/30/2026 | |||
11.02 | Property | Pecan Promenade | 1/31/2022 | LA Fitness | 27,564 | 11/30/2029 | Dollar Tree | 10,000 | 10/31/2022 | Kirkland’s | 10,000 | 6/30/2020 | |||
11.03 | Property | Valley Plaza | 3/31/2024 | Ross Stores | 27,650 | 1/31/2021 | Salon Boutique | 7,880 | 5/31/2028 | Banner Health | 5,000 | 8/31/2023 | |||
11.04 | Property | Pear Tree | 2/28/2024 | Lucky’s (SaveMart) | 49,377 | 3/31/2024 | Ross Stores | 25,976 | 1/30/2025 | Big 5 Sporting Goods | 16,520 | 5/31/2022 | |||
11.05 | Property | Glendale Market Square | 4/30/2028 | Linda Home Furnishings | 45,000 | 11/30/2024 | EJ’s Auction & Consignment | 28,909 | 11/30/2025 | Hospice of the Valley (White Dove) | 8,443 | 2/29/2020 | |||
11.06 | Property | Central Park Shopping Center | 1/31/2023 | ARC Thrift Store | 29,294 | 5/31/2025 | Adventure Dental | 8,805 | 4/30/2024 | Fast Cash Pawn and Jewelry | 5,724 | 11/30/2019 | |||
11.07 | Property | Val Vista Towne Center | 1/31/2022 | Petco | 13,221 | 1/31/2022 | Fred Astaire | 3,511 | 11/30/2024 | Val Vista Dental | 2,551 | 4/30/2020 | |||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 5/31/2023 | NAP | NAP | NAP | |||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 4/30/2024 | NAP | NAP | NAP | |||||||||
11.10 | Property | Homeland - Bartow, FL | 6/30/2025 | NAP | NAP | NAP | |||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 5/31/2023 | NAP | NAP | NAP | |||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 6/30/2034 | Oahu Publications, Inc. | 47,548 | 3/31/2023 | USCIS | 30,994 | 6/20/2025 | McCorriston Miller Mukai MacKinnon LLLP | 29,231 | 12/31/2021 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | |||||||||||
13.01 | Property | University Parkway Sarasota Self Storage | NAP | NAP | NAP | ||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | NAP | NAP | NAP | ||||||||||
13.03 | Property | Cortez Bradenton Self Storage | NAP | NAP | NAP | ||||||||||
13.04 | Property | Cheval Lutz Self Storage | NAP | NAP | NAP | ||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | NAP | NAP | NAP | ||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | NAP | NAP | NAP | ||||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 5/31/2039 | Radiology Partners | 33,889 | 1/31/2025 | NAP | NAP | |||||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | NAP | NAP | ||||||||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | |||||||||||
16.01 | Property | University Downs | NAP | NAP | NAP | ||||||||||
16.02 | Property | Ella Lofts | NAP | NAP | NAP | ||||||||||
16.03 | Property | University View | NAP | NAP | NAP | ||||||||||
16.04 | Property | Colonie | NAP | NAP | NAP | ||||||||||
16.05 | Property | Hillcrest Oakwood | NAP | NAP | NAP | ||||||||||
16.06 | Property | Southgate | NAP | NAP | NAP | ||||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | |||||||||||
17.01 | Property | 244 East 78th Street | NAP | NAP | NAP | ||||||||||
17.02 | Property | 332 East 71st Street | NAP | NAP | NAP | ||||||||||
17.03 | Property | 323 East 78th Street | NAP | NAP | NAP | ||||||||||
17.04 | Property | 513 East 82nd Street | NAP | NAP | NAP | ||||||||||
17.05 | Property | 502 East 73rd Street | NAP | NAP | NAP | ||||||||||
17.06 | Property | 1556 Second Avenue | 7/31/2024 | NAP | NAP | NAP | |||||||||
17.07 | Property | 344 East 55th Street | 1/31/2024 | NAP | NAP | NAP | |||||||||
17.08 | Property | 228 East 84th Street | NAP | NAP | NAP | ||||||||||
17.09 | Property | 419 East 82nd Street | NAP | NAP | NAP | ||||||||||
17.10 | Property | 340 East 81st Street | NAP | NAP | NAP | ||||||||||
17.11 | Property | 338 East 55th Street | NAP | NAP | NAP | ||||||||||
17.12 | Property | 409 East 81st Street | NAP | NAP | NAP | ||||||||||
17.13 | Property | 322 East 74th Street | NAP | NAP | NAP | ||||||||||
17.14 | Property | 443 East 78th Street | 2/28/2021 | NAP | NAP | NAP | |||||||||
17.15 | Property | 340 East 55th Street | NAP | NAP | NAP | ||||||||||
17.16 | Property | 407 East 81st Street | NAP | NAP | NAP | ||||||||||
17.17 | Property | 340 East 61st Street | NAP | NAP | NAP | ||||||||||
17.18 | Property | 242 East 75th Street | NAP | NAP | NAP | ||||||||||
17.19 | Property | 342 East 76th Street | NAP | NAP | NAP | ||||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | NAP | NAP | NAP | ||||||||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 1/1/2037 | Tomlinson’s Pet Supply | 3,707 | 11/1/2023 | Orange Theory Fitness | 3,000 | 12/1/2023 | Jon’Ric International Salon and Wellness Spa | 2,981 | 11/1/2027 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 3/31/2025 | Matson Integrated Logistics, Inc. | 17,004 | 7/31/2023 | Employers Mutual Casualty Company | 14,999 | 12/31/2024 | Pump Management Services Co. | 12,171 | 7/31/2022 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 12/31/2029 | Bonita Fashions | 7,824 | 1/31/2021 | Rent-A-Center | 4,052 | 11/30/2021 | Wavemax | 3,168 | 5/31/2029 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 8/29/2020 | Kroger | 60,049 | 7/12/2022 | Dunham’s Sports | 43,872 | 1/31/2025 | Marshall’s | 24,100 | 10/31/2023 | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | |||||||||||
23.01 | Property | InterContinental | NAP | NAP | NAP | ||||||||||
23.02 | Property | DoubleTree Sunrise | NAP | NAP | NAP | ||||||||||
23.03 | Property | DoubleTree Charlotte | NAP | NAP | NAP | ||||||||||
23.04 | Property | DoubleTree RTP | NAP | NAP | NAP | ||||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 4/30/2039 | Clinic Investments, Inc (Wolfe Eye Clinic) | 24,400 | 8/31/2031 | NAP | NAP | |||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | |||||||||||
25.01 | Property | Iron Mountain | 7/31/2033 | NAP | NAP | NAP | |||||||||
25.02 | Property | Deerwood | 1/31/2034 | NAP | NAP | NAP | |||||||||
25.03 | Property | Rose City | 7/31/2033 | NAP | NAP | NAP | |||||||||
25.04 | Property | Roscommon | 2/28/2034 | NAP | NAP | NAP | |||||||||
25.05 | Property | Bigfork | 2/28/2034 | NAP | NAP | NAP | |||||||||
25.06 | Property | Brimfield | 6/30/2033 | NAP | NAP | NAP | |||||||||
25.07 | Property | Whittemore | 2/28/2034 | NAP | NAP | NAP | |||||||||
25.08 | Property | Frederic | 2/28/2034 | NAP | NAP | NAP | |||||||||
25.09 | Property | Lenox | 2/28/2034 | NAP | NAP | NAP | |||||||||
25.10 | Property | Paullina | 1/31/2034 | NAP | NAP | NAP | |||||||||
25.11 | Property | Adair | 2/28/2034 | NAP | NAP | NAP | |||||||||
25.12 | Property | Akron | 2/28/2034 | NAP | NAP | NAP | |||||||||
25.13 | Property | New Harmony | 3/31/2034 | NAP | NAP | NAP | |||||||||
25.14 | Property | Table Grove | 5/31/2034 | NAP | NAP | NAP | |||||||||
25.15 | Property | Griswold | 2/28/2034 | NAP | NAP | NAP | |||||||||
25.16 | Property | Neosho | 12/31/2033 | NAP | NAP | NAP | |||||||||
25.17 | Property | Sidney | 2/28/2034 | NAP | NAP | NAP | |||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | |||||||||||
26.01 | Property | Compass Self Storage Jackson | NAP | NAP | NAP | ||||||||||
26.02 | Property | Compass Self Storage Flat Rock | NAP | NAP | NAP | ||||||||||
26.03 | Property | Storage Pros Lansing | NAP | NAP | NAP | ||||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 8/31/2023 | Clover Technologies Group | 108,600 | 12/31/2020 | Novamex | 101,400 | 3/31/2021 | NAP | |||
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 6/30/2039 | You Fit | 14,962 | 6/30/2020 | Burnett International University | 14,648 | 3/31/2025 | Wellmax | 13,540 | 2/28/2025 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | NAP | NAP | NAP | ||||||||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 9/1/2023 | CV McDowell | 13,309 | 2/1/2022 | BitDefender | 10,554 | 10/31/2023 | Maxim Healthcare Services | 7,165 | 4/30/2022 | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | NAP | NAP | NAP | ||||||||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | NAP | NAP | NAP | ||||||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | NAP | NAP | NAP | ||||||||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 1/31/2035 | Xscape Cinemas | 56,639 | 4/30/2031 | LA Fitness | 37,000 | 5/31/2030 | Five Star Climbzone USA LLC | 24,170 | 9/16/2029 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 3/31/2027 | HCL America | 9,278 | 8/31/2023 | Olathe Chamber of Commerce | 6,013 | 8/31/2021 | Keller Williams | 2,770 | 4/30/2021 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 6/30/2029 | Commonwealth of VA | 26,367 | 10/31/2024 | Union First Market Bank | 20,498 | 3/31/2025 | Aerotek | 8,039 | 4/30/2022 | |
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 9/30/2022 | Network Building & Consulting, LLC | 10,300 | 7/31/2020 | Martin Dolan & Holton | 7,196 | 12/31/2023 | Blue Ocean Brain | 7,054 | 5/31/2024 | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | NAP | NAP | NAP | ||||||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 10/31/2023 | Imaging Experts of Florida | 10,000 | 12/31/2027 | Element Church, Inc. | 10,000 | 7/31/2022 | Faulkner Engineering Services | 7,500 | 10/31/2020 | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | NAP | NAP | NAP | ||||||||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 12/31/2023 | Watts Dental, PLLC | 6,953 | 10/31/2020 | Glen Una | 4,722 | 5/31/2031 | Texas Farm Bureau Mutual Ins | 3,352 | 1/31/2020 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 4/30/2030 | O’Reilly’s Auto Parts | 8,100 | 3/31/2027 | American Charter Schools Foundation | 6,000 | 12/31/2027 | Little Castle Childcare & Preschool III | 4,246 | 1/31/2022 | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 6/30/2029 | Sedgwick Claims Management | 23,127 | 7/4/2021 | Taleris Credit Union | 5,475 | 2/23/2024 | Leukemia & Lymphoma Society | 5,085 | 7/31/2023 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 1/31/2044 | NAP | NAP | NAP | |||||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 2/28/2023 | Guanajuato - Supermercado | 14,580 | 5/31/2028 | Dollar Tree | 12,500 | 1/31/2023 | Ole Frijole Mexican Restaurant | 6,000 | 12/31/2019 | |
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 12/31/2082 | NAP | NAP | NAP | |||||||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 6/30/2024 | NAP | NAP | NAP |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | 5/30/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | |||
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | Macy’s Children’s | 17,161 | 1/31/2022 | 5/3/2019 | No | NAP | 4/28/2019 | NAP | NAP | No | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | No | ||||||||||
3.01 | Property | 1350 West Middlefield | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
3.02 | Property | 1212 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
3.03 | Property | 850 - 900 North Shoreline | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 18% | No | |||||
3.04 | Property | 1277 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 13% | No | |||||
3.05 | Property | 1215 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 18% | No | |||||
3.06 | Property | 1340 West Middlefield | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
3.07 | Property | 1255 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
3.08 | Property | 1305 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 13% | No | |||||
3.09 | Property | 1330 West Middlefield | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
3.10 | Property | 1245 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 17% | No | |||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | Sola Salons | 6,000 | 11/30/2024 | 5/14/2019 | No | NAP | 5/10/2019 | 5/10/2019 | 9% | No | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | NAP | 5/14/2019 | No | NAP | 5/14/2019 | NAP | NAP | No | |||
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | No | ||||||||||
6.01 | Property | 610 Main Street North | Revela | 1,015 | 7/31/2027 | 4/10/2019 | No | NAP | 4/10/2019 | NAP | NAP | No | |||
6.02 | Property | 1 Portland Street | NAP | 4/10/2019 | No | NAP | 4/10/2019 | NAP | NAP | No | |||||
6.03 | Property | 700 Main Street | NAP | 4/10/2019 | No | NAP | 4/10/2019 | NAP | NAP | No | |||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | NAP | 3/27/2019 | No | NAP | 3/26/2019 | 3/26/2019 | 9% | No | |||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | Josephson | 22,742 | 12/31/2032 | 1/22/2019 | No | NAP | 1/22/2019 | NAP | NAP | No | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | NAP | 11/9/2018 | No | NAP | 11/8/2018 | NAP | NAP | No | |||
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | Grand Lux Café | 19,100 | 12/31/2029 | 5/15/2019 | No | NAP | 3/18/2019 | NAP | NAP | No | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | No | ||||||||||
11.01 | Property | Wood Village Town Center | National Vision, Inc. | 3,183 | 1/31/2020 | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 7% | No | |||
11.02 | Property | Pecan Promenade | Shoe Show | 7,007 | 6/30/2026 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
11.03 | Property | Valley Plaza | Sprint | 4,230 | 8/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
11.04 | Property | Pear Tree | Maurice’s | 5,300 | 1/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 17% | No | |||
11.05 | Property | Glendale Market Square | Cucina Tagliani | 4,920 | 4/30/2024 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
11.06 | Property | Central Park Shopping Center | Comrade Brewery | 5,315 | 5/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
11.07 | Property | Val Vista Towne Center | Regis Salon | 1,910 | 11/30/2019 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
11.08 | Property | 2641 Hall Ave - Riverside, CA | NAP | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 18% | No | |||||
11.09 | Property | 606 W Troy - Indianapolis, IN | NAP | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
11.10 | Property | Homeland - Bartow, FL | NAP | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | NAP | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 11% | No | |||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | AT&T Corp. | 26,160 | 6/30/2020 | 4/5/2019 | No | NAP | 3/27/2019 | NAP | NAP | No | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | No | ||||||||||
13.01 | Property | University Parkway Sarasota Self Storage | NAP | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||
13.02 | Property | Meadow Woods Orlando Self Storage | NAP | 4/18/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||
13.03 | Property | Cortez Bradenton Self Storage | NAP | 4/18/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||
13.04 | Property | Cheval Lutz Self Storage | NAP | 4/18/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||
13.05 | Property | Waterford Lakes Orlando Self Storage | NAP | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||
13.06 | Property | Lockwood Sarasota Self Storage | NAP | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | NAP | 1/28/2019 | No | NAP | 1/28/2019 | 1/28/2019 | 10% | No | |||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | 6/13/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | No | ||||||||||
16.01 | Property | University Downs | NAP | 12/4/2018 | No | NAP | 12/4/2018 | NAP | NAP | No | |||||
16.02 | Property | Ella Lofts | NAP | 12/3/2018 | No | NAP | 11/26/2018 | NAP | NAP | No | |||||
16.03 | Property | University View | NAP | 12/3/2018 | No | NAP | 12/3/2018 | NAP | NAP | No | |||||
16.04 | Property | Colonie | NAP | 12/4/2018 | No | NAP | 12/1/2018 | NAP | NAP | No | |||||
16.05 | Property | Hillcrest Oakwood | NAP | Various | No | NAP | Various | NAP | NAP | No | |||||
16.06 | Property | Southgate | NAP | 11/30/2018 | No | NAP | 11/30/2018 | NAP | NAP | No | |||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | No | ||||||||||
17.01 | Property | 244 East 78th Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.02 | Property | 332 East 71st Street | NAP | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.03 | Property | 323 East 78th Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.04 | Property | 513 East 82nd Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.05 | Property | 502 East 73rd Street | NAP | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.06 | Property | 1556 Second Avenue | NAP | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.07 | Property | 344 East 55th Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.08 | Property | 228 East 84th Street | NAP | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.09 | Property | 419 East 82nd Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.10 | Property | 340 East 81st Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.11 | Property | 338 East 55th Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.12 | Property | 409 East 81st Street | NAP | 10/22/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.13 | Property | 322 East 74th Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.14 | Property | 443 East 78th Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.15 | Property | 340 East 55th Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.16 | Property | 407 East 81st Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.17 | Property | 340 East 61st Street | NAP | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.18 | Property | 242 East 75th Street | NAP | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
17.19 | Property | 342 East 76th Street | NAP | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | |||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | NAP | 3/25/2019 | No | NAP | 3/25/2019 | NAP | NAP | No | |||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Firehouse animal Health Center | 2,941 | 3/1/2027 | 5/21/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Intel Americas, Inc. | 11,950 | 3/31/2021 | 5/31/2019 | No | NAP | 5/29/2019 | NAP | NAP | No | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | T-Mobile | 3,060 | 11/30/2020 | 3/26/2019 | No | NAP | 3/27/2019 | NAP | NAP | No | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | OfficeMax | 23,523 | 9/30/2020 | 5/16/2019 | No | NAP | 5/16/2019 | NAP | NAP | No | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | No | ||||||||||
23.01 | Property | InterContinental | NAP | 2/1/2019 | No | NAP | 2/1/2019 | NAP | NAP | No | |||||
23.02 | Property | DoubleTree Sunrise | NAP | 2/1/2019 | No | NAP | 2/1/2019 | NAP | NAP | No | |||||
23.03 | Property | DoubleTree Charlotte | NAP | 2/1/2019 | No | NAP | 2/1/2019 | NAP | NAP | No | |||||
23.04 | Property | DoubleTree RTP | NAP | 2/1/2019 | No | NAP | 2/1/2019 | NAP | NAP | No | |||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | NAP | 4/11/2019 | No | NAP | 4/11/2019 | NAP | NAP | No | |||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | No | ||||||||||
25.01 | Property | Iron Mountain | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.02 | Property | Deerwood | NAP | 5/3/2019 | No | NAP | 5/7/2019 | NAP | NAP | No | |||||
25.03 | Property | Rose City | NAP | 5/7/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.04 | Property | Roscommon | NAP | 5/7/2019 | No | NAP | 5/7/2019 | NAP | NAP | No | |||||
25.05 | Property | Bigfork | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.06 | Property | Brimfield | NAP | 5/7/2019 | No | NAP | 5/6/2019 | NAP | NAP | No | |||||
25.07 | Property | Whittemore | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.08 | Property | Frederic | NAP | 5/7/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.09 | Property | Lenox | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.10 | Property | Paullina | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.11 | Property | Adair | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.12 | Property | Akron | NAP | 5/3/2019 | No | NAP | 5/6/2019 | NAP | NAP | No | |||||
25.13 | Property | New Harmony | NAP | 4/2/2018 | No | NAP | 5/8/2019 | NAP | NAP | No | |||||
25.14 | Property | Table Grove | NAP | 5/20/2019 | No | NAP | 5/10/2019 | NAP | NAP | No | |||||
25.15 | Property | Griswold | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.16 | Property | Neosho | NAP | 5/2/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
25.17 | Property | Sidney | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | No | ||||||||||
26.01 | Property | Compass Self Storage Jackson | NAP | 5/6/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
26.02 | Property | Compass Self Storage Flat Rock | NAP | 5/6/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | |||||
26.03 | Property | Storage Pros Lansing | NAP | 4/30/2019 | No | NAP | 4/30/2019 | NAP | NAP | No | |||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | NAP | 4/23/2019 | No | NAP | 4/30/2019 | 4/23/2019 | 9% | No | |||
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | CitiTrends | 13,040 | 1/31/2025 | 4/8/2019 | No | NAP | 4/8/2019 | NAP | NAP | No | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | NAP | 5/24/2019 | No | NAP | 5/24/2019 | NAP | NAP | No | |||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | The Singing Machine Company | 6,865 | 3/31/2024 | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | NAP | 4/18/2019 | No | NAP | 4/18/2019 | NAP | NAP | No | |||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | NAP | 4/29/2019 | No | NAP | 4/26/2019 | NAP | NAP | No | |||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | NAP | 4/4/2019 | No | NAP | 4/4/2019 | 4/3/2019 | 15% | No | |||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | Sleepy’s | 4,050 | 11/30/2026 | 2/20/2019 | No | NAP | 2/19/2019 | NAP | NAP | No | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | NAP | 4/15/2019 | No | NAP | 4/15/2019 | NAP | NAP | No | |||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | BB&T Securities | 6,836 | 8/31/2020 | 5/13/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | |
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | PrimeLending | 5,336 | 12/31/2019 | 3/6/2019 | No | NAP | 3/6/2019 | NAP | NAP | No | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | NAP | 4/11/2019 | No | NAP | 4/11/2019 | NAP | NAP | No | |||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Environ Ramboll | 6,000 | 3/31/2022 | 5/15/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | NAP | 12/12/2018 | No | NAP | 12/12/2018 | 2/20/2019 | 6% | No | |||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | City Bank | 2,599 | 4/30/2021 | 3/14/2019 | No | NAP | 3/14/2019 | NAP | NAP | No | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Sunny Daze Cafe | 2,500 | 6/30/2023 | 4/3/2019 | No | NAP | 4/3/2019 | NAP | NAP | No | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | OAESV | 1,412 | 3/31/2023 | 2/27/2019 | No | NAP | 3/26/2019 | NAP | NAP | No | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | NAP | 6/19/2019 | No | NAP | 6/4/2019 | NAP | NAP | No | |||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Beef O’Brady’s | 2,616 | 10/31/2025 | 10/5/2018 | No | NAP | 10/4/2018 | NAP | NAP | No | |
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | NAP | 4/17/2019 | No | NAP | 4/17/2019 | 4/17/2019 | 7% | No | |||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | NAP | 6/4/2019 | No | NAP | 6/5/2019 | 6/3/2019 | 5% | No |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 0 | 0 | 0 | 0 | 0 | 0 | 377,291 | 0 | 0 | 3,018,324 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 347,991 | 57,999 | 34,225 | 5,704 | 150,000 | 0 | 150,000 | 1,667,365 | 0 | 0 | |
3.01 | Property | 1350 West Middlefield | |||||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 214,109 | 53,527 | 0 | 0 | 0 | 3,637 | 0 | 0 | 9,093 | 654,702 | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 0 | 30,942 | 12,190 | 2,743 | 1,000,000 | 2,359 | 56,614 | 0 | 0 | 0 | |
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
6.01 | Property | 610 Main Street North | |||||||||||||
6.02 | Property | 1 Portland Street | |||||||||||||
6.03 | Property | 700 Main Street | |||||||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 890,641 | 222,660 | 0 | 0 | 0 | 6,814 | 250,000 | 0 | 0 | 0 | |
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 5,000,000 | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 148,101 | 148,101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 0 | 0 | 0 | 0 | 0 | 0 | 386,928 | 0 | 0 | 2,321,544 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 323,078 | 161,539 | 0 | 0 | 301,104 | 20,994 | 0 | 589,027 | 93,310 | 0 | |
11.01 | Property | Wood Village Town Center | |||||||||||||
11.02 | Property | Pecan Promenade | |||||||||||||
11.03 | Property | Valley Plaza | |||||||||||||
11.04 | Property | Pear Tree | |||||||||||||
11.05 | Property | Glendale Market Square | |||||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 741,075 | 148,215 | 0 | 0 | 2,300,000 | 5,433 | 0 | 4,598,167 | 79,238 | 2,445,057 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 309,586 | 38,698 | 0 | 0 | 0 | 3,157 | 0 | 0 | 0 | 0 | |
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 528,032 | 0 | 0 | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 281,065 | 93,688 | 0 | 0 | 0 | 6,542 | 0 | 0 | 0 | 0 | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 652,075 | 133,333 | 0 | 0 | 25,738 | 25,738 | 0 | 0 | 0 | 0 | |
16.01 | Property | University Downs | |||||||||||||
16.02 | Property | Ella Lofts | |||||||||||||
16.03 | Property | University View | |||||||||||||
16.04 | Property | Colonie | |||||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||||
16.06 | Property | Southgate | |||||||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 1,102,623 | 220,525 | 0 | 0 | 7,268 | 7,268 | 261,651 | 398 | 398 | 9,560 | |
17.01 | Property | 244 East 78th Street | |||||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 197,884 | 32,981 | 0 | 0 | 0 | 63,651 | 0 | 0 | 0 | 0 | |
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 270,023 | 45,004 | 0 | 0 | 1,185 | 1,185 | 0 | 7,902 | 7,902 | 379,300 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 258,538 | 43,090 | 38,104 | 2,931 | 0 | 6,768 | 0 | 1,600,000 | 0 | 1,500,000 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 15,620 | 15,620 | 0 | 0 | 0 | 2,786 | 175,000 | 200,000 | 8,417 | 510,000 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 38,896 | 12,965 | 35,393 | 4,424 | 82,331 | 3,724 | 0 | 150,000 | 18,622 | 1,117,318 | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 822,222 | 205,555 | 990,844 | 82,570 | 0 | 5% of Gross Revenues | 0 | 0 | 0 | 0 | |
23.01 | Property | InterContinental | |||||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 68,188 | 34,094 | 1,010 | 1,010 | 0 | 0 | 0 | 0 | 0 | 0 | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 39,964 | 13,479 | 0 | 0 | 0 | 620 | 14,879 | 0 | 1,240 | 29,757 | |
25.01 | Property | Iron Mountain | |||||||||||||
25.02 | Property | Deerwood | |||||||||||||
25.03 | Property | Rose City | |||||||||||||
25.04 | Property | Roscommon | |||||||||||||
25.05 | Property | Bigfork | |||||||||||||
25.06 | Property | Brimfield | |||||||||||||
25.07 | Property | Whittemore | |||||||||||||
25.08 | Property | Frederic | |||||||||||||
25.09 | Property | Lenox | |||||||||||||
25.10 | Property | Paullina | |||||||||||||
25.11 | Property | Adair | |||||||||||||
25.12 | Property | Akron | |||||||||||||
25.13 | Property | New Harmony | |||||||||||||
25.14 | Property | Table Grove | |||||||||||||
25.15 | Property | Griswold | |||||||||||||
25.16 | Property | Neosho | |||||||||||||
25.17 | Property | Sidney | |||||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 23,260 | 11,630 | 23,774 | 1,829 | 110,500 | 1,531 | 0 | 0 | 0 | 0 | |
26.01 | Property | Compass Self Storage Jackson | |||||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 59,799 | 19,933 | 0 | 0 | 0 | 5,583 | 201,000 | 0 | 11,167 | 402,000 | |
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 299,142 | 33,238 | 0 | 0 | 2,873 | 2,873 | 172,380 | 600,000 | 0 | 100,000 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 100,610 | 33,535 | 9,895 | 2,629 | 0 | 2% of gross income from operations for the calendar month two months prior | 0 | 0 | 0 | 0 | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 200,000 | 25,000 | 0 | 0 | 1,974 | 1,974 | 71,057 | 400,000 | 9,869 | 575,000 | |
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 34,913 | 17,456 | 0 | 0 | 3,958 | 3,960 | 0 | 0 | 0 | 0 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 0 | 10,520 | 0 | 0 | 13,419 | 4% of Gross Revenues | 0 | 0 | 0 | 0 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 0 | 7,925 | 0 | 6,825 | 0 | 2,427 | 0 | 0 | 0 | 0 | |
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 191,462 | 47,866 | 675 | 675 | 2,838 | 2,838 | 0 | 17,028 | 17,028 | 600,000 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 62,535 | 31,268 | 1,474 | 1,474 | 0 | 1,468 | 0 | 100,000 | 20,833 | 1,000,000 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 71,421 | 14,284 | 0 | 0 | 0 | 3,298 | 0 | 0 | 0 | 0 | |
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 5,084 | 5,084 | 828 | 828 | 0 | 1,645 | 39,486 | 200,000 | 7,917 | 400,000 | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 27,310 | 13,655 | 0 | 0 | 0 | 4% of Gross Revenues | 0 | 0 | 0 | 0 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 89,965 | 9,996 | 13,745 | 2,749 | 0 | 1,303 | 0 | 0 | 6,517 | 100,000 | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 10,726 | 5,363 | 0 | 0 | 0 | 1,937 | 69,732 | 0 | 0 | 0 | |
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 0 | 12,857 | 0 | 0 | 0 | 689 | 16,527 | 0 | 2,869 | 68,864 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 27,191 | 6,798 | 0 | 0 | 0 | 681 | 0 | 207,500 | 3,904 | 150,000 | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 0 | 5,142 | 0 | 0 | 0 | 3,061 | 73,462 | 200,000 | 0 | 150,000 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 0 | 0 | 497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 35,744 | 3,972 | 6,126 | 1,225 | 0 | 807 | 0 | 0 | 3,620 | 0 | |
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 0 | 0 | 241 | 133 | 0 | 0 | 0 | 0 | 0 | 0 | |
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | Borrower Name |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 HY WM Unit Owner LP | ||
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 0 | 0 | 0 | 0 | 0 | 0 | 2,174,886 | 0 | Outstanding TI Reserve | The Woodlands Mall Associates, LLC | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ZIC 1212 Terra Bella LLC, ZIC 1215 Terra Bella LLC, ZIC 1245 Terra Bella LLC, ZIC 1255 Terra Bella LLC, ZIC 1305 Terra Bella LLC, ZIC 1330 W Middlefield LLC, ZIC 1340 W Middlefield LLC, ZIC 1350 W Middlefield LLC, ZCTB 1277 Terra Bella LLC, ZCTB 850 N Shoreline LLC | ||
3.01 | Property | 1350 West Middlefield | |||||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95,000 | Ground Rent Reserve | Montalvo Square Associates, LLC | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 0 | 0 | 0 | 0 | 0 | 0 | 4,162,642 | 0 | PNC Distributions Reserve ($2,018,882); Free Rent Reserve ($922,359); HTC Put Obligations Reserve ($621,401); Permitted Pace Loan Reserve ($600,000) | North Market Property Corp. | |
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 610 Main Street North Leasehold LLC, 610 Main Street South Leasehold LLC, 700 Main Street Leasehold LLC and 610-700 Main Garage Leasehold LLC | ||
6.01 | Property | 610 Main Street North | |||||||||||||
6.02 | Property | 1 Portland Street | |||||||||||||
6.03 | Property | 700 Main Street | |||||||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | SM 10000 Property, LLC | ||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 0 | 0 | 0 | 0 | 0 | 0 | 2,668,685 | 0 | Outstanding TI/LC Reserve: ($1,820,891); Free Rent Reserve: ($847,794) | 3 Columbus Circle LLC, 3 Columbus Circle LLC - Series A and 3 Columbus Circle LLC - Series B | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 0 | 0 | 0 | 0 | 0 | 0 | 5,376,645 | 0 | Gap Rent Reserve | 250 Livingston Owner LLC | |
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 0 | 0 | 0 | 0 | 0 | 0 | 13,527,940 | 0 | Outstanding TI/LC ($12,309,694); Gap Rent Reserve ($1,218,246) | Grand Canal Shops II, LLC and The Shoppes at the Palazzo, LLC | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 0 | 0 | 171,330 | 0 | 0 | 0 | 52,244 | 0 | Rent Concession Reserve | CP Denver REH, LLC, Glendale REH, LLC, IFCO Homeland REH, LLC, Pecan REH, LLC, Pear Tree REH, LLC, Valley Plaza REH, LLC, VAL Vista REH, LLC, Wood Village REH, LLC, 2621 Hall Ave REH, LLC, 2641 Hall Avenue REH, LLC and 606 W Troy REH, LLC | |
11.01 | Property | Wood Village Town Center | |||||||||||||
11.02 | Property | Pecan Promenade | |||||||||||||
11.03 | Property | Valley Plaza | |||||||||||||
11.04 | Property | Pear Tree | |||||||||||||
11.05 | Property | Glendale Market Square | |||||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 2,318,452 | 0 | Gap and Free Rent Reserve ($1,418,088); Ground Rent Reserve ($732,000); Security Deposit Funds ($168,364) | Waterfront Plaza, LLC | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Amsdell Storage Ventures XXII, LLC | ||
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 0 | 0 | 0 | 0 | 0 | 0 | 2,497,221 | 0 | Rent Replacement Reserve | MacArthur TAI OW, LLC | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 0 | 0 | 0 | 0 | 0 | 0 | 386,048 | 0 | Unfunded Obligations Reserve ($363,548); Condo Assessment Reserve ($22,500) | Cliffside Urban Renewal Company, LLC | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 0 | 0 | 726,149 | 0 | 0 | 0 | 7,362,656 | 62,632 | Planned Renovation Reserve: (Upfront: $7,091,943; Monthly: $50,257); Prepaid Rent Reserve: ($196,818); Seasonality Reserve: (Upfront: $61,875; Monthly: $12,375); Condo Assessment Reserve: ($12,020) | University Downs Funding Company LLC, University View Apartments Funding Company LLC, Ella Lofts Funding Company LLC, Hillcrest Oakwood Funding Company LLC, Southgate Funding Company LLC and Colonie Funding Company LLC | |
16.01 | Property | University Downs | |||||||||||||
16.02 | Property | Ella Lofts | |||||||||||||
16.03 | Property | University View | |||||||||||||
16.04 | Property | Colonie | |||||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||||
16.06 | Property | Southgate | |||||||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242 East 75 Realty Associates LLC, 1556 Second Realty Associates LLC, 228 East 84 Realty Associates LLC, 244 East 78 Realty Associates LLC, 323 East 78 Realty Associates LLC, 338 East 55 Realty Associates LLC, 332 East 71 Realty Associates LLC, 322 East 74 Realty Associates LLC, 340 East 61 Realty Associates LLC, 342 East 76 Realty Associates LLC, 340 East 81 Realty Associates LLC, 340 East 55 Realty Associates LLC, 409 East 81 Realty Associates LLC, 407 East 81 Realty Associates LLC, 344 East 55 Realty Associates LLC, 443 East 78 Realty Associates LLC, 419 East 82 Realty Associates LLC, 502 East 73 Realty Associates LLC and 513 East 82 Realty Associates LLC | ||
17.01 | Property | 244 East 78th Street | |||||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 0 | 0 | 0 | 0 | 0 | 0 | 255,240 | 0 | Earnout Reserve ($250,000); Event Center Rent Reserve ($5,240) | Minsyr-Oxbridge LLC | |
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Crystal Falls Town Center 19 A, LLC, Crystal Falls Town Center 19 B, LLC and Crystal Falls Town Center 19 C, LLC | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 0 | 0 | 4,375 | 0 | 0 | 0 | 145,467 | 0 | Unfunded Obligations Reserve ($21,703); Free Rent Reserve ($123,764) | Oakbrook Terrace Corporate Center, LLC | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | 154,560 | 0 | Outstanding TI/LC ($116,000); Free Rent Reserve ($38,560) | Pro’s Ranch Market, LLC | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 0 | 0 | 15,875 | 0 | 0 | 0 | 540,588 | 0 | Belk Reserve: ($500,000); Outstanding Obligations Reserve: ($40,588) | WHLR-Village of Martinsville, LLC | |
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 0 | 0 | 97,938 | 0 | 0 | 0 | 5,000,000 | 0 | PIP Reserve | SWVP New Orleans LLC, SWVP Sawgrass Mills LLC, SWVP Charlotte LLC and SWVP Raleigh LLC | |
23.01 | Property | InterContinental | |||||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 0 | 0 | 0 | 0 | 0 | 0 | 30,000 | 0 | Outstanding TI/LC Reserve | 1195 Mercy, LLC | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | MN B IC FEE LLC, MI B IC FEE LCC, IA B IC FEE LLC, IN B IC FEE LLC, IL B IC FEE LLC and MO B IC FEE LLC | ||
25.01 | Property | Iron Mountain | |||||||||||||
25.02 | Property | Deerwood | |||||||||||||
25.03 | Property | Rose City | |||||||||||||
25.04 | Property | Roscommon | |||||||||||||
25.05 | Property | Bigfork | |||||||||||||
25.06 | Property | Brimfield | |||||||||||||
25.07 | Property | Whittemore | |||||||||||||
25.08 | Property | Frederic | |||||||||||||
25.09 | Property | Lenox | |||||||||||||
25.10 | Property | Paullina | |||||||||||||
25.11 | Property | Adair | |||||||||||||
25.12 | Property | Akron | |||||||||||||
25.13 | Property | New Harmony | |||||||||||||
25.14 | Property | Table Grove | |||||||||||||
25.15 | Property | Griswold | |||||||||||||
25.16 | Property | Neosho | |||||||||||||
25.17 | Property | Sidney | |||||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 0 | 0 | 186,500 | 0 | 0 | 0 | 0 | 0 | CSGBSH FRMI I, LLC, CSGBSH JACKSONMI I, LLC and CSGBSH LANSINGMI III, LLC | ||
26.01 | Property | Compass Self Storage Jackson | |||||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 0 | 0 | 668,263 | 0 | 0 | 0 | 132,728 | 0 | Rent Abatement Reserve | Calexico Industrial, LLC and Calexico Industrial #2, LLC | |
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 0 | 0 | 104,625 | 0 | 0 | 0 | 169,729 | 0 | Outstanding TI Reserve | NG Shoppes at Cresthaven LLC | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 0 | 0 | 39,625 | 0 | 0 | 0 | 1,127,999 | 0 | PIP Reserve | Terrapin Tower Road, LLC | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Lakeside 6301 LLC | ||
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 0 | 8,333 | 0 | 0 | 0 | 0 | 0 | 0 | Pegasus Landing, LLC | ||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Seasonality Reserve (Monthly July - August: $20,000) | GHP Two Holdco, LLC | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 0 | 0 | 45,794 | 0 | 0 | 0 | 104,600 | 0 | Structural Repair Reserve ($100,000); Down Unit Rent Reserve ($4,600) | Subsidiaria De San Timoteo LLC | |
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 0 | 0 | 0 | 0 | 0 | 0 | 2,409,326 | 0 | Outstanding Tenant Obligation Reserve: ($1,776,826); Starbucks Reserve: ($632,500) | AA Cardiff I LLC, AA Martel Howell I, LLC, Howell Partners I LLC, ZS Investor NJ I LLC, ZS Mill I LLC and Mill Club, LLC | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 0 | 0 | 41,438 | 0 | 0 | 0 | 0 | 0 | Excelsior Corporate Ridge I LLC | ||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Franklin Plaza Equities LLC | ||
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 0 | 0 | 7,750 | 0 | 0 | 0 | 126,427 | 0 | Outstanding TI/LC Reserve ($77,637); Blue Ocean Reserve ($48,790) | Excelsior 4435 Waterfront LLC | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 0 | 0 | 0 | 0 | 0 | 0 | 27,500 | 13,750 | Seasonality Reserve (Upfront: $27,500; Monthly April - November: $13,750) | Terre Haute Hotel Partners, LLC d/b/a in Indiana as HWY 41 Hotel, LLC | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 0 | 0 | 0 | 0 | 0 | 0 | 84,628 | 0 | Prepaid Rent Reserve | The Causeway Center Group, Inc. | |
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Bridge-Targhee Place, LLC | ||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | 0 | 0 | 1,250 | 0 | 0 | 0 | 0 | 0 | GUMC Austin, LLC and GUMC Austin #2, LLC | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 30,000 | 0 | Free Rent Reserve | EC Irvington Foundation LLC | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 0 | 0 | 106,875 | 0 | 0 | 0 | 100,000 | 0 | Sedgwick Lease Fund | Oak Tree Rockside Equities LLC | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Tsoumpas 157 Minnesota Group, LLC | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Creekside Terrace Venture, LLC | ||
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | LMF2019 LLC | ||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 359 South La Brea Ave. (LA) Owner, LLC |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | No | NAP | Acquisition | 1,120,000,000 | 781,978,273 | 310,000,000 | 0 | 2,211,978,273 | 0 | 2,155,000,000 | |
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | No | BPR OP, LP | Refinance | 246,200,000 | 0 | 218,800,000 | 0 | 465,000,000 | 322,891,259 | 0 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | No | John Zappettini and Zappettini Investment Company, LLC | Refinance | 120,000,000 | 0 | 0 | 0 | 120,000,000 | 76,803,012 | 0 | |
3.01 | Property | 1350 West Middlefield | |||||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | No | D. John Miller, Lindsay Parton and Dieter Mees | Refinance | 55,000,000 | 0 | 0 | 0 | 55,000,000 | 51,867,954 | 0 | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | No | NAP | Acquisition | 50,400,000 | 41,130,738 | 0 | 0 | 91,530,738 | 0 | 84,000,000 | |
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | No | NAP | Acquisition | 430,000,000 | 581,942,656 | 145,000,000 | 0 | 1,156,942,656 | 0 | 1,148,275,000 | |
6.01 | Property | 610 Main Street North | |||||||||||||
6.02 | Property | 1 Portland Street | |||||||||||||
6.03 | Property | 700 Main Street | |||||||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | No | Sonny Kahn, not personally or individually, but solely as trustee of the SK Business Trust, a Florida trust, under that certain Declaration of Trust dated December 31, 2003, Russell Galbut, not personally or individually, but solely as trustee of the RF Business Trust, a Florida trust, under that certain Amendment and Restatement of the RF Business Trust dated November 3, 2009 and Bruce A. Menin, not personally or individually, but solely as trustee of the Menin 1998 Business Trust, a New York trust, under that certain Restated and Amended Declaration of Trust dated November 6, 2009 | Refinance | 220,000,000 | 0 | 130,000,000 | 0 | 350,000,000 | 339,715,633 | 0 | |
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | No | Joseph Moinian | Refinance | 490,000,000 | 13,763,711 | 105,000,000 | 0 | 608,763,711 | 371,671,992 | 0 | |
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | No | Clipper Realty L.P. and Clipper Realty Inc. | Refinance | 125,000,000 | 0 | 0 | 0 | 125,000,000 | 75,143,438 | 0 | |
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | No | BPR Nimbus LLC | Refinance | 760,000,000 | 0 | 215,000,000 | 0 | 975,000,000 | 627,284,452 | 0 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | No | Trevor Smith, Joshua Volen and CIRE OpCo I, LLC | Refinance | 128,600,000 | 0 | 0 | 0 | 128,600,000 | 101,632,278 | 0 | |
11.01 | Property | Wood Village Town Center | |||||||||||||
11.02 | Property | Pecan Promenade | |||||||||||||
11.03 | Property | Valley Plaza | |||||||||||||
11.04 | Property | Pear Tree | |||||||||||||
11.05 | Property | Glendale Market Square | |||||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | No | Jay H. Shidler | Refinance | 125,000,000 | 0 | 0 | 0 | 125,000,000 | 108,812,981 | 0 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | No | Robert J. Amsdell and Barry L. Amsdell | Refinance | 39,750,000 | 0 | 0 | 0 | 39,750,000 | 31,537,992 | 0 | |
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | No | NAP | Acquisition | 34,000,000 | 30,760,056 | 20,000,000 | 0 | 84,760,056 | 0 | 79,461,303 | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | No | Leibel Lederman, CLL LLC and Joyce Demetrakis | Recapitalization | 60,000,000 | 16,669,063 | 70,000,000 | 100,000 | 146,769,063 | 116,609,170 | 14,762,337 | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | No | Harold Rosenblum and Derrick Milam | Acquisition | ||||||||
16.01 | Property | University Downs | |||||||||||||
16.02 | Property | Ella Lofts | |||||||||||||
16.03 | Property | University View | |||||||||||||
16.04 | Property | Colonie | |||||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||||
16.06 | Property | Southgate | |||||||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | No | Terrence Lowenberg and Todd Cohen | Refinance | ||||||||
17.01 | Property | 244 East 78th Street | |||||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | No | Oxbridge Properties, Inc. | Refinance | ||||||||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | No | Alan C. Fox | Acquisition | ||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | No | Chester Balder and Jared Lucero | Refinance | ||||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | No | Michael A. Provenzano, Jr., Michael Provenzano III, Steven Provenzano, Jeffrey Provenzano and Richard Provenzano | Refinance | ||||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | No | Wheeler Real Estate Investment Trust, Inc. | Refinance | ||||||||
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | No | Southwest Value Partners Fund XVI, LP | Refinance | ||||||||
23.01 | Property | InterContinental | |||||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | No | Tiffany Earl Williams | Acquisition | ||||||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | No | Erik Conrad | Acquisition | ||||||||
25.01 | Property | Iron Mountain | |||||||||||||
25.02 | Property | Deerwood | |||||||||||||
25.03 | Property | Rose City | |||||||||||||
25.04 | Property | Roscommon | |||||||||||||
25.05 | Property | Bigfork | |||||||||||||
25.06 | Property | Brimfield | |||||||||||||
25.07 | Property | Whittemore | |||||||||||||
25.08 | Property | Frederic | |||||||||||||
25.09 | Property | Lenox | |||||||||||||
25.10 | Property | Paullina | |||||||||||||
25.11 | Property | Adair | |||||||||||||
25.12 | Property | Akron | |||||||||||||
25.13 | Property | New Harmony | |||||||||||||
25.14 | Property | Table Grove | |||||||||||||
25.15 | Property | Griswold | |||||||||||||
25.16 | Property | Neosho | |||||||||||||
25.17 | Property | Sidney | |||||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz | Acquisition | ||||||||
26.01 | Property | Compass Self Storage Jackson | |||||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | No | Kenneth Levy | Acquisition | ||||||||
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | No | Elchonon Schwartz and Simon Singer | Refinance | ||||||||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | No | Anthony Jon Sherman | Acquisition | ||||||||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | No | Yoav Merary | Refinance | ||||||||
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | No | Cross Moceri and John Griggs | Refinance | ||||||||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | No | Malay H. Thakkar and Neel D. Desai | Refinance | ||||||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | No | Michael J. Kilroy | Refinance | ||||||||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | No | Avy Azeroual, Zev Schick and AA USA Holdings LLC | Refinance | ||||||||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | No | Abhishek Mathur and Brian C. Adams | Acquisition | ||||||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | No | Francis J. Greenburger | Recapitalization | ||||||||
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | No | Abhishek Mathur and Brian C. Adams | Acquisition | ||||||||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | No | Vineyard Capital Partners, L.L.C. | Refinance | ||||||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | No | Gerald M. Hoffman | Refinance | ||||||||
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | No | Steven S. Klein | Acquisition | ||||||||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | No | Kenneth Levy | Acquisition | ||||||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | No | Mark Hamermesh and Gary Grabel | Refinance | ||||||||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | No | Francis Greenburger | Recapitalization | ||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | No | Michael Tsoumpas | Acquisition | ||||||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | No | Brien Wloch and William J. Frey, Jr. | Refinance | ||||||||
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | No | Robert W. Diel | Acquisition | ||||||||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | No | SKR Holdings, LLC | Refinance |
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 56,978,273 | 0 | 0 | 0 | 2,211,978,273 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5% or (iii) the occurence of a Lease Sweep Period | No | ||
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 3,880,393 | 2,174,886 | 136,053,462 | 0 | 465,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Guarantor, (iii) Aggregate DSCR is less than 1.45x, (iv) the occurrence of a Major Anchor Sweep Period, (v) the occurrence of a Mezzanine Loan Default | No | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 671,453 | 2,199,581 | 6,650,690 | 33,675,264 | 120,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.00% | No | ||
3.01 | Property | 1350 West Middlefield | No | ||||||||||||
3.02 | Property | 1212 Terra Bella | No | ||||||||||||
3.03 | Property | 850 - 900 North Shoreline | No | ||||||||||||
3.04 | Property | 1277 Terra Bella | No | ||||||||||||
3.05 | Property | 1215 Terra Bella | No | ||||||||||||
3.06 | Property | 1340 West Middlefield | No | ||||||||||||
3.07 | Property | 1255 Terra Bella | No | ||||||||||||
3.08 | Property | 1305 Terra Bella | No | ||||||||||||
3.09 | Property | 1330 West Middlefield | No | ||||||||||||
3.10 | Property | 1245 Terra Bella | No | ||||||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 779,793 | 214,109 | 2,138,144 | 0 | 55,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | Yes | 2/14/2032 | |
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 2,355,907 | 5,174,831 | 0 | 0 | 91,530,738 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Sponsor Master Lessee, HTC Master Lessee, Managing Member of HTC Master Lessee, Pledger or Manager, (iii) DSCR is less than 1.35x, (iv) the occurrence of a Tenant Trigger Event, (v) the occurrence of a Tenant Downgrade Trigger Event | No | ||
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 8,667,656 | 0 | 0 | 0 | 1,156,942,656 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x, (iv) the occurrence of a Tenant Trigger | Yes | ||
6.01 | Property | 610 Main Street North | Yes | ||||||||||||
6.02 | Property | 1 Portland Street | Yes | ||||||||||||
6.03 | Property | 700 Main Street | Yes | ||||||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 1,738,818 | 890,641 | 7,654,907 | 0 | 350,000,000 | Soft | In Place | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) Debt Yield is less than 5.75%, (iv) the occurrence of a Club Revenues Trigger Event, (v) the occurrence of a Short-Term Lease Excess Event | No | ||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 18,823,034 | 2,668,685 | 0 | 215,600,000 | 608,763,711 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.30x, (iv) Tenant Trigger Event | No | ||
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 3,215,328 | 5,524,746 | 41,116,488 | 0 | 125,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 1,143,041 | 13,527,940 | 333,044,567 | 0 | 975,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.50% | Yes | 5/14/2093 (Venetian Casino Resort); 2/28/2097 (Palazzo Hotel and Casino); 2/29/2064 (Walgreens) | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 2,989,570 | 1,436,784 | 22,541,368 | 0 | 128,600,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||
11.01 | Property | Wood Village Town Center | No | ||||||||||||
11.02 | Property | Pecan Promenade | No | ||||||||||||
11.03 | Property | Valley Plaza | No | ||||||||||||
11.04 | Property | Pear Tree | No | ||||||||||||
11.05 | Property | Glendale Market Square | No | ||||||||||||
11.06 | Property | Central Park Shopping Center | No | ||||||||||||
11.07 | Property | Val Vista Towne Center | No | ||||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | No | ||||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | No | ||||||||||||
11.10 | Property | Homeland - Bartow, FL | No | ||||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | No | ||||||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 1,126,022 | 9,957,694 | 5,103,303 | 0 | 125,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | Yes | 12/31/2060 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | 703,580 | 309,586 | 7,198,842 | 0 | 39,750,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50% | No | ||
13.01 | Property | University Parkway Sarasota Self Storage | No | ||||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | No | ||||||||||||
13.03 | Property | Cortez Bradenton Self Storage | No | ||||||||||||
13.04 | Property | Cheval Lutz Self Storage | No | ||||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | No | ||||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | No | ||||||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 1,737,582 | 3,025,253 | 0 | 0 | 84,224,138 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | No | ||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 1,911,802 | 667,113 | 0 | 12,818,641 | 146,769,063 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Master Lessee, Master Sublessee or Manager, (iii) DSCR is less than 1.40x | No | |||||||
16.01 | Property | University Downs | No | ||||||||||||
16.02 | Property | Ella Lofts | No | ||||||||||||
16.03 | Property | University View | No | ||||||||||||
16.04 | Property | Colonie | No | ||||||||||||
16.05 | Property | Hillcrest Oakwood | No | ||||||||||||
16.06 | Property | Southgate | No | ||||||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | Soft | In Place | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.05x, (iv) failure to comply with certain financial reporting requirements | No | |||||||
17.01 | Property | 244 East 78th Street | No | ||||||||||||
17.02 | Property | 332 East 71st Street | No | ||||||||||||
17.03 | Property | 323 East 78th Street | No | ||||||||||||
17.04 | Property | 513 East 82nd Street | No | ||||||||||||
17.05 | Property | 502 East 73rd Street | No | ||||||||||||
17.06 | Property | 1556 Second Avenue | No | ||||||||||||
17.07 | Property | 344 East 55th Street | No | ||||||||||||
17.08 | Property | 228 East 84th Street | No | ||||||||||||
17.09 | Property | 419 East 82nd Street | No | ||||||||||||
17.10 | Property | 340 East 81st Street | No | ||||||||||||
17.11 | Property | 338 East 55th Street | No | ||||||||||||
17.12 | Property | 409 East 81st Street | No | ||||||||||||
17.13 | Property | 322 East 74th Street | No | ||||||||||||
17.14 | Property | 443 East 78th Street | No | ||||||||||||
17.15 | Property | 340 East 55th Street | No | ||||||||||||
17.16 | Property | 407 East 81st Street | No | ||||||||||||
17.17 | Property | 340 East 61st Street | No | ||||||||||||
17.18 | Property | 242 East 75th Street | No | ||||||||||||
17.19 | Property | 342 East 76th Street | No | ||||||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) Bankruptcy Action of Manager | Yes | 6/1/2026 | ||||||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.40x, (iv) the occurrence of a Specified Tenant Sweep Event | No | |||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Soft | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | No | |||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Franchise Trigger Event, (iv) the occurrence of an Insolvency Cash Management Trigger Event | No | |||||||
23.01 | Property | InterContinental | No | ||||||||||||
23.02 | Property | DoubleTree Sunrise | No | ||||||||||||
23.03 | Property | DoubleTree Charlotte | No | ||||||||||||
23.04 | Property | DoubleTree RTP | No | ||||||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Manager or Trigger Lease Tenant, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Trigger Lease Go-Dark Event, (v) the occurrence of a Trigger Lease Downgrade Event | No | |||||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | Hard | In Place | (i) the occurrence of the Anticipated Repayment Date, (ii) the occurrence of an Event of Default, (iii) DSCR is less than 1.10x, (iv) the occurrence of a Lease Sweep Period | No | |||||||
25.01 | Property | Iron Mountain | No | ||||||||||||
25.02 | Property | Deerwood | No | ||||||||||||
25.03 | Property | Rose City | No | ||||||||||||
25.04 | Property | Roscommon | No | ||||||||||||
25.05 | Property | Bigfork | No | ||||||||||||
25.06 | Property | Brimfield | No | ||||||||||||
25.07 | Property | Whittemore | No | ||||||||||||
25.08 | Property | Frederic | No | ||||||||||||
25.09 | Property | Lenox | No | ||||||||||||
25.10 | Property | Paullina | No | ||||||||||||
25.11 | Property | Adair | No | ||||||||||||
25.12 | Property | Akron | No | ||||||||||||
25.13 | Property | New Harmony | No | ||||||||||||
25.14 | Property | Table Grove | No | ||||||||||||
25.15 | Property | Griswold | No | ||||||||||||
25.16 | Property | Neosho | No | ||||||||||||
25.17 | Property | Sidney | No | ||||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||
26.01 | Property | Compass Self Storage Jackson | No | ||||||||||||
26.02 | Property | Compass Self Storage Flat Rock | No | ||||||||||||
26.03 | Property | Storage Pros Lansing | No | ||||||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Springing | Springing | (i) the occurrence of an Event of Default, (ii) commencement of a Lease Sweep Period, (iii) DSCR is less than 1.25x | No | |||||||
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) DSCR is less than 1.10x | No | |||||||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.35x | No | |||||||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.20x | No | |||||||
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x | No | |||||||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Franchise Trigger Period | No | |||||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Soft | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Significant Tenant Trigger | No | |||||||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy Action of Guarantor or Manager, (iv) Sweep Lease Sweep Period | No | |||||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5%, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy Action of Guarantor or Manager, (iv) the occurrence of a Sweep Lease Sweep Period | No | |||||||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager | No | |||||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | |||||||
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Springing | Springing | (i) the occurrence of an Event of Default, (ii) On or after June 6, 2020 DSCR is less than 1.35x | No | |||||||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | Springing | Springing | (i) the occurrence of an Event of Default, (ii) the commencement of a Lease Sweep Period, (iii) DSCR is less than 1.20x | No | |||||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50%, (iii) the occurrence of a Specified Tenant Trigger Event | No | |||||||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager | No | |||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Soft | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.60x, (iv) the occurrence of a Walgreens Trigger Event | No | |||||||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) the occurrence of a Property Manager Trigger, (iv) the occurrence of a Tenant Trigger | No |
Benchmark 2019-B12 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 1,026,800,000.00 | 310,000,000.00 | 4.21709677% | Yes | 1 | |||||
2 | Loan | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 170,000,000.00 | 178,800,000.00 | 4.25600% | 40,000,000 | 5.50000% | Yes | 2 | |||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 55,000,000.00 | Yes | 3 | |||||||
3.01 | Property | 1350 West Middlefield | Yes | 3.01 | ||||||||||
3.02 | Property | 1212 Terra Bella | Yes | 3.02 | ||||||||||
3.03 | Property | 850 - 900 North Shoreline | Yes | 3.03 | ||||||||||
3.04 | Property | 1277 Terra Bella | Yes | 3.04 | ||||||||||
3.05 | Property | 1215 Terra Bella | Yes | 3.05 | ||||||||||
3.06 | Property | 1340 West Middlefield | Yes | 3.06 | ||||||||||
3.07 | Property | 1255 Terra Bella | Yes | 3.07 | ||||||||||
3.08 | Property | 1305 Terra Bella | Yes | 3.08 | ||||||||||
3.09 | Property | 1330 West Middlefield | Yes | 3.09 | ||||||||||
3.10 | Property | 1245 Terra Bella | Yes | 3.10 | ||||||||||
4 | Loan | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 95,000 | Yes | 4 | |||||||
5 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | Yes | 5 | ||||||||
6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 380,000,000.00 | 145,000,000.00 | 3.79700% | Yes | 6 | |||||
6.01 | Property | 610 Main Street North | Yes | 6.01 | ||||||||||
6.02 | Property | 1 Portland Street | Yes | 6.02 | ||||||||||
6.03 | Property | 700 Main Street | Yes | 6.03 | ||||||||||
7 | Loan | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 170,000,000.00 | 130,000,000.00 | 4.15000% | Yes | 7 | |||||
8 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 440,000,000.00 | 105,000,000.00 | 3.91400% | Yes | 8 | |||||
9 | Loan | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 75,000,000.00 | Yes | 9 | |||||||
10 | Loan | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | Various | 710,000,000.00 | 215,000,000.00 | 6.25000% | Yes | 10 | ||||
11 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 78,600,000.00 | Yes | 11 | |||||||
11.01 | Property | Wood Village Town Center | Yes | 11.01 | ||||||||||
11.02 | Property | Pecan Promenade | Yes | 11.02 | ||||||||||
11.03 | Property | Valley Plaza | Yes | 11.03 | ||||||||||
11.04 | Property | Pear Tree | Yes | 11.04 | ||||||||||
11.05 | Property | Glendale Market Square | Yes | 11.05 | ||||||||||
11.06 | Property | Central Park Shopping Center | Yes | 11.06 | ||||||||||
11.07 | Property | Val Vista Towne Center | Yes | 11.07 | ||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | Yes | 11.08 | ||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | Yes | 11.09 | ||||||||||
11.10 | Property | Homeland - Bartow, FL | Yes | 11.10 | ||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | Yes | 11.11 | ||||||||||
12 | Loan | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 2,928,000 | 74,734,022.51 | Yes | 12 | ||||||
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida | Yes | 13 | ||||||||
13.01 | Property | University Parkway Sarasota Self Storage | Yes | 13.01 | ||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | Yes | 13.02 | ||||||||||
13.03 | Property | Cortez Bradenton Self Storage | Yes | 13.03 | ||||||||||
13.04 | Property | Cheval Lutz Self Storage | Yes | 13.04 | ||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | Yes | 13.05 | ||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | Yes | 13.06 | ||||||||||
14 | Loan | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 20,000,000.00 | 3.57000% | Yes | 14 | ||||||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 30,000,000.00 | 70,000,000.00 | 3.45000% | Yes | 15 | |||||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 46,500,000.00 | Yes | 16 | |||||||
16.01 | Property | University Downs | Yes | 16.01 | ||||||||||
16.02 | Property | Ella Lofts | Yes | 16.02 | ||||||||||
16.03 | Property | University View | Yes | 16.03 | ||||||||||
16.04 | Property | Colonie | Yes | 16.04 | ||||||||||
16.05 | Property | Hillcrest Oakwood | Yes | 16.05 | ||||||||||
16.06 | Property | Southgate | Yes | 16.06 | ||||||||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 33,500,000.00 | 57,200,000.00 | 4.50000% | Yes | 17 | |||||
17.01 | Property | 244 East 78th Street | Yes | 17.01 | ||||||||||
17.02 | Property | 332 East 71st Street | Yes | 17.02 | ||||||||||
17.03 | Property | 323 East 78th Street | Yes | 17.03 | ||||||||||
17.04 | Property | 513 East 82nd Street | Yes | 17.04 | ||||||||||
17.05 | Property | 502 East 73rd Street | Yes | 17.05 | ||||||||||
17.06 | Property | 1556 Second Avenue | Yes | 17.06 | ||||||||||
17.07 | Property | 344 East 55th Street | Yes | 17.07 | ||||||||||
17.08 | Property | 228 East 84th Street | Yes | 17.08 | ||||||||||
17.09 | Property | 419 East 82nd Street | Yes | 17.09 | ||||||||||
17.10 | Property | 340 East 81st Street | Yes | 17.10 | ||||||||||
17.11 | Property | 338 East 55th Street | Yes | 17.11 | ||||||||||
17.12 | Property | 409 East 81st Street | Yes | 17.12 | ||||||||||
17.13 | Property | 322 East 74th Street | Yes | 17.13 | ||||||||||
17.14 | Property | 443 East 78th Street | Yes | 17.14 | ||||||||||
17.15 | Property | 340 East 55th Street | Yes | 17.15 | ||||||||||
17.16 | Property | 407 East 81st Street | Yes | 17.16 | ||||||||||
17.17 | Property | 340 East 61st Street | Yes | 17.17 | ||||||||||
17.18 | Property | 242 East 75th Street | Yes | 17.18 | ||||||||||
17.19 | Property | 342 East 76th Street | Yes | 17.19 | ||||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 62,874 | 5/17/2037 | Yes | 18 | ||||||
19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Yes | 19 | ||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Yes | 20 | ||||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Yes | 21 | ||||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Yes | 22 | ||||||||
23 | Loan | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 185,000,000.00 | Yes | 23 | |||||||
23.01 | Property | InterContinental | 1/23/2033 | Yes | 23.01 | |||||||||
23.02 | Property | DoubleTree Sunrise | 5/31/2029 | Yes | 23.02 | |||||||||
23.03 | Property | DoubleTree Charlotte | 10/31/2029 | Yes | 23.03 | |||||||||
23.04 | Property | DoubleTree RTP | 5/31/2030 | Yes | 23.04 | |||||||||
24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | Yes | 24 | ||||||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | Yes | 25 | ||||||||
25.01 | Property | Iron Mountain | Yes | 25.01 | ||||||||||
25.02 | Property | Deerwood | Yes | 25.02 | ||||||||||
25.03 | Property | Rose City | Yes | 25.03 | ||||||||||
25.04 | Property | Roscommon | Yes | 25.04 | ||||||||||
25.05 | Property | Bigfork | Yes | 25.05 | ||||||||||
25.06 | Property | Brimfield | Yes | 25.06 | ||||||||||
25.07 | Property | Whittemore | Yes | 25.07 | ||||||||||
25.08 | Property | Frederic | Yes | 25.08 | ||||||||||
25.09 | Property | Lenox | Yes | 25.09 | ||||||||||
25.10 | Property | Paullina | Yes | 25.10 | ||||||||||
25.11 | Property | Adair | Yes | 25.11 | ||||||||||
25.12 | Property | Akron | Yes | 25.12 | ||||||||||
25.13 | Property | New Harmony | Yes | 25.13 | ||||||||||
25.14 | Property | Table Grove | Yes | 25.14 | ||||||||||
25.15 | Property | Griswold | Yes | 25.15 | ||||||||||
25.16 | Property | Neosho | Yes | 25.16 | ||||||||||
25.17 | Property | Sidney | Yes | 25.17 | ||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | Yes | 26 | ||||||||
26.01 | Property | Compass Self Storage Jackson | Yes | 26.01 | ||||||||||
26.02 | Property | Compass Self Storage Flat Rock | Yes | 26.02 | ||||||||||
26.03 | Property | Storage Pros Lansing | Yes | 26.03 | ||||||||||
27 | Loan | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Yes | 27 | ||||||||
28 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Yes | 28 | ||||||||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | Yes | 29 | ||||||||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Yes | 30 | ||||||||
31 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Yes | 31 | ||||||||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 9/30/2038 | Yes | 32 | |||||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Yes | 33 | ||||||||
34 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 36,500,000.00 | Yes | 34 | |||||||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Yes | 35 | ||||||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Yes | 36 | ||||||||
37 | Loan | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Yes | 37 | ||||||||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 3/31/2030 | Yes | 38 | |||||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Yes | 39 | ||||||||
40 | Loan | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Yes | 40 | ||||||||
41 | Loan | GACC | Deutsche Bank AG, New York Branch | Houston Building | Yes | 41 | ||||||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Yes | 42 | ||||||||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Yes | 43 | ||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Yes | 44 | ||||||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Yes | 45 | ||||||||
46 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | Yes | 46 | ||||||||
47 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | Yes | 47 |
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date / ARD. |
(4) | Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan. See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s). |
MORTGAGE POOL CHARACTERISTICS | |
Mortgage Pool Characteristics | |
Initial Pool Balance | $1,181,871,508 |
Number of Mortgage Loans | 47 |
Number of Mortgaged Properties | 117 |
Average Cut-off Date Mortgage Loan Balance | $25,146,202 |
Weighted Average Mortgage Interest Rate | 4.17220% |
Weighted Average Remaining Term to Maturity (months) | 107 |
Weighted Average Remaining Amortization Term (months) | 345 |
Weighted Average Cut-off Date LTV Ratio | 55.1% |
Weighted Average Maturity Date LTV Ratio | 52.4% |
Weighted Average Underwritten NCF Debt Service Coverage Ratio | 2.45x |
Weighted Average Debt Yield on Underwritten NOI | 11.2% |
COLLATERAL OVERVIEW | ||||
Mortgage Loans by Loan Seller | ||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance |
German American Capital Corporation | 17 | 43 | 469,366,810 | 39.7% |
JPMorgan Chase Bank, National Association | 17 | 45 | 424,322,905 | 35.9% |
Citi Real Estate Funding Inc. | 13 | 29 | 288,181,792 | 24.4% |
Total | 47 | 117 | 1,181,871,508 | 100.0% |
Top 10 Mortgage Loans | |||||||
Top 10 Mortgage Loans | Loan Seller | Cut-off Date Balance ($) | % of Initial Pool Balance | Cut-off Date LTV Ratio | UW NOI Debt Yield | UW NCF DSCR | Property Type |
30 Hudson Yards | GACC | 93,200,000 | 7.9% | 50.9% | 10.9% | 3.45 | Office |
Woodlands Mall | GACC | 76,200,000 | 6.4% | 25.8% | 17.5% | 3.97 | Retail |
The Zappettini Portfolio | CREFI | 65,000,000 | 5.5% | 64.0% | 8.0% | 1.83 | Office |
Montalvo Square | GACC | 55,000,000 | 4.7% | 64.7% | 9.0% | 2.22 | Retail |
Chemours HQ | JPMCB | 50,400,000 | 4.3% | 60.0% | 11.3% | 2.71 | Office |
Osborn Triangle | JPMCB | 50,000,000 | 4.2% | 37.1% | 12.5% | 3.12 | Mixed Use |
10000 Santa Monica Boulevard | JPMCB | 50,000,000 | 4.2% | 39.8% | 9.9% | 2.34 | Multifamily |
3 Columbus Circle | JPMCB | 50,000,000 | 4.2% | 45.4% | 12.3% | 2.91 | Office |
250 Livingston | CREFI | 50,000,000 | 4.2% | 59.5% | 9.4% | 2.53 | Mixed Use |
Grand Canal Shoppes | JPMCB | 50,000,000 | 4.2% | 46.3% | 9.6% | 2.46 | Retail |
Property Types | |||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance |
Office | 22 | 376,878,145 | 31.9% |
CBD | 4 | 201,850,000 | 17.1% |
Suburban | 17 | 160,028,145 | 13.5% |
Medical | 1 | 15,000,000 | 1.3% |
Retail | 37 | 340,846,795 | 28.8% |
Anchored | 15 | 188,521,795 | 16.0% |
Super Regional Mall | 1 | 76,200,000 | 6.4% |
Specialty Retail | 1 | 50,000,000 | 4.2% |
Single Tenant Retail | 20 | 26,125,000 | 2.2% |
Mixed Use | 9 | 155,224,583 | 13.1% |
Office/Multifamily | 1 | 50,000,000 | 4.2% |
Office/Laboratory | 3 | 50,000,000 | 4.2% |
Office/Retail | 1 | 49,822,682 | 4.2% |
Multifamily/Retail | 3 | 4,105,445 | 0.3% |
Multifamily/Office | 1 | 1,296,456 | 0.1% |
Multifamily | 25 | 151,606,004 | 12.8% |
High Rise | 2 | 80,000,000 | 6.8% |
Garden | 3 | 26,764,902 | 2.3% |
Student Housing | 5 | 25,243,003 | 2.1% |
Mid Rise | 15 | 19,598,099 | 1.7% |
Hospitality | 8 | 71,429,511 | 6.0% |
Full Service | 5 | 38,000,000 | 3.2% |
Limited Service | 3 | 33,429,511 | 2.8% |
Self Storage | 9 | 54,450,000 | 4.6% |
Industrial | 6 | 24,812,470 | 2.1% |
Warehouse/Distribution | 5 | 17,812,470 | 1.5% |
Flex | 1 | 7,000,000 | 0.6% |
Manufactured Housing | 1 | 6,624,000 | 0.6% |
Total | 117 | 1,181,871,508 | 100.0% |
Geographic Distribution | |||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance |
California | 20 | 242,924,214 | 20.6% |
New York | 23 | 221,841,997 | 18.8% |
Texas | 4 | 109,035,323 | 9.2% |
Florida | 12 | 82,841,813 | 7.0% |
Delaware | 1 | 50,400,000 | 4.3% |
Massachusetts | 3 | 50,000,000 | 4.2% |
Nevada | 1 | 50,000,000 | 4.2% |
Hawaii | 1 | 49,822,682 | 4.2% |
Arizona | 6 | 48,088,460 | 4.1% |
Virginia | 4 | 44,613,344 | 3.8% |
New Jersey | 2 | 40,000,000 | 3.4% |
West Virginia | 1 | 23,000,000 | 1.9% |
Michigan | 9 | 22,899,466 | 1.9% |
Illinois | 3 | 20,952,305 | 1.8% |
Iowa | 7 | 20,100,842 | 1.7% |
Colorado | 2 | 19,190,589 | 1.6% |
Maine | 1 | 12,422,905 | 1.1% |
Indiana | 3 | 9,792,578 | 0.8% |
Kansas | 1 | 9,300,000 | 0.8% |
Oregon | 1 | 8,240,157 | 0.7% |
Louisiana | 1 | 7,972,500 | 0.7% |
Alabama | 1 | 7,858,743 | 0.7% |
Minnesota | 3 | 7,263,354 | 0.6% |
Wyoming | 1 | 6,624,000 | 0.6% |
Ohio | 1 | 5,450,000 | 0.5% |
North Carolina | 2 | 4,252,500 | 0.4% |
Kentucky | 1 | 3,650,000 | 0.3% |
Pennsylvania | 1 | 2,513,572 | 0.2% |
Missouri | 1 | 820,164 | 0.1% |
Total | 117 | 1,181,871,508 | 100.0% |
Distribution of Amortization Types | |||
Amortization Type | Number of Mortgage Loans | Cut-off Date Balance ($) | % of Initial Pool Balance |
Interest Only | 27 | 903,817,500 | 76.5% |
Interest Only, Then Amortizing | 10 | 114,044,000 | 9.6% |
Amortizing (30 Years) | 7 | 82,766,179 | 7.0% |
Amortizing (25 Years) | 2 | 66,293,829 | 5.6% |
Interest Only, Then Amortizing - ARD | 1 | 14,950,000 | 1.3% |
Total | 47 | 1,181,871,508 | 100.0% |