FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-226123-12 | ||
Free Writing Prospectus dated July [28], 2021 | ||||
The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com. | ||||
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision. | ||||
The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale. | ||||
Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value. | ||||
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system. | ||||
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | County | State | Zip Code | General Property Type |
1 | 2 | ||||||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 9.8% | 100.0% | GSBI, DBRI, BMO | GSMC, GACC | Yes - Group 1 | NAP | 161 Avenue of the Americas and 233 Spring Street | New York | New York | New York | 10013 | Office |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 4.3% | 100.0% | CREFI | CREFI | NAP | NAP | 701-707 3rd Street | West Sacramento | Yolo | California | 95605 | Office |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 4.1% | 100.0% | CREFI | CREFI | NAP | NAP | 8400 Northwest 36th Street | Doral | Miami-Dade | Florida | 33166 | Office |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | 3.3% | 100.0% | JPMCB | JPMCB | NAP | NAP | 909 Third Avenue | New York | New York | New York | 10022 | Other |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 2.9% | 100.0% | GSBI | GSMC | NAP | NAP | 135-05 20th Avenue | College Point | Queens | New York | 11356 | Retail |
6 | 6 | Loan | 1 | Swingline Building | 2.9% | 100.0% | CREFI | CREFI | Yes - Group 1 | NAP | 32-00 Skillman Avenue | Long Island City | Queens | New York | 11101 | Industrial | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 2.7% | DBNY | GACC | NAP | NAP | Various | Various | Various | Various | Various | Self Storage | |
7.01 | 7.01 | Property | 1 | Coon Rapids | 0.5% | 19.7% | 3401 Coon Rapids Boulevard Northwest | Coon Rapids | Anoka | Minnesota | 55433 | Self Storage | |||||
7.02 | 7.02 | Property | 1 | Manassas Park | 0.4% | 16.4% | 8537 Centreville Road | Manassas Park | Manassas Park City | Virginia | 20111 | Self Storage | |||||
7.03 | 7.03 | Property | 1 | Route 295 | 0.4% | 15.7% | 375, 411 and 425 Marginal Way | Portland | Cumberland | Maine | 04101 | Self Storage | |||||
7.04 | 7.04 | Property | 1 | Westcreek | 0.4% | 12.8% | 3019 Altamesa Boulevard | Fort Worth | Tarrant | Texas | 76133 | Self Storage | |||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | 0.2% | 8.7% | 3800 North Causeway Boulevard | Metairie | Jefferson | Louisiana | 70002 | Self Storage | |||||
7.06 | 7.06 | Property | 1 | State Avenue | 0.2% | 8.5% | 5200 State Avenue | Kansas City | Wyandotte | Kansas | 66102 | Self Storage | |||||
7.07 | 7.07 | Property | 1 | Ina Road | 0.2% | 8.3% | 4040 West Ina Road | Tucson | Pima | Arizona | 85741 | Self Storage | |||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | 0.1% | 5.3% | 5020 South Cedar Street | Lansing | Ingham | Michigan | 48910 | Self Storage | |||||
7.09 | 7.09 | Property | 1 | Automall | 0.1% | 4.6% | 4655 North Oracle Road | Tucson | Pima | Arizona | 85705 | Self Storage | |||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 2.5% | 100.0% | CREFI | CREFI | NAP | NAP | 1700 Fruitville Pike | Lancaster | Lancaster | Pennsylvania | 17601 | Retail |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 2.4% | 100.0% | CREFI | CREFI | NAP | NAP | 2604 Rockport Lane | Naperville | Will | Illinois | 60564 | Multifamily | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 2.4% | 100.0% | DBRI | GACC | NAP | NAP | 410 - 430 North Scottsdale Road | Tempe | Maricopa | Arizona | 85281 | Mixed Use |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 2.3% | 100.0% | JPMCB | JPMCB | NAP | NAP | 436 Seventh Avenue | Pittsburgh | Allegheny | Pennsylvania | 15219 | Office |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 2.2% | CREFI, DBRI | CREFI, GACC | NAP | NAP | Various | Huntsville | Madison | Alabama | Various | Office | |
12.01 | 12.01 | Property | 1 | Research Place | 0.5% | 24.9% | 5000 Bradford Boulevard Northwest | Huntsville | Madison | Alabama | 35805 | Office | |||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | 0.5% | 21.1% | 7037-7067 Madison Pike Northwest | Huntsville | Madison | Alabama | 35806 | Office | |||||
12.03 | 12.03 | Property | 1 | Regions Center | 0.4% | 19.5% | 200 Clinton Avenue West | Huntsville | Madison | Alabama | 35801 | Office | |||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | 0.3% | 14.7% | 301 Voyager Way Northwest | Huntsville | Madison | Alabama | 35806 | Office | |||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | 0.2% | 11.0% | 5030 Bradford Boulevard Northwest | Huntsville | Madison | Alabama | 35805 | Office | |||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | 0.2% | 8.8% | 620 Discovery Drive Northwest | Huntsville | Madison | Alabama | 35806 | Office | |||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 2.0% | 100.0% | CREFI | CREFI | NAP | NAP | 5200, 5210 and 5220 Belfort Road | Jacksonville | Duval | Florida | 32256 | Office |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 2.0% | 100.0% | JPMCB | JPMCB | NAP | NAP | 3301 Domain Street | St. Charles | St. Charles | Missouri | 63301 | Multifamily |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 2.0% | 100.0% | GSBI, AREF | GSMC | NAP | NAP | 485 Route 1 South | Iselin | Middlesex | New Jersey | 08830 | Other |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 2.0% | CREFI | CREFI | NAP | NAP | Various | Various | Various | Various | Various | Various | |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | 0.2% | 10.8% | 1333 Western Avenue | Chicago Heights | Cook | Illinois | 60411 | Retail | |||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | 0.2% | 9.9% | 7878 South Harlem Avenue | Bridgeview | Cook | Illinois | 60455 | Retail | |||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | 0.2% | 8.2% | 1650 Washington Avenue | Alton | Madison | Illinois | 62002 | Retail | |||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | 0.1% | 7.5% | 1 Viewpoint Drive | Alexandria | Campbell | Kentucky | 41001 | Retail | |||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | 0.1% | 5.9% | 130 West Lincoln Highway | DeKalb | DeKalb | Illinois | 60115 | Retail | |||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | 0.1% | 5.6% | 2601 West Schaumburg Road | Schaumburg | Cook | Illinois | 60194 | Retail | |||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | 0.1% | 4.9% | 4300 Southeast 29th Street | Del City | Oklahoma | Oklahoma | 73115 | Retail | |||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | 0.1% | 4.9% | 1208-1212 Maple Avenue | Zanesville | Muskingum | Ohio | 43701 | Retail | |||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | 0.1% | 4.8% | 10 East Wilson Boulevard | Hagerstown | Washington | Maryland | 21740 | Retail | |||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | 0.1% | 4.7% | 1115 Herrington Road | Lawrenceville | Gwinnett | Georgia | 30044 | Office | |||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | 0.1% | 4.7% | 1415 West Jefferson Street | Joliet | Will | Illinois | 60435 | Retail | |||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | 0.1% | 4.7% | 4455 US Route 36 East | Decatur | Macon | Illinois | 62521 | Office | |||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | 0.1% | 4.6% | 4037 Glenwood Road | Decatur | DeKalb | Georgia | 30032 | Retail | |||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | 0.1% | 3.3% | 2911 Milwaukee Road | Beloit | Rock | Wisconsin | 53511 | Retail | |||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | 0.1% | 2.6% | 480 Gateway Drive | Grimes | Polk | Iowa | 50111 | Retail | |||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | 0.0% | 2.2% | 206 Woodland Highway | Belle Chasse | Plaquemines | Louisiana | 70037 | Retail | |||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | 0.0% | 2.2% | 203 North Vine Street | Urbana | Champaign | Illinois | 61802 | Retail | |||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | 0.0% | 2.2% | 2722 Federal Street | Camden | Camden | New Jersey | 08105 | Retail | |||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | 0.0% | 2.1% | 1931 Highway 308 | Thibodaux | Lafourche | Louisiana | 70301 | Retail | |||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | 0.0% | 2.1% | 308 Grand Caillou Road | Houma | Terrebonne | Louisiana | 70363 | Retail | |||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | 0.0% | 2.0% | 25460 State Road 2 | South Bend | St. Joseph | Indiana | 46619 | Retail | |||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 1.9% | 100.0% | JPMCB | JPMCB | NAP | NAP | 4413 Town Center Parkway | Jacksonville | Duval | Florida | 32246 | Retail |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | 1.9% | 100.0% | GSBI | GSMC | NAP | NAP | 2800-2990 North Campbell Avenue | Tucson | Pima | Arizona | 85719 | Retail |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 1.9% | 100.0% | DBRI | GACC | NAP | NAP | 5001 Montgomery Boulevard Northeast | Albuquerque | Bernalillo | New Mexico | 87109 | Retail |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | 1.8% | 100.0% | DBRI | GACC | NAP | NAP | 2 Washington Street - Unit 3A | New York | New York | New York | 10004 | Multifamily |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | 1.7% | CREFI | CREFI | NAP | NAP | Various | Various | Various | Various | Various | Retail | |
21.01 | 21.01 | Property | 1 | Gateway Plaza | 0.8% | 44.9% | 1305-1335 Western Boulevard | Jacksonville | Onslow | North Carolina | 28546 | Retail | |||||
21.02 | 21.02 | Property | 1 | Westland Plaza | 0.6% | 35.9% | 6725-6905 Odana Road | Madison | Dane | Wisconsin | 53719 | Retail | |||||
21.03 | 21.03 | Property | 1 | Orland Corners | 0.3% | 19.2% | 15102-15148 South La Grange Road | Orland Park | Cook | Illinois | 60462 | Retail | |||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 1.7% | 100.0% | JPMCB | JPMCB | NAP | NAP | 3500, 3700, 3800 Colonnade Parkway | Birmingham | Jefferson | Alabama | 35243 | Office |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | 1.6% | 100.0% | CREFI | CREFI | NAP | NAP | 125 West 16th Street | New York | New York | New York | 10011 | Multifamily |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 1.6% | CREFI | CREFI | NAP | NAP | Various | Brooklyn | Kings | New York | Various | Multifamily | ||
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | 0.4% | 24.4% | 4219 15th Avenue | Brooklyn | Kings | New York | 11219 | Multifamily | |||||
24.02 | 24.02 | Property | 1 | 662 Park Place | 0.4% | 22.0% | 662 Park Place | Brooklyn | Kings | New York | 11216 | Multifamily | |||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | 0.2% | 14.3% | 30 Claver Place | Brooklyn | Kings | New York | 11238 | Multifamily | |||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | 0.2% | 12.4% | 132 New York Avenue | Brooklyn | Kings | New York | 11216 | Multifamily | |||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | 0.2% | 11.7% | 269 Kosciuszko Street | Brooklyn | Kings | New York | 11221 | Multifamily | |||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | 0.1% | 7.9% | 1100 DeKalb Avenue | Brooklyn | Kings | New York | 11221 | Multifamily | |||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | 0.1% | 7.4% | 119 Albany Avenue | Brooklyn | Kings | New York | 11213 | Multifamily | |||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 1.6% | 100.0% | CREFI | CREFI | NAP | NAP | 4500 Academy Road | Cookeville | Putnam | Tennessee | 38506 | Industrial |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 1.5% | 100.0% | JPMCB | JPMCB | NAP | NAP | 83 South Tunnel Road | Asheville | Buncombe | North Carolina | 28805 | Retail |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 1.5% | 100.0% | GSBI, BANA | GSMC | NAP | NAP | 11410 Century Oaks Terrace | Austin | Travis | Texas | 78758 | Retail |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 1.3% | 100.0% | CREFI | CREFI | Yes - Group 2 | NAP | 733 Amsterdam Avenue | New York | New York | New York | 10025 | Retail |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | 1.3% | 100.0% | CREFI | CREFI | NAP | NAP | 949-955 Flatbush Avenue | Brooklyn | Kings | New York | 11235 | Mixed Use |
30 | 30 | Loan | 1 | 116 East 124th Street | 1.3% | 100.0% | CREFI | CREFI | NAP | NAP | 116-120 East 124th Street | New York | New York | New York | 10035 | Office | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 1.3% | CREFI | CREFI | Yes - Group 3 | NAP | Various | Various | Various | Louisiana | Various | Self Storage | ||
31.01 | 31.01 | Property | 1 | Extra Space Lodi | 0.6% | 44.8% | 6130 Lodi Road | Alexandria | Rapides | Louisiana | 71303 | Self Storage | |||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | 0.5% | 36.4% | 12558 Lake Charles Highway | Leesville | Vernon | Louisiana | 71446 | Self Storage | |||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | 0.2% | 18.8% | 240 Windermere Boulevard | Alexandria | Rapides | Louisiana | 71303 | Self Storage | |||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | 1.3% | 100.0% | JPMCB | JPMCB | NAP | NAP | 8600 River Road | Pennsauken Township | Camden | New Jersey | 08110 | Industrial |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 1.3% | 100.0% | CREFI | CREFI | NAP | NAP | 3116 South Route 59 | Naperville | Will | Illinois | 60564 | Retail |
A-1-1
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | County | State | Zip Code | General Property Type |
1 | 2 | ||||||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 1.1% | CREFI | CREFI | NAP | NAP | Various | Various | Various | Ohio | Various | Self Storage | |
34.01 | 34.01 | Property | 1 | Budget Storage | 0.3% | 23.9% | 425 Milan Avenue | Norwalk | Huron | Ohio | 44857 | Self Storage | |||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | 0.2% | 19.9% | 3032 Liberty Avenue | Vermilion | Lorain | Ohio | 44089 | Self Storage | |||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | 0.2% | 19.5% | 6201 Baumhart Road | Lorain | Lorain | Ohio | 44053 | Self Storage | |||||
34.04 | 34.04 | Property | 1 | Factory Drive | 0.1% | 13.2% | 4817 Factory Drive | Fairfield | Butler | Ohio | 45014 | Self Storage | |||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | 0.1% | 12.4% | 7702 Milan Road | Sandusky | Erie | Ohio | 44870 | Self Storage | |||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | 0.1% | 11.1% | 10001 York Theta Drive | North Royalton | Cuyahoga | Ohio | 44133 | Self Storage | |||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | 1.1% | 100.0% | DBRI | GACC | NAP | NAP | 5800 Uplander Way | Culver City | Los Angeles | California | 90230 | Office |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 1.0% | 100.0% | DBRI | GACC | NAP | NAP | 24301 Southland Drive | Hayward | Alameda | California | 94545 | Office |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 0.9% | 100.0% | DBRI | GACC | NAP | NAP | 1941 North Decatur Boulevard | Las Vegas | Clark | Nevada | 89108 | Retail |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | 0.9% | 100.0% | JPMCB | JPMCB | NAP | NAP | 2231-2299 North 2nd Street | Millville | Cumberland | New Jersey | 08332 | Retail |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | 0.9% | DBRI | GACC | NAP | NAP | Various | Various | Various | Various | Various | Office | |
39.01 | 39.01 | Property | 1 | Dallas | 0.2% | 22.2% | 2726-2730 Coombs Creek Drive | Dallas | Dallas | Texas | 75211 | Office | |||||
39.02 | 39.02 | Property | 1 | Spring Valley | 0.2% | 17.9% | 8202 Spring Valley Road | Dallas | Dallas | Texas | 75240 | Office | |||||
39.03 | 39.03 | Property | 1 | Lawton | 0.1% | 13.3% | 924 Southwest 38th Street | Lawton | Comanche | Oklahoma | 73505 | Office | |||||
39.04 | 39.04 | Property | 1 | Grand Prairie | 0.1% | 9.0% | 828 South Carrier Parkway | Grand Prairie | Dallas | Texas | 75051 | Office | |||||
39.05 | 39.05 | Property | 1 | Longview | 0.1% | 9.0% | 2130 Alpine Road | Longview | Gregg | Texas | 75601 | Office | |||||
39.06 | 39.06 | Property | 1 | Garland | 0.1% | 8.0% | 2851 Dairy Road | Garland | Dallas | Texas | 75041 | Office | |||||
39.07 | 39.07 | Property | 1 | San Antonio | 0.1% | 7.9% | 4371 East Southcross Boulevard | San Antonio | Bexar | Texas | 78222 | Office | |||||
39.08 | 39.08 | Property | 1 | Texas City | 0.1% | 7.6% | 5631 Attwater Avenue | Texas City | Galveston | Texas | 77539 | Office | |||||
39.09 | 39.09 | Property | 1 | Odessa | 0.0% | 5.1% | 701 McDonald Street | Odessa | Ector | Texas | 79761 | Office | |||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | 0.9% | DBRI | GACC | NAP | NAP | Various | Various | Suffolk | New York | Various | Various | ||
40.01 | 40.01 | Property | 1 | 269 Butter Lane | 0.4% | 52.1% | 269 Butter Lane | Bridgehampton | Suffolk | New York | 11932 | Industrial | |||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | 0.3% | 34.3% | 425 County Road 39 | Southampton | Suffolk | New York | 11968 | Office | |||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | 0.1% | 13.6% | 734 Montauk Highway | Water Mill | Suffolk | New York | 11976 | Retail | |||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 0.8% | 100.0% | CREFI | CREFI | Yes - Group 4 | NAP | 4201 Tonnelle Avenue | North Bergen | Hudson | New Jersey | 07047 | Industrial |
42 | 42 | Loan | 1 | Kautex Industrial | 0.8% | 100.0% | CREFI | CREFI | NAP | NAP | 2627 Clark Avenue | Detroit | Wayne | Michigan | 48210 | Industrial | |
43 | 43 | Loan | 1 | Logan Industrial | 0.8% | 100.0% | CREFI | CREFI | NAP | NAP | 1000 Blasingame Road | Hempstead | Waller | Texas | 77445 | Industrial | |
44 | 44 | Loan | 13 | 1 | shareDowntown | 0.7% | 100.0% | DBRI | GACC | NAP | NAP | 1310 South Casino Center Boulevard | Las Vegas | Clark | Nevada | 89104 | Multifamily |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | 0.7% | 100.0% | DBRI | GACC | NAP | NAP | 355 Adrian Road | Millbrae | San Mateo | California | 94030 | Industrial |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 0.7% | 100.0% | DBRI | GACC | NAP | NAP | 4510 Edison Avenue and 625 North Murray Boulevard | Colorado Springs | El Paso | Colorado | 80915 | Mixed Use |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | 0.7% | 100.0% | CREFI | CREFI | NAP | NAP | 660 South 200 East | Salt Lake City | Salt Lake | Utah | 84111 | Office |
48 | 48 | Loan | 1 | Hillside Apartments | 0.7% | 100.0% | DBRI | GACC | NAP | NAP | 111 Hillside Drive | Independence | Jackson | Missouri | 64050 | Multifamily | |
49 | 49 | Loan | 1 | La Perla Apartments | 0.7% | 100.0% | CREFI | CREFI | NAP | NAP | 3287 Tara Court East | Speedway | Marion | Indiana | 46224 | Multifamily | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | 0.7% | 100.0% | GSBI | GSMC | Yes - Group 5 | NAP | 847 Boll Weevil Circle | Enterprise | Coffee | Alabama | 36330 | Retail |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | 0.7% | 100.0% | CREFI | CREFI | NAP | NAP | 65, 101, 129 Northeast 23rd Street | Miami | Miami-Dade | Florida | 33137 | Industrial |
52 | 52 | Loan | 13 | 1 | Turner Farms | 0.7% | 100.0% | DBRI | GACC | NAP | NAP | 3620 Benson Road | Garner | Wake | North Carolina | 27529 | Self Storage |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | 0.7% | 100.0% | GSBI | GSMC | NAP | NAP | 3915 14th Avenue | Brooklyn | Kings | New York | 11218 | Mixed Use |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 0.7% | 100.0% | CREFI | CREFI | NAP | NAP | 308 Avenue V | Lubbock | Lubbock | Texas | 79415 | Hospitality |
55 | 55 | Loan | 1 | 2102 Avenue Z | 0.6% | 100.0% | CREFI | CREFI | NAP | NAP | 2102 Avenue Z | Brooklyn | Kings | New York | 11235 | Mixed Use | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 0.6% | 100.0% | DBRI | GACC | NAP | NAP | 160 Bernham Drive | Cleveland | Bradley | Tennessee | 37312 | Hospitality |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 0.6% | 100.0% | CREFI | CREFI | NAP | NAP | 43-45 Crossways Park Drive | Woodbury | Nassau | New York | 11797 | Office | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | 0.5% | 100.0% | JPMCB | JPMCB | NAP | NAP | 80 NE 40th Street | Miami | Miami-Dade | Florida | 33137 | Retail |
59 | 59 | Loan | 1 | 5517 Broadway | 0.5% | 100.0% | CREFI | CREFI | Yes - Group 2 | NAP | 5517 Broadway | Bronx | Bronx | New York | 10463 | Retail | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 0.5% | 100.0% | CREFI | CREFI | NAP | NAP | 7340 Garners Ferry Road | Columbia | Richland | South Carolina | 29209 | Hospitality | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 0.5% | CREFI | CREFI | Yes - Group 3 | NAP | Various | Various | Various | Various | Various | Self Storage | ||
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | 0.3% | 58.3% | 1385 South Jefferson Avenue | Cookeville | Putnam | Tennessee | 38506 | Self Storage | |||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | 0.2% | 41.7% | 11990 Old Wellborn Road | College Station | Brazos | Texas | 77845 | Self Storage | |||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | 0.4% | 100.0% | GSBI | GSMC | Yes - Group 5 | NAP | 1667 Ooltewah Ringgold Road | Ooltewah | Hamilton | Tennessee | 37363 | Retail | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | 0.4% | 100.0% | CREFI | CREFI | NAP | NAP | 4705-4711 West Highway 146 | Buckner | Oldham | Kentucky | 40010 | Multifamily | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 0.4% | 100.0% | CREFI | CREFI | Yes - Group 4 | NAP | 4001 Dell Avenue | North Bergen | Hudson | New Jersey | 07047 | Industrial | |
65 | 65 | Loan | 1 | 2679 Redondo | 0.4% | 100.0% | CREFI | CREFI | NAP | NAP | 2679 Redondo Avenue | Long Beach | Los Angeles | California | 90806 | Office | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | 0.4% | 100.0% | CREFI | CREFI | NAP | NAP | 838 West Elliot Road | Gilbert | Maricopa | Arizona | 85233 | Office |
67 | 67 | Loan | 1 | Vallen Distribution Center | 0.4% | 100.0% | CREFI | CREFI | NAP | NAP | 12717 Ann Street | Santa Fe Springs | Los Angeles | California | 90670 | Industrial | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 0.3% | DBRI | GACC | NAP | NAP | Various | Conroe | Montgomery | Texas | 77301 | Multifamily | |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | 0.3% | 80.8% | 701 & 715 North Frazier Street | Conroe | Montgomery | Texas | 77301 | Multifamily | |||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | 0.1% | 19.2% | 909-913 West Lewis Street | Conroe | Montgomery | Texas | 77301 | Multifamily | |||||
69 | 69 | Loan | 1 | 4138 Broadway | 0.3% | 100.0% | CREFI | CREFI | Yes - Group 2 | NAP | 4138 Broadway | New York | New York | New York | 10033 | Retail | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | 0.2% | 100.0% | DBRI | GACC | NAP | NAP | 2100 Brooken Hill Drive | Fort Smith | Sebastian | Arkansas | 72908 | Multifamily | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | 0.2% | 100.0% | CREFI | CREFI | Yes - Group 3 | NAP | 23227 Freedom Avenue | Port Charlotte | Charlotte | Florida | 33980 | Self Storage |
A-1-2
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) |
2 | 3 | 4,5 | 4,5 | 4 | 6 | 7,8,9 | ||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | CBD | 1904-1926 | 2016 | 786,891 | SF | 597.29 | 135,000,000 | 135,000,000 | 135,000,000 | 2.72466879% | 0.01486% | 2.70980879% | NAP |
2 | 2 | Loan | 20 | 1 | The Ziggurat | CBD | 1998 | NAP | 373,725 | SF | 158.04 | 59,065,000 | 59,065,000 | 59,065,000 | 3.13000% | 0.01986% | 3.11014% | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | Suburban | 2001 | 2018 | 240,669 | SF | 232.68 | 56,000,000 | 56,000,000 | 56,000,000 | 3.31000% | 0.00986% | 3.30014% | NAP |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | Leased Fee | NAP | NAP | 82,341 | SF | 546.51 | 45,000,000 | 45,000,000 | 45,000,000 | 3.18800% | 0.00986% | 3.17814% | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | Anchored | 1998 | NAP | 331,130 | SF | 211.40 | 40,000,000 | 40,000,000 | 40,000,000 | 3.56600% | 0.00986% | 3.55614% | NAP |
6 | 6 | Loan | 1 | Swingline Building | Flex | 1951 | 2015 | 369,759 | SF | 108.18 | 40,000,000 | 40,000,000 | 40,000,000 | 3.50000% | 0.00986% | 3.49014% | NAP | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | Self Storage | Various | Various | 282,197 | SF | 133.36 | 37,720,000 | 37,633,193 | 25,611,869 | 2.59000% | 0.00986% | 2.58014% | 170,932.98 |
7.01 | 7.01 | Property | 1 | Coon Rapids | Self Storage | 1955 | 2003 | 41,094 | SF | 7,444,226 | 7,427,094 | 5,054,627 | ||||||
7.02 | 7.02 | Property | 1 | Manassas Park | Self Storage | 1974, 1996 | NAP | 41,125 | SF | 6,169,340 | 6,155,142 | 4,188,980 | ||||||
7.03 | 7.03 | Property | 1 | Route 295 | Self Storage | 1962, 1963, 1964, 1992 | NAP | 31,281 | SF | 5,914,363 | 5,900,752 | 4,015,851 | ||||||
7.04 | 7.04 | Property | 1 | Westcreek | Self Storage | 1986 | NAP | 44,355 | SF | 4,839,024 | 4,827,888 | 3,285,696 | ||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | Self Storage | 1994 | NAP | 21,950 | SF | 3,275,903 | 3,268,364 | 2,224,337 | ||||||
7.06 | 7.06 | Property | 1 | State Avenue | Self Storage | 1969-1992 | NAP | 30,757 | SF | 3,198,301 | 3,190,941 | 2,171,645 | ||||||
7.07 | 7.07 | Property | 1 | Ina Road | Self Storage | 1989, 1991 | NAP | 29,250 | SF | 3,137,329 | 3,130,109 | 2,130,245 | ||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | Self Storage | 1958 | 2003 | 23,185 | SF | 2,017,646 | 2,013,003 | 1,369,981 | ||||||
7.09 | 7.09 | Property | 1 | Automall | Self Storage | 1973, 1975, 1983 | NAP | 19,200 | SF | 1,723,868 | 1,719,901 | 1,170,506 | ||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | Anchored | 1998 | NAP | 263,453 | SF | 128.86 | 34,000,000 | 33,947,501 | 26,289,462 | 3.28000% | 0.00986% | 3.27014% | 148,530.54 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | Garden | 1999 | NAP | 321 | Units | 102,928.35 | 33,040,000 | 33,040,000 | 33,040,000 | 2.42000% | 0.00986% | 2.41014% | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | Office/Retail | 2020 | NAP | 309,176 | SF | 391.36 | 32,500,000 | 32,500,000 | 32,500,000 | 2.84000% | 0.00986% | 2.83014% | NAP |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | CBD | 1929 | 2017 | 333,518 | SF | 94.45 | 31,500,000 | 31,500,000 | 26,074,132 | 3.39600% | 0.00986% | 3.38614% | 139,626.73 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | CBD | Various | Various | 1,033,888 | SF | 77.38 | 30,000,000 | 30,000,000 | 23,312,120 | 3.41000% | 0.00986% | 3.40014% | 133,210.77 |
12.01 | 12.01 | Property | 1 | Research Place | CBD | 1980 | NAP | 275,928 | SF | 7,464,750 | 7,464,750 | 5,800,638 | ||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | CBD | 1999 | NAP | 236,507 | SF | 6,331,875 | 6,331,875 | 4,920,314 | ||||||
12.03 | 12.03 | Property | 1 | Regions Center | CBD | 1990 | 2006 | 154,918 | SF | 5,842,875 | 5,842,875 | 4,540,327 | ||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | CBD | 2007 | NAP | 110,275 | SF | 4,414,500 | 4,414,500 | 3,430,378 | ||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | CBD | 1999 | NAP | 134,318 | SF | 3,294,750 | 3,294,750 | 2,560,254 | ||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | CBD | 1989 | 2007 | 121,942 | SF | 2,651,250 | 2,651,250 | 2,060,209 | ||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | Suburban | 1998 | 2019 | 288,147 | SF | 97.00 | 27,950,000 | 27,950,000 | 27,950,000 | 3.21000% | 0.00986% | 3.20014% | NAP |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | Garden | 2004-2020 | NAP | 225 | Units | 122,222.22 | 27,500,000 | 27,500,000 | 27,500,000 | 3.18000% | 0.02986% | 3.15014% | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | Leased Fee | NAP | NAP | 629,190 | SF | 79.41 | 27,500,000 | 27,481,667 | 26,950,000 | 3.93800% | 0.00986% | 3.92814% | 100,437.30 |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | Various | Various | Various | 267,577 | SF | 175.78 | 27,000,000 | 27,000,000 | 27,000,000 | 3.16500% | 0.00986% | 3.15514% | NAP |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | Single Tenant | 1997 | NAP | 82,126 | SF | 2,927,607 | 2,927,607 | 2,927,607 | ||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | Single Tenant | 2001 | NAP | 15,120 | SF | 2,669,289 | 2,669,289 | 2,669,289 | ||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | Single Tenant | 1997 | NAP | 15,120 | SF | 2,210,056 | 2,210,056 | 2,210,056 | ||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | Single Tenant | 2008 | 2018 | 14,820 | SF | 2,037,844 | 2,037,844 | 2,037,844 | ||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | Single Tenant | 2012 | NAP | 9,708 | SF | 1,590,092 | 1,590,092 | 1,590,092 | ||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | Single Tenant | 1994 | NAP | 4,943 | SF | 1,521,208 | 1,521,208 | 1,521,208 | ||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | Single Tenant | 1996 | NAP | 13,905 | SF | 1,331,774 | 1,331,774 | 1,331,774 | ||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | Single Tenant | 1999 | NAP | 10,195 | SF | 1,320,293 | 1,320,293 | 1,320,293 | ||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | Single Tenant | 1998 | NAP | 10,125 | SF | 1,285,851 | 1,285,851 | 1,285,851 | ||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | Medical | 2005 | NAP | 8,659 | SF | 1,262,889 | 1,262,889 | 1,262,889 | ||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | Single Tenant | 1960 | NAP | 6,299 | SF | 1,262,889 | 1,262,889 | 1,262,889 | ||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | Medical | 2011 | NAP | 5,709 | SF | 1,262,889 | 1,262,889 | 1,262,889 | ||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | Single Tenant | 1999 | NAP | 10,125 | SF | 1,231,317 | 1,231,317 | 1,231,317 | ||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | Single Tenant | 2021 | NAP | 2,500 | SF | 881,152 | 881,152 | 881,152 | ||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | Single Tenant | 2021 | NAP | 9,984 | SF | 688,849 | 688,849 | 688,849 | ||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | Single Tenant | 2020 | NAP | 9,026 | SF | 605,613 | 605,613 | 605,613 | ||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | Single Tenant | 2016 | NAP | 4,000 | SF | 605,613 | 605,613 | 605,613 | ||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | Single Tenant | 1970 | 2021 | 7,987 | SF | 605,613 | 605,613 | 605,613 | ||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | Single Tenant | 2017 | NAP | 9,026 | SF | 579,781 | 579,781 | 579,781 | ||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | Single Tenant | 2016 | NAP | 9,100 | SF | 574,041 | 574,041 | 574,041 | ||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | Single Tenant | 2018 | NAP | 9,100 | SF | 545,339 | 545,339 | 545,339 | ||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | Anchored | 2006 | NAP | 113,139 | SF | 229.81 | 26,000,000 | 26,000,000 | 26,000,000 | 3.45000% | 0.00986% | 3.44014% | NAP |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | Anchored | 1987 | NAP | 176,527 | SF | 145.96 | 25,800,000 | 25,765,767 | 20,501,975 | 4.01000% | 0.05861% | 3.95139% | 123,321.93 |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | Anchored | 1980 | 2020 | 290,425 | SF | 87.80 | 25,500,000 | 25,500,000 | 22,002,349 | 3.90000% | 0.00986% | 3.89014% | 120,275.39 |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | High Rise | 1972 | 2018-2020 | 345 | Units | 381,159.42 | 25,000,000 | 25,000,000 | 25,000,000 | 3.45000% | 0.00986% | 3.44014% | NAP |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | Anchored | Various | Various | 295,813 | SF | 79.10 | 23,400,000 | 23,400,000 | 20,513,381 | 4.16000% | 0.00986% | 4.15014% | 125,590.44 |
21.01 | 21.01 | Property | 1 | Gateway Plaza | Anchored | 1999 | 2001 | 102,258 | SF | 10,500,000 | 10,500,000 | 9,204,722 | ||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | Anchored | 1979 | 2003 | 138,742 | SF | 8,400,000 | 8,400,000 | 7,363,778 | ||||||
21.03 | 21.03 | Property | 1 | Orland Corners | Anchored | 1980 | NAP | 54,813 | SF | 4,500,000 | 4,500,000 | 3,944,881 | ||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | Suburban | 1989 | NAP | 419,650 | SF | 197.78 | 23,000,000 | 23,000,000 | 19,671,776 | 4.55000% | 0.00986% | 4.54014% | 117,221.92 |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | High Rise | 1918 | 2018-2020 | 53 | Units | 424,528.30 | 22,500,000 | 22,500,000 | 22,500,000 | 3.33000% | 0.00986% | 3.32014% | NAP |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | Low Rise | Various | Various | 61 | Units | 368,852.46 | 22,500,000 | 22,500,000 | 22,500,000 | 3.77000% | 0.00986% | 3.76014% | NAP | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | Low Rise | 1930 | 2019 | 10 | Units | 5,490,000 | 5,490,000 | 5,490,000 | ||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | Low Rise | 1931 | NAP | 13 | Units | 4,940,000 | 4,940,000 | 4,940,000 | ||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | Low Rise | 1938 | NAP | 9 | Units | 3,210,000 | 3,210,000 | 3,210,000 | ||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | Low Rise | 1925 | NAP | 8 | Units | 2,790,000 | 2,790,000 | 2,790,000 | ||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | Low Rise | 1931 | 2014 | 7 | Units | 2,640,000 | 2,640,000 | 2,640,000 | ||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | Low Rise | 1925 | 2013 | 7 | Units | 1,770,000 | 1,770,000 | 1,770,000 | ||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | Low Rise | 1910 | NAP | 7 | Units | 1,660,000 | 1,660,000 | 1,660,000 | ||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | Warehouse/Distribution | 2015 | NAP | 1,600,000 | SF | 45.00 | 22,000,000 | 22,000,000 | 22,000,000 | 3.53333% | 0.00986% | 3.52347% | NAP |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | Anchored | 1999-2000 | NAP | 262,397 | SF | 76.60 | 20,100,000 | 20,100,000 | 18,034,777 | 3.35600% | 0.00986% | 3.34614% | 88,650.08 |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | Anchored | 2007 | 2015-2018 | 886,526 | SF | 236.88 | 20,000,000 | 20,000,000 | 20,000,000 | 3.09400% | 0.01111% | 3.08289% | NAP |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | Unanchored | 2016 | NAP | 21,101 | SF | 872.00 | 18,400,000 | 18,400,000 | 18,400,000 | 3.43000% | 0.00986% | 3.42014% | NAP |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | Office/Retail | 2020 | NAP | 47,917 | SF | 375.65 | 18,000,000 | 18,000,000 | 18,000,000 | 3.55000% | 0.00986% | 3.54014% | NAP |
30 | 30 | Loan | 1 | 116 East 124th Street | CBD | 1920 | 2010 | 52,300 | SF | 344.17 | 18,000,000 | 18,000,000 | 18,000,000 | 3.37000% | 0.00986% | 3.36014% | NAP | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | Self Storage | Various | NAP | 188,060 | SF | 94.76 | 17,821,178 | 17,821,178 | 15,130,861 | 3.27000% | 0.00986% | 3.26014% | 77,754.65 | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | Self Storage | 2005 | NAP | 49,205 | SF | 7,982,256 | 7,982,256 | 6,777,240 | ||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | Self Storage | 2000 | NAP | 104,555 | SF | 6,484,265 | 6,484,265 | 5,505,389 | ||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | Self Storage | 2000 | NAP | 34,300 | SF | 3,354,657 | 3,354,657 | 2,848,232 | ||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | Flex | 1964 | 2020 | 326,255 | SF | 54.41 | 17,750,000 | 17,750,000 | 15,295,927 | 3.85000% | 0.00986% | 3.84014% | 83,213.46 |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | Anchored | 1998 | 2019-2020 | 83,953 | SF | 208.45 | 17,500,000 | 17,500,000 | 15,465,332 | 3.84000% | 0.00986% | 3.83014% | 81,941.53 |
A-1-3
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) |
2 | 3 | 4,5 | 4,5 | 4 | 6 | 7,8,9 | ||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | Self Storage | Various | Various | 288,915 | SF | 51.92 | 15,000,000 | 15,000,000 | 15,000,000 | 3.47000% | 0.03861% | 3.43139% | NAP |
34.01 | 34.01 | Property | 1 | Budget Storage | Self Storage | 1990, 1993, 2001, 2003, 2016 | NAP | 71,300 | SF | 3,590,000 | 3,590,000 | 3,590,000 | ||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | Self Storage | 2005, 2008 | NAP | 56,585 | SF | 2,980,000 | 2,980,000 | 2,980,000 | ||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | Self Storage | 1995, 2002, 2007, 2015 | NAP | 49,150 | SF | 2,920,000 | 2,920,000 | 2,920,000 | ||||||
34.04 | 34.04 | Property | 1 | Factory Drive | Self Storage | 1965 | 2003 | 44,170 | SF | 1,980,000 | 1,980,000 | 1,980,000 | ||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | Self Storage | 1980, 1994, 1997, 1999, 2008 | NAP | 38,190 | SF | 1,860,000 | 1,860,000 | 1,860,000 | ||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | Self Storage | 1978, 1979, 1980, 1986, 1988 | NAP | 29,520 | SF | 1,670,000 | 1,670,000 | 1,670,000 | ||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | Suburban | 1979 | 2019 | 30,348 | SF | 482.24 | 14,635,000 | 14,635,000 | 14,635,000 | 3.93800% | 0.00986% | 3.92814% | NAP |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | Suburban | 1969 | 2001 | 126,785 | SF | 107.66 | 13,650,000 | 13,650,000 | 13,650,000 | 3.25500% | 0.04986% | 3.20514% | NAP |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | Anchored | 1980 | NAP | 101,096 | SF | 118.95 | 12,025,000 | 12,025,000 | 12,025,000 | 2.94000% | 0.00986% | 2.93014% | NAP |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | Anchored | 1994 | NAP | 258,414 | SF | 46.37 | 12,000,000 | 11,982,015 | 9,331,327 | 3.42700% | 0.04986% | 3.37714% | 53,397.56 |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | Suburban | Various | NAP | 94,066 | SF | 125.55 | 11,810,000 | 11,810,000 | 9,431,514 | 4.15000% | 0.00986% | 4.14014% | 57,408.80 |
39.01 | 39.01 | Property | 1 | Dallas | Suburban | 2014 | NAP | 19,278 | SF | 2,626,817 | 2,626,817 | 2,097,787 | ||||||
39.02 | 39.02 | Property | 1 | Spring Valley | Suburban | 2010 | NAP | 18,060 | SF | 2,114,268 | 2,114,268 | 1,688,463 | ||||||
39.03 | 39.03 | Property | 1 | Lawton | Suburban | 2005 | NAP | 8,000 | SF | 1,566,124 | 1,566,124 | 1,250,713 | ||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | Suburban | 2014 | NAP | 6,800 | SF | 1,067,812 | 1,067,812 | 852,759 | ||||||
39.05 | 39.05 | Property | 1 | Longview | Suburban | 1996 | NAP | 12,550 | SF | 1,067,811 | 1,067,811 | 852,758 | ||||||
39.06 | 39.06 | Property | 1 | Garland | Suburban | 2016 | NAP | 7,300 | SF | 939,675 | 939,675 | 750,428 | ||||||
39.07 | 39.07 | Property | 1 | San Antonio | Suburban | 2012 | NAP | 9,714 | SF | 932,556 | 932,556 | 744,743 | ||||||
39.08 | 39.08 | Property | 1 | Texas City | Suburban | 2013 | NAP | 6,597 | SF | 896,962 | 896,962 | 716,318 | ||||||
39.09 | 39.09 | Property | 1 | Odessa | Suburban | 2013 | NAP | 5,767 | SF | 597,975 | 597,975 | 477,545 | ||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | Various | Various | Various | 44,332 | SF | 265.05 | 11,750,000 | 11,750,000 | 9,161,965 | 3.50000% | 0.00986% | 3.49014% | 52,762.75 | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | Flex | 2006 | NAP | 25,256 | SF | 6,118,343 | 6,118,343 | 4,770,728 | ||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | Suburban | 1985 | 2001 | 13,574 | SF | 4,032,544 | 4,032,544 | 3,144,343 | ||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | Unanchored | 1975 | 2014 | 5,502 | SF | 1,599,112 | 1,599,112 | 1,246,895 | ||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | Warehouse/Distribution | 1940 | NAP | 91,770 | SF | 123.24 | 11,310,000 | 11,310,000 | 11,310,000 | 3.85000% | 0.00986% | 3.84014% | NAP |
42 | 42 | Loan | 1 | Kautex Industrial | Flex | 1998 | 2021 | 147,000 | SF | 74.83 | 11,000,000 | 11,000,000 | 9,877,738 | 3.40000% | 0.00986% | 3.39014% | 48,782.94 | |
43 | 43 | Loan | 1 | Logan Industrial | Manufacturing | 2008 | 2020 | 150,102 | SF | 69.95 | 10,500,000 | 10,500,000 | 8,124,762 | 3.30000% | 0.00986% | 3.29014% | 45,985.30 | |
44 | 44 | Loan | 13 | 1 | shareDowntown | Low Rise | 2020 | NAP | 63 | Units | 162,698.41 | 10,250,000 | 10,250,000 | 10,250,000 | 3.32000% | 0.00986% | 3.31014% | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | Warehouse | 1959 | 2019-2020 | 36,582 | SF | 273.36 | 10,000,000 | 10,000,000 | 10,000,000 | 3.99000% | 0.00986% | 3.98014% | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | Self Storage/Industrial/Office | 1969 | 1979, 1989, 2020 | 270,011 | SF | 35.27 | 9,522,000 | 9,522,000 | 9,522,000 | 3.31900% | 0.00986% | 3.30914% | NAP |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | Suburban | 1978 | 2010 | 101,403 | SF | 93.69 | 9,500,000 | 9,500,000 | 7,578,628 | 4.12000% | 0.05861% | 4.06139% | 46,014.13 |
48 | 48 | Loan | 1 | Hillside Apartments | Garden | 1972 | 2019-2020 | 108 | Units | 87,849.72 | 9,500,000 | 9,487,769 | 7,587,185 | 4.15000% | 0.00986% | 4.14014% | 46,179.82 | |
49 | 49 | Loan | 1 | La Perla Apartments | Garden | 1964 | NAP | 228 | Units | 41,608.25 | 9,500,000 | 9,486,681 | 7,477,696 | 3.75000% | 0.05861% | 3.69139% | 43,995.98 | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | Anchored | 2012 | NAP | 61,002 | SF | 148.97 | 9,100,000 | 9,087,639 | 7,202,483 | 3.90000% | 0.05861% | 3.84139% | 42,921.81 |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | Warehouse/Distribution | 1948 | 2016 | 38,000 | SF | 236.84 | 9,000,000 | 9,000,000 | 9,000,000 | 3.19000% | 0.00986% | 3.18014% | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | Self Storage | 1999 | 2018 | 109,500 | SF | 82.19 | 9,000,000 | 9,000,000 | 6,977,539 | 3.35000% | 0.00986% | 3.34014% | 39,664.22 |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | Multifamily/Retail/Office | 1920 | 2020 | 24,035 | SF | 374.45 | 9,000,000 | 9,000,000 | 9,000,000 | 3.94200% | 0.00986% | 3.93214% | NAP |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | Select Service | 2014 | NAP | 103 | Rooms | 86,893.20 | 8,950,000 | 8,950,000 | 8,208,260 | 4.64000% | 0.00986% | 4.63014% | 46,095.87 |
55 | 55 | Loan | 1 | 2102 Avenue Z | Office/Retail | 2020 | NAP | 20,813 | SF | 420.41 | 8,750,000 | 8,750,000 | 8,750,000 | 3.75000% | 0.00986% | 3.74014% | NAP | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | Extended Stay | 2017 | NAP | 88 | Rooms | 96,590.91 | 8,500,000 | 8,500,000 | 7,102,889 | 4.65000% | 0.00986% | 4.64014% | 43,829.13 |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | Medical | 1966 | 1997 | 35,011 | SF | 228.50 | 8,000,000 | 8,000,000 | 8,000,000 | 3.78000% | 0.00986% | 3.77014% | NAP | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | Single Tenant | 1955 | 2019 | 5,668 | SF | 1,323.22 | 7,500,000 | 7,500,000 | 5,914,063 | 3.80000% | 0.04986% | 3.75014% | 34,946.80 |
59 | 59 | Loan | 1 | 5517 Broadway | Single Tenant | 1952 | NAP | 11,126 | SF | 629.16 | 7,000,000 | 7,000,000 | 7,000,000 | 3.45000% | 0.00986% | 3.44014% | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | Extended Stay | 2020 | NAP | 91 | Rooms | 76,809.73 | 7,000,000 | 6,989,685 | 5,460,512 | 3.51000% | 0.00986% | 3.50014% | 31,472.22 | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | Self Storage | Various | Various | 91,480 | SF | 70.67 | 6,464,905 | 6,464,905 | 5,553,183 | 3.72000% | 0.00986% | 3.71014% | 29,830.04 | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | Self Storage | 2004 | NAP | 59,000 | SF | 3,766,195 | 3,766,195 | 3,235,062 | ||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | Self Storage | 1993-2002 | 2018 | 32,480 | SF | 2,698,710 | 2,698,710 | 2,318,121 | ||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | Anchored | 2007 | NAP | 57,625 | SF | 106.56 | 6,160,000 | 6,140,689 | 4,778,175 | 3.36300% | 0.05861% | 3.30439% | 27,192.23 | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | Garden | 2020 | NAP | 64 | Units | 95,875.00 | 6,136,000 | 6,136,000 | 6,136,000 | 3.50000% | 0.00986% | 3.49014% | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | Warehouse/Distribution | 1926 | 2020 | 50,600 | SF | 113.64 | 5,750,000 | 5,750,000 | 5,750,000 | 3.85000% | 0.00986% | 3.84014% | NAP | |
65 | 65 | Loan | 1 | 2679 Redondo | Medical | 1960 | NAP | 13,564 | SF | 376.00 | 5,100,000 | 5,100,000 | 4,608,485 | 3.75000% | 0.00986% | 3.74014% | 23,618.92 | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | Medical | 2000 | 2008, 2021 | 15,286 | SF | 329.06 | 5,030,000 | 5,030,000 | 4,309,589 | 3.62000% | 0.00986% | 3.61014% | 22,925.23 |
67 | 67 | Loan | 1 | Vallen Distribution Center | Warehouse/Distribution | 2001 | NAP | 56,481 | SF | 88.53 | 5,000,000 | 5,000,000 | 4,512,552 | 3.68000% | 0.00986% | 3.67014% | 22,957.63 | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | Garden | Various | NAP | 36 | Units | 127,111.11 | 4,576,000 | 4,576,000 | 4,576,000 | 4.20400% | 0.00986% | 4.19414% | NAP |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | Garden | 2019-2020 | NAP | 30 | Units | 3,698,234 | 3,698,234 | 3,698,234 | ||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | Garden | 2020 | NAP | 6 | Units | 877,766 | 877,766 | 877,766 | ||||||
69 | 69 | Loan | 1 | 4138 Broadway | Single Tenant | 1927 | NAP | 5,458 | SF | 732.87 | 4,000,000 | 4,000,000 | 4,000,000 | 3.45000% | 0.00986% | 3.44014% | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | Garden | 1978 | NAP | 77 | Units | 43,636.36 | 3,360,000 | 3,360,000 | 2,800,272 | 3.62600% | 0.00986% | 3.61614% | 15,325.21 | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | Self Storage | 1984 | 1997 | 35,113 | SF | 90.55 | 3,179,610 | 3,179,610 | 3,179,610 | 3.86000% | 0.00986% | 3.85014% | NAP |
A-1-4
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date |
7,9 | 8,9 | 9 | ||||||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 310,782.53 | NAP | 3,729,390.36 | Interest Only | No | Actual/360 | 84 | 84 | 84 | 84 | 0 | 0 | 7/9/2021 |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 156,200.95 | NAP | 1,874,411.40 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/20/2021 |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 156,612.04 | NAP | 1,879,344.48 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/12/2021 |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | 121,210.42 | NAP | 1,454,525.04 | Interest Only - ARD | Yes | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/11/2021 |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 120,517.59 | NAP | 1,446,211.08 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/15/2021 |
6 | 6 | Loan | 1 | Swingline Building | 118,287.04 | NAP | 1,419,444.48 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/9/2021 | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | NAP | 2,051,195.76 | NAP | Amortizing Balloon - ARD | Yes | Actual/360 | 0 | 0 | 120 | 119 | 300 | 299 | 6/30/2021 |
7.01 | 7.01 | Property | 1 | Coon Rapids | ||||||||||||||
7.02 | 7.02 | Property | 1 | Manassas Park | ||||||||||||||
7.03 | 7.03 | Property | 1 | Route 295 | ||||||||||||||
7.04 | 7.04 | Property | 1 | Westcreek | ||||||||||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | ||||||||||||||
7.06 | 7.06 | Property | 1 | State Avenue | ||||||||||||||
7.07 | 7.07 | Property | 1 | Ina Road | ||||||||||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | ||||||||||||||
7.09 | 7.09 | Property | 1 | Automall | ||||||||||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | NAP | 1,782,366.48 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 6/30/2021 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 67,556.09 | NAP | 810,673.08 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/24/2021 | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 77,984.95 | NAP | 935,819.40 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/16/2021 |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 90,383.13 | 1,675,520.76 | 1,084,597.56 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 23 | 120 | 119 | 360 | 360 | 6/4/2021 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | NAP | 1,598,529.24 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/20/2021 |
12.01 | 12.01 | Property | 1 | Research Place | ||||||||||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | ||||||||||||||
12.03 | 12.03 | Property | 1 | Regions Center | ||||||||||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | ||||||||||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | ||||||||||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | ||||||||||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 75,804.67 | NAP | 909,656.04 | Interest Only | No | Actual/360 | 84 | 83 | 84 | 83 | 0 | 0 | 6/10/2021 |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 73,887.15 | NAP | 886,645.80 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/23/2021 |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 91,270.63 | 1,205,247.60 | 1,095,247.56 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 5/24/2021 |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 72,201.56 | NAP | 866,418.72 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/30/2021 |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | ||||||||||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | ||||||||||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | ||||||||||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | ||||||||||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | ||||||||||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | ||||||||||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | ||||||||||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | ||||||||||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | ||||||||||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | ||||||||||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | ||||||||||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | ||||||||||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | ||||||||||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | ||||||||||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | ||||||||||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | ||||||||||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | ||||||||||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | ||||||||||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | ||||||||||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | ||||||||||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | ||||||||||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 75,788.19 | NAP | 909,458.28 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/29/2021 |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | NAP | 1,479,863.16 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 7/1/2021 |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 84,026.04 | 1,443,304.68 | 1,008,312.48 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 35 | 120 | 119 | 360 | 360 | 7/2/2021 |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | 72,873.26 | NAP | 874,479.12 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/20/2021 |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | NAP | 1,507,085.28 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 | 60 | 300 | 300 | 7/16/2021 |
21.01 | 21.01 | Property | 1 | Gateway Plaza | ||||||||||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | ||||||||||||||
21.03 | 21.03 | Property | 1 | Orland Corners | ||||||||||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 88,419.56 | 1,406,663.04 | 1,061,034.72 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 23 | 120 | 119 | 360 | 360 | 6/8/2021 |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | 63,304.69 | NAP | 759,656.28 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/30/2021 |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 71,669.27 | NAP | 860,031.24 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/20/2021 | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | ||||||||||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | ||||||||||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | ||||||||||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | ||||||||||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | ||||||||||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | ||||||||||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | ||||||||||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 65,677.41 | NAP | 788,128.92 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 5/26/2021 |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 56,993.74 | 1,063,800.96 | 683,924.88 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 60 | 120 | 120 | 360 | 360 | 7/16/2021 |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 52,282.87 | NAP | 627,394.44 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/16/2021 |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 53,323.80 | NAP | 639,885.60 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/13/2021 |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | 53,989.58 | NAP | 647,874.96 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/7/2021 |
30 | 30 | Loan | 1 | 116 East 124th Street | 51,252.08 | NAP | 615,024.96 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/14/2021 | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 49,237.19 | 933,055.80 | 590,846.28 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 36 | 120 | 120 | 360 | 360 | 7/14/2021 | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | ||||||||||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | ||||||||||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | ||||||||||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | 57,738.86 | 998,561.52 | 692,866.32 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 36 | 120 | 120 | 360 | 360 | 7/12/2021 |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 56,777.78 | 983,298.36 | 681,333.36 | Interest Only, Amortizing Balloon | No | Actual/360 | 48 | 47 | 120 | 119 | 360 | 360 | 6/9/2021 |
A-1-5
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date |
7,9 | 8,9 | 9 | ||||||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 43,977.43 | NAP | 527,729.16 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/16/2021 |
34.01 | 34.01 | Property | 1 | Budget Storage | ||||||||||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | ||||||||||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | ||||||||||||||
34.04 | 34.04 | Property | 1 | Factory Drive | ||||||||||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | ||||||||||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | ||||||||||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | 48,694.24 | NAP | 584,330.88 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/23/2021 |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 37,539.87 | NAP | 450,478.44 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/24/2021 |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 29,870.43 | NAP | 358,445.16 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 7/8/2021 |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | NAP | 640,770.72 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 6/18/2021 |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | NAP | 688,905.60 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/19/2021 |
39.01 | 39.01 | Property | 1 | Dallas | ||||||||||||||
39.02 | 39.02 | Property | 1 | Spring Valley | ||||||||||||||
39.03 | 39.03 | Property | 1 | Lawton | ||||||||||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | ||||||||||||||
39.05 | 39.05 | Property | 1 | Longview | ||||||||||||||
39.06 | 39.06 | Property | 1 | Garland | ||||||||||||||
39.07 | 39.07 | Property | 1 | San Antonio | ||||||||||||||
39.08 | 39.08 | Property | 1 | Texas City | ||||||||||||||
39.09 | 39.09 | Property | 1 | Odessa | ||||||||||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | NAP | 633,153.00 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/20/2021 | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | ||||||||||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | ||||||||||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | ||||||||||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 36,790.23 | NAP | 441,482.76 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 7/19/2021 |
42 | 42 | Loan | 1 | Kautex Industrial | 31,599.54 | 585,395.28 | 379,194.48 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 60 | 120 | 120 | 360 | 360 | 7/7/2021 | |
43 | 43 | Loan | 1 | Logan Industrial | NAP | 551,823.60 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/19/2021 | |
44 | 44 | Loan | 13 | 1 | shareDowntown | 28,752.20 | NAP | 345,026.40 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/11/2021 |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | 33,711.81 | NAP | 404,541.72 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/29/2021 |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 26,702.05 | NAP | 320,424.60 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/25/2021 |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | NAP | 552,169.56 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/14/2021 |
48 | 48 | Loan | 1 | Hillside Apartments | NAP | 554,157.84 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 6/23/2021 | |
49 | 49 | Loan | 1 | La Perla Apartments | NAP | 527,951.76 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 7/1/2021 | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | NAP | 515,061.72 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 6/28/2021 |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | 24,257.29 | NAP | 291,087.48 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 7/16/2021 |
52 | 52 | Loan | 13 | 1 | Turner Farms | NAP | 475,970.64 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/19/2021 |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | 29,975.63 | NAP | 359,707.56 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/21/2021 |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | NAP | 553,150.44 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 | 60 | 360 | 360 | 7/19/2021 |
55 | 55 | Loan | 1 | 2102 Avenue Z | 27,723.52 | NAP | 332,682.24 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/21/2021 | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 33,394.97 | 525,949.56 | 400,739.64 | Interest Only, Amortizing Balloon | No | Actual/360 | 12 | 11 | 120 | 119 | 360 | 360 | 6/30/2021 |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 25,550.00 | NAP | 306,600.00 | Interest Only | No | Actual/360 | 84 | 83 | 84 | 83 | 0 | 0 | 6/24/2021 | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAP | 419,361.60 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/20/2021 |
59 | 59 | Loan | 1 | 5517 Broadway | 20,404.51 | NAP | 244,854.12 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/9/2021 | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | NAP | 377,666.64 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 6/29/2021 | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 20,319.56 | 357,960.48 | 243,834.72 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 35 | 120 | 119 | 360 | 360 | 6/23/2021 | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | ||||||||||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | ||||||||||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | NAP | 326,306.76 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 118 | 360 | 358 | 6/3/2021 | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | 18,145.23 | NAP | 217,742.76 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/23/2021 | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 18,704.14 | NAP | 224,449.68 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 7/19/2021 | |
65 | 65 | Loan | 1 | 2679 Redondo | 16,158.85 | 283,427.04 | 193,906.20 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 60 | 120 | 120 | 360 | 360 | 7/20/2021 | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | 15,384.58 | 275,102.76 | 184,614.96 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 36 | 120 | 120 | 360 | 360 | 7/14/2021 |
67 | 67 | Loan | 1 | Vallen Distribution Center | 15,546.30 | 275,491.56 | 186,555.60 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 60 | 120 | 120 | 360 | 360 | 7/20/2021 | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 16,253.91 | NAP | 195,046.92 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 6/4/2021 |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | ||||||||||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | ||||||||||||||
69 | 69 | Loan | 1 | 4138 Broadway | 11,659.72 | NAP | 139,916.64 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/9/2021 | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | 10,293.81 | 183,902.52 | 123,525.72 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 22 | 120 | 118 | 360 | 360 | 6/1/2021 | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | 10,369.80 | NAP | 124,437.60 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 6/22/2021 |
A-1-6
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) |
10 | 10 | 11,12 | 13 | ||||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 0 | 6 | 9/6/2021 | NAP | 8/6/2028 | NAP | 0 | 0 | YM(24),DorYM(54),O(6) | 66,971,660 | 15,563,367 | 51,408,293 |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 11,818,308 | 4,399,910 | 7,418,398 |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 7,340,651 | 2,226,691 | 5,113,960 |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | 1 | 5 | 8/5/2021 | NAP | 7/5/2031 | 5/5/2041 | 3 | 0 | L(25),YM1(91),O(4) | NAV | NAV | NAV |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 9,166,210 | 3,525,049 | 5,641,161 |
6 | 6 | Loan | 1 | Swingline Building | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(91),O(5) | 6,147,116 | 1,617,551 | 4,529,566 | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 1 | 6 | 8/6/2021 | 8/6/2021 | 7/6/2031 | 7/6/2041 | 0 | 0 | L(25),D(91),O(4) | 6,101,022 | 2,011,859 | 4,089,163 |
7.01 | 7.01 | Property | 1 | Coon Rapids | NAV | NAV | NAV | ||||||||||
7.02 | 7.02 | Property | 1 | Manassas Park | NAV | NAV | NAV | ||||||||||
7.03 | 7.03 | Property | 1 | Route 295 | NAV | NAV | NAV | ||||||||||
7.04 | 7.04 | Property | 1 | Westcreek | NAV | NAV | NAV | ||||||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | NAV | NAV | NAV | ||||||||||
7.06 | 7.06 | Property | 1 | State Avenue | NAV | NAV | NAV | ||||||||||
7.07 | 7.07 | Property | 1 | Ina Road | NAV | NAV | NAV | ||||||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | NAV | NAV | NAV | ||||||||||
7.09 | 7.09 | Property | 1 | Automall | NAV | NAV | NAV | ||||||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 1 | 6 | 8/6/2021 | 8/6/2021 | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 4,826,454 | 1,268,443 | 3,558,011 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 6,878,171 | 2,198,074 | 4,680,097 | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(89),O(7) | 7,604,935 | 1,165,972 | 6,438,963 |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 1 | 1 | 8/1/2021 | 8/1/2023 | 7/1/2031 | NAP | 0 | 0 | L(25),D(92),O(3) | 5,545,160 | 2,838,799 | 2,706,361 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 0 | 6 | 9/6/2021 | 9/6/2021 | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 17,664,651 | 8,409,886 | 9,254,766 |
12.01 | 12.01 | Property | 1 | Research Place | 4,236,806 | 2,151,455 | 2,085,351 | ||||||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | 3,353,872 | 1,292,352 | 2,061,520 | ||||||||||
12.03 | 12.03 | Property | 1 | Regions Center | 3,529,057 | 1,638,266 | 1,890,792 | ||||||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | 1,929,126 | 889,278 | 1,039,848 | ||||||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | 2,581,328 | 1,324,780 | 1,256,549 | ||||||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | 2,034,462 | 1,113,756 | 920,706 | ||||||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 1 | 6 | 8/6/2021 | NAP | 7/6/2028 | NAP | 0 | 0 | L(25),D(54),O(5) | 5,228,985 | 2,340,837 | 2,888,148 |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 1 | 1 | 8/1/2021 | NAP | 7/1/2031 | NAP | 5 | 0 | L(13),YM1(104),O(3) | 3,337,110 | 1,197,779 | 2,139,331 |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 2 | 6 | 7/6/2021 | 7/6/2021 | 6/6/2031 | NAP | 0 | 0 | L(26),D(90),O(4) | NAV | NAV | NAV |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 1 | 1 | 8/1/2021 | NAP | 7/1/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | NAV | NAV | NAV |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | NAV | NAV | NAV | ||||||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | NAV | NAV | NAV | ||||||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | NAV | NAV | NAV | ||||||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | NAV | NAV | NAV | ||||||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | NAV | NAV | NAV | ||||||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | NAV | NAV | NAV | ||||||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | NAV | NAV | NAV | ||||||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | NAV | NAV | NAV | ||||||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | NAV | NAV | NAV | ||||||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | NAV | NAV | NAV | ||||||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | NAV | NAV | NAV | ||||||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | NAV | NAV | NAV | ||||||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | NAV | NAV | NAV | ||||||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | NAV | NAV | NAV | ||||||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | NAV | NAV | NAV | ||||||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | NAV | NAV | NAV | ||||||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | NAV | NAV | NAV | ||||||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | NAV | NAV | NAV | ||||||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | NAV | NAV | NAV | ||||||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | NAV | NAV | NAV | ||||||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | NAV | NAV | NAV | ||||||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 1 | 1 | 8/1/2021 | NAP | 7/1/2031 | NAP | 0 | 0 | L(25),D(89),O(6) | 3,109,676 | 909,380 | 2,200,296 |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | 1 | 6 | 8/6/2021 | 8/6/2021 | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 2,792,035 | 976,282 | 1,815,753 |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 1 | 6 | 8/6/2021 | 8/6/2024 | 7/6/2031 | NAP | 0 | 0 | L(25),D(90),O(5) | 4,131,095 | 1,277,959 | 2,853,136 |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | NAV | NAV | NAV |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | 0 | 6 | 9/6/2021 | 9/6/2021 | 8/6/2026 | NAP | 0 | 0 | L(24),D(30),O(6) | 4,510,936 | 1,459,828 | 3,051,108 |
21.01 | 21.01 | Property | 1 | Gateway Plaza | 1,710,284 | 407,062 | 1,303,222 | ||||||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | 1,669,554 | 458,331 | 1,211,223 | ||||||||||
21.03 | 21.03 | Property | 1 | Orland Corners | 1,131,098 | 594,435 | 536,663 | ||||||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 1 | 5 | 8/5/2021 | 8/5/2023 | 7/5/2031 | NAP | 0 | 0 | L(25),YM1(92),O(3) | 8,556,086 | 3,041,172 | 5,514,914 |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(92),O(3) | 516,172 | 542,715 | (26,543) |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(93),O(3) | 2,178,132 | 393,508 | 1,784,624 | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | 524,200 | 116,211 | 407,989 | ||||||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | 502,000 | 63,677 | 438,323 | ||||||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | 291,772 | 37,348 | 254,423 | ||||||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | 241,455 | 39,178 | 202,277 | ||||||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | 248,740 | 46,391 | 202,349 | ||||||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | 210,750 | 59,324 | 151,426 | ||||||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | 159,215 | 31,379 | 127,836 | ||||||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 2 | 6 | 7/6/2021 | NAP | 6/6/2031 | NAP | 0 | 0 | L(26),D(90),O(4) | NAV | NAV | NAV |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 0 | 1 | 9/1/2021 | 9/1/2026 | 8/1/2031 | NAP | 5 | 0 | L(25),YM1(92),O(3) | 3,157,740 | 812,049 | 2,345,691 |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 1 | 1 | 8/1/2021 | NAP | 7/1/2031 | NAP | 0 | 0 | L(25),D(88),O(7) | 37,016,924 | 11,245,945 | 25,770,979 |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 873,321 | 506,918 | 366,403 |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(91),O(5) | NAV | NAV | NAV |
30 | 30 | Loan | 1 | 116 East 124th Street | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),DorYM1(92),O(4) | 2,059,070 | 488,048 | 1,571,022 | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 0 | 6 | 9/6/2021 | 9/6/2024 | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 2,273,188 | 698,563 | 1,574,625 | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | 905,746 | 233,241 | 672,505 | ||||||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | 904,009 | 292,775 | 611,234 | ||||||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | 463,433 | 172,547 | 290,885 | ||||||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | 0 | 1 | 9/1/2021 | 9/1/2024 | 8/1/2031 | NAP | 0 | 0 | L(24),D(93),O(3) | NAV | NAV | NAV |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 1 | 6 | 8/6/2021 | 8/6/2025 | 7/6/2031 | NAP | 0 | 0 | L(25),D(92),O(3) | 1,700,542 | 602,150 | 1,098,391 |
A-1-7
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) |
10 | 10 | 11,12 | 13 | ||||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 2,145,485 | 734,525 | 1,410,961 |
34.01 | 34.01 | Property | 1 | Budget Storage | 418,093 | 106,409 | 311,685 | ||||||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | 473,588 | 171,216 | 302,372 | ||||||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | 371,300 | 118,058 | 253,242 | ||||||||||
34.04 | 34.04 | Property | 1 | Factory Drive | 290,266 | 93,001 | 197,265 | ||||||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | 280,827 | 120,651 | 160,176 | ||||||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | 311,411 | 125,190 | 186,220 | ||||||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(90),O(5) | NAV | NAV | NAV |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(90),O(5) | 2,551,863 | 1,301,285 | 1,250,578 |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 1 | 11 | 8/11/2021 | NAP | 7/11/2031 | NAP | 0 | 0 | L(25),D(89),O(6) | 1,673,866 | 512,787 | 1,161,078 |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | 1 | 1 | 8/1/2021 | 8/1/2021 | 7/1/2031 | NAP | 0 | 0 | L(25),YM1(89),O(6) | 2,533,218 | 982,652 | 1,550,566 |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | 0 | 6 | 9/6/2021 | 9/6/2021 | 8/6/2031 | NAP | 0 | 0 | L(24),D(91),O(5) | NAV | NAV | NAV |
39.01 | 39.01 | Property | 1 | Dallas | NAV | NAV | NAV | ||||||||||
39.02 | 39.02 | Property | 1 | Spring Valley | NAV | NAV | NAV | ||||||||||
39.03 | 39.03 | Property | 1 | Lawton | NAV | NAV | NAV | ||||||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | NAV | NAV | NAV | ||||||||||
39.05 | 39.05 | Property | 1 | Longview | NAV | NAV | NAV | ||||||||||
39.06 | 39.06 | Property | 1 | Garland | NAV | NAV | NAV | ||||||||||
39.07 | 39.07 | Property | 1 | San Antonio | NAV | NAV | NAV | ||||||||||
39.08 | 39.08 | Property | 1 | Texas City | NAV | NAV | NAV | ||||||||||
39.09 | 39.09 | Property | 1 | Odessa | NAV | NAV | NAV | ||||||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | 0 | 6 | 9/6/2021 | 9/6/2021 | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 1,290,354 | 161,512 | 1,128,843 | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | NAV | NAV | NAV | ||||||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | NAV | NAV | NAV | ||||||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | NAV | NAV | NAV | ||||||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 0 | 6 | 9/6/2021 | NAP | 8/6/2026 | NAP | 0 | 0 | L(24),D(33),O(3) | 1,104,576 | 240,484 | 864,093 |
42 | 42 | Loan | 1 | Kautex Industrial | 0 | 6 | 9/6/2021 | 9/6/2026 | 8/6/2031 | NAP | 0 | 0 | L(24),D(93),O(3) | 1,371,448 | 233,446 | 1,138,002 | |
43 | 43 | Loan | 1 | Logan Industrial | 0 | 6 | 9/6/2021 | 9/6/2021 | 8/6/2031 | NAP | 0 | 0 | L(24),D(93),O(3) | NAV | NAV | NAV | |
44 | 44 | Loan | 13 | 1 | shareDowntown | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(90),O(5) | 528,524 | 168,184 | 360,340 |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(90),O(5) | NAV | NAV | NAV |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | YM1(115),O(5) | 1,185,410 | 510,358 | 675,052 |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | 0 | 6 | 9/6/2021 | 9/6/2021 | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 1,631,281 | 588,511 | 1,042,770 |
48 | 48 | Loan | 1 | Hillside Apartments | 1 | 6 | 8/6/2021 | 8/6/2021 | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 1,005,181 | 222,676 | 782,505 | |
49 | 49 | Loan | 1 | La Perla Apartments | 1 | 6 | 8/6/2021 | 8/6/2021 | 7/6/2031 | NAP | 0 | 0 | L(25),D(92),O(3) | 1,601,581 | 767,645 | 833,936 | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | 1 | 6 | 8/6/2021 | 8/6/2021 | 7/6/2031 | NAP | 0 | 0 | L(25),D(90),O(5) | 1,030,376 | 174,540 | 855,836 |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | 0 | 6 | 9/6/2021 | NAP | 8/6/2026 | NAP | 0 | 0 | L(24),D(30),O(6) | 839,894 | 157,987 | 681,907 |
52 | 52 | Loan | 13 | 1 | Turner Farms | 0 | 6 | 9/6/2021 | 9/6/2021 | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 1,108,582 | 356,678 | 751,904 |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | NAV | NAV | NAV |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 0 | 6 | 9/6/2021 | 9/6/2021 | 8/6/2026 | NAP | 0 | 0 | L(24),D(29),O(7) | 3,166,072 | 2,031,446 | 1,134,626 |
55 | 55 | Loan | 1 | 2102 Avenue Z | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(92),O(3) | NAV | NAV | NAV | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 1 | 6 | 8/6/2021 | 8/6/2022 | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 2,488,822 | 1,293,974 | 1,194,847 |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 1 | 6 | 8/6/2021 | NAP | 7/6/2028 | NAP | 0 | 0 | L(25),D(55),O(4) | 1,159,240 | 452,934 | 706,306 | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | 0 | 1 | 9/1/2021 | 9/1/2021 | 8/1/2031 | NAP | 0 | 0 | L(24),D(89),O(7) | NAV | NAV | NAV |
59 | 59 | Loan | 1 | 5517 Broadway | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 685,731 | 147,095 | 538,636 | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 1 | 6 | 8/6/2021 | 8/6/2021 | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 2,568,239 | 1,325,025 | 1,243,214 | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 1 | 6 | 8/6/2021 | 8/6/2024 | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 853,009 | 277,904 | 575,106 | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | 491,457 | 119,466 | 371,992 | ||||||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | 361,552 | 158,438 | 203,114 | ||||||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | 2 | 6 | 7/6/2021 | 7/6/2021 | 6/6/2031 | NAP | 0 | 0 | L(26),D(89),O(5) | 905,826 | 253,332 | 652,494 | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | 1 | 6 | 8/6/2021 | NAP | 7/6/2031 | NAP | 0 | 0 | L(25),D(91),O(4) | 799,817 | 279,876 | 519,942 | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 0 | 6 | 9/6/2021 | NAP | 8/6/2026 | NAP | 0 | 0 | L(24),D(33),O(3) | 659,403 | 133,173 | 526,231 | |
65 | 65 | Loan | 1 | 2679 Redondo | 0 | 6 | 9/6/2021 | 9/6/2026 | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | NAV | NAV | NAV | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | 0 | 6 | 9/6/2021 | 9/6/2024 | 8/6/2031 | NAP | 0 | 0 | L(24),D(93),O(3) | NAV | NAV | NAV |
67 | 67 | Loan | 1 | Vallen Distribution Center | 0 | 6 | 9/6/2021 | 9/6/2026 | 8/6/2031 | NAP | 0 | 0 | L(24),D(93),O(3) | 603,461 | 152,955 | 450,506 | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 2 | 6 | 7/6/2021 | NAP | 6/6/2031 | NAP | 0 | 0 | L(26),D(90),O(4) | 287,209 | 99,566 | 187,643 |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | 252,419 | 86,460 | 165,960 | ||||||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | 34,790 | 13,106 | 21,684 | ||||||||||
69 | 69 | Loan | 1 | 4138 Broadway | 0 | 6 | 9/6/2021 | NAP | 8/6/2031 | NAP | 0 | 0 | L(24),D(92),O(4) | 360,000 | 19,656 | 340,344 | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | 2 | 6 | 7/6/2021 | 7/6/2023 | 6/6/2031 | NAP | 0 | 0 | L(26),D(90),O(4) | 671,507 | 318,089 | 353,418 | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | 1 | 6 | 8/6/2021 | NAP | 7/6/2026 | NAP | 0 | 0 | L(25),D(31),O(4) | 516,423 | 217,815 | 298,607 |
A-1-8
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) |
14 | 14 | ||||||||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 4/30/2021 | T-12 | 61,913,927 | 14,956,452 | 46,957,475 | 12/31/2020 | T-12 | 39,444,461 | 14,448,761 | 24,995,700 | 12/31/2019 | T-12 | 95.9% | 83,142,799 |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 4/30/2021 | T-12 | 11,897,693 | 4,368,077 | 7,529,617 | 12/31/2020 | T-12 | 11,620,970 | 4,621,639 | 6,999,331 | 12/31/2019 | T-10 Ann | 95.9% | 11,991,733 |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 4/30/2021 | T-12 | 7,254,551 | 2,249,362 | 5,005,189 | 12/31/2020 | T-12 | 6,946,234 | 2,346,752 | 4,599,483 | 12/31/2019 | T-12 | 94.6% | 9,175,334 |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 100.0% | 1,600,000 |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 3/31/2021 | T-12 | 8,973,555 | 3,288,353 | 5,685,202 | 12/31/2020 | T-12 | 8,907,143 | 3,259,475 | 5,647,668 | 12/31/2019 | T-12 | 95.2% | 8,899,157 |
6 | 6 | Loan | 1 | Swingline Building | 4/30/2021 | T-12 | 6,138,245 | 1,632,832 | 4,505,413 | 12/31/2020 | T-12 | 6,161,816 | 1,722,229 | 4,439,587 | 12/31/2019 | T-12 | 90.0% | 6,459,550 | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 4/30/2021 | T-12 | 6,061,575 | 1,975,105 | 4,086,470 | 12/31/2020 | T-12 | 5,931,427 | 1,953,592 | 3,977,835 | 12/31/2019 | T-12 | 85.6% | 6,101,454 |
7.01 | 7.01 | Property | 1 | Coon Rapids | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.02 | 7.02 | Property | 1 | Manassas Park | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.03 | 7.03 | Property | 1 | Route 295 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.04 | 7.04 | Property | 1 | Westcreek | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.05 | 7.05 | Property | 1 | Causeway Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.06 | 7.06 | Property | 1 | State Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.07 | 7.07 | Property | 1 | Ina Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.08 | 7.08 | Property | 1 | Jolly & Cedar | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.09 | 7.09 | Property | 1 | Automall | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 3/31/2021 | T-12 | 4,764,863 | 1,210,425 | 3,554,438 | 12/31/2020 | T-12 | 5,203,029 | 1,327,953 | 3,875,076 | 12/31/2019 | T-12 | 95.3% | 4,970,640 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 4/30/2021 | T-12 | 6,699,752 | 2,177,061 | 4,522,692 | 12/31/2020 | T-12 | 6,206,305 | 2,064,209 | 4,142,096 | 12/31/2019 | T-12 | 93.2% | 7,021,589 | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 4/30/2021 | T-12 | 5,345,785 | 935,098 | 4,410,687 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | NAV | 93.6% | 14,610,051 |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 3/31/2021 | T-12 | 5,565,686 | 2,848,510 | 2,717,176 | 12/31/2020 | T-12 | 5,542,451 | 3,141,620 | 2,400,831 | 12/31/2019 | T-12 | 85.1% | 6,419,723 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 4/30/2021 | T-12 | 17,372,655 | 8,249,274 | 9,123,381 | 12/31/2020 | T-10 Ann | 16,389,145 | 8,885,023 | 7,504,122 | 12/31/2019 | T-12 | 92.6% | 17,872,284 |
12.01 | 12.01 | Property | 1 | Research Place | 4/30/2021 | T-12 | 4,262,193 | 2,100,175 | 2,162,017 | 12/31/2020 | T-10 Ann | 3,828,667 | 2,040,665 | 1,788,003 | 12/31/2019 | T-12 | 89.6% | 4,436,520 | |
12.02 | 12.02 | Property | 1 | Research Park Office Center | 4/30/2021 | T-12 | 3,229,387 | 1,286,599 | 1,942,787 | 12/31/2020 | T-10 Ann | 2,903,730 | 1,435,935 | 1,467,795 | 12/31/2019 | T-12 | 92.2% | 3,335,052 | |
12.03 | 12.03 | Property | 1 | Regions Center | 4/30/2021 | T-12 | 3,436,531 | 1,612,136 | 1,824,396 | 12/31/2020 | T-10 Ann | 3,099,254 | 1,794,646 | 1,304,608 | 12/31/2019 | T-12 | 93.2% | 3,490,504 | |
12.04 | 12.04 | Property | 1 | 301 Voyager Way | 4/30/2021 | T-12 | 1,896,262 | 859,084 | 1,037,178 | 12/31/2020 | T-10 Ann | 1,888,894 | 879,335 | 1,009,559 | 12/31/2019 | T-12 | 100.0% | 2,018,081 | |
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | 4/30/2021 | T-12 | 2,574,567 | 1,305,226 | 1,269,341 | 12/31/2020 | T-10 Ann | 2,395,211 | 1,445,953 | 949,258 | 12/31/2019 | T-12 | 98.9% | 2,626,357 | |
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | 4/30/2021 | T-12 | 1,973,716 | 1,086,054 | 887,662 | 12/31/2020 | T-10 Ann | 2,273,388 | 1,288,490 | 984,898 | 12/31/2019 | T-12 | 85.0% | 1,965,771 | |
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 3/31/2021 | T-12 | 5,098,339 | 2,363,778 | 2,734,562 | 12/31/2020 | T-12 | 4,962,002 | 2,322,691 | 2,639,311 | 12/31/2019 | T-12 | 86.7% | 5,917,168 |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 4/30/2021 | T-12 | 3,039,265 | 1,166,503 | 1,872,761 | 12/31/2020 | T-12 | 2,453,027 | 1,021,936 | 1,431,091 | 12/31/2019 | T-12 | 95.0% | 3,524,931 |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 100.0% | 4,379,888 |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 4,221,423 |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 451,174 | |
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 411,625 | |
16.03 | 16.03 | Property | 1 | Walgreens - Alton | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 333,000 | |
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 328,375 | |
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 260,118 | |
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 241,536 | |
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 208,353 | |
16.08 | 16.08 | Property | 1 | CVS - Zanesville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 200,475 | |
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 199,800 | |
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 196,179 | |
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 198,567 | |
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 196,988 | |
16.13 | 16.13 | Property | 1 | CVS - Decatur | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 191,652 | |
16.14 | 16.14 | Property | 1 | Verizon - Beloit | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 136,483 | |
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 113,131 | |
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 92,498 | |
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 93,851 | |
16.18 | 16.18 | Property | 1 | Dollar General - Camden | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 95,123 | |
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 91,125 | |
16.20 | 16.20 | Property | 1 | Dollar General - Houma | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 89,485 | |
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 91,886 | |
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 12/31/2020 | T-12 | 3,573,422 | 908,439 | 2,664,983 | 12/31/2019 | T-12 | 3,445,149 | 918,094 | 2,527,055 | 12/31/2018 | T-12 | 95.0% | 3,544,510 |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | 4/30/2021 | T-12 | 2,887,904 | 983,367 | 1,904,537 | 12/31/2020 | T-12 | 3,546,833 | 1,109,646 | 2,437,187 | 12/31/2019 | T-12 | 90.3% | 3,299,990 |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 5/31/2021 | T-12 | 4,003,060 | 1,201,306 | 2,801,754 | 12/31/2020 | T-12 | 4,028,505 | 1,212,642 | 2,815,863 | 12/31/2019 | T-12 | 82.9% | 4,353,834 |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 17,705,262 |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | 6/30/2021 | T-12 | 4,176,301 | 1,450,363 | 2,725,939 | 12/31/2020 | T-12 | 4,217,932 | 1,431,118 | 2,786,814 | 12/31/2019 | T-12 | 95.0% | 4,255,964 |
21.01 | 21.01 | Property | 1 | Gateway Plaza | 6/30/2021 | T-12 | 1,531,681 | 427,973 | 1,103,708 | 12/31/2020 | T-12 | 1,632,775 | 414,862 | 1,217,913 | 12/31/2019 | T-12 | 95.0% | 1,620,102 | |
21.02 | 21.02 | Property | 1 | Westland Plaza | 6/30/2021 | T-12 | 1,505,220 | 478,122 | 1,027,098 | 12/31/2020 | T-12 | 1,513,909 | 467,278 | 1,046,631 | 12/31/2019 | T-12 | 95.0% | 1,436,122 | |
21.03 | 21.03 | Property | 1 | Orland Corners | 6/30/2021 | T-12 | 1,139,400 | 544,268 | 595,133 | 12/31/2020 | T-12 | 1,071,248 | 548,978 | 522,270 | 12/31/2019 | T-12 | 95.0% | 1,199,740 | |
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 12/31/2020 | T-12 | 8,497,676 | 3,316,551 | 5,181,125 | 12/31/2019 | T-12 | 7,558,476 | 3,078,492 | 4,479,984 | 12/31/2018 | T-12 | 91.8% | 10,011,760 |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | 3/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.0% | 2,552,749 |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 2/28/2021 | T-12 | 2,221,574 | 400,570 | 1,821,004 | 12/31/2020 | Various | 1,748,599 | 283,029 | 1,465,570 | 12/31/2019 | T-12 | 95.0% | 2,045,312 | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | 2/28/2021 | T-12 | 522,420 | 121,600 | 400,820 | 12/31/2020 | T-10 Ann | NAV | NAV | NAV | NAV | NAV | 97.7% | 483,036 | |
24.02 | 24.02 | Property | 1 | 662 Park Place | 2/28/2021 | T-12 | 521,410 | 61,547 | 459,863 | 12/31/2020 | T-12 | 555,075 | 64,403 | 490,672 | 12/31/2019 | T-12 | 92.3% | 433,200 | |
24.03 | 24.03 | Property | 1 | 30 Claver Place | 2/28/2021 | T-12 | 298,876 | 36,389 | 262,487 | 12/31/2020 | T-12 | 328,677 | 40,570 | 288,107 | 12/31/2019 | T-12 | 97.7% | 292,021 | |
24.04 | 24.04 | Property | 1 | 132 New York Avenue | 2/28/2021 | T-12 | 250,573 | 43,641 | 206,932 | 12/31/2020 | T-12 | 247,123 | 41,904 | 205,219 | 12/31/2019 | T-12 | 97.7% | 246,748 | |
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | 2/28/2021 | T-12 | 254,250 | 47,739 | 206,511 | 12/31/2020 | T-12 | 234,224 | 41,919 | 192,305 | 12/31/2019 | T-12 | 97.7% | 241,166 | |
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | 2/28/2021 | T-12 | 215,130 | 59,124 | 156,006 | 12/31/2020 | T-12 | 224,500 | 48,586 | 175,914 | 12/31/2019 | T-12 | 85.1% | 192,000 | |
24.07 | 24.07 | Property | 1 | 119 Albany Ave | 2/28/2021 | T-12 | 158,915 | 30,530 | 128,385 | 12/31/2020 | T-12 | 159,000 | 45,647 | 113,353 | 12/31/2019 | T-12 | 97.7% | 157,142 | |
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 7,887,712 |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 12/31/2020 | T-12 | 3,058,113 | 850,041 | 2,208,072 | 12/31/2019 | T-12 | 3,005,590 | 755,491 | 2,250,099 | 12/31/2018 | T-12 | 95.0% | 3,338,089 |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 4/30/2021 | T-12 | 36,475,250 | 11,547,946 | 24,927,304 | 12/31/2020 | T-12 | 48,190,523 | 19,445,573 | 28,744,950 | 12/31/2019 | T-12 | 93.5% | 45,170,187 |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 12/31/2020 | T-12 | 808,035 | 557,472 | 250,563 | 12/31/2019 | T-12 | NAV | NAV | NAV | NAV | NAV | 95.0% | 2,287,315 |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,888,323 |
30 | 30 | Loan | 1 | 116 East 124th Street | 3/31/2021 | T-12 | 2,037,801 | 505,205 | 1,532,596 | 12/31/2020 | T-12 | 1,930,051 | 509,553 | 1,420,499 | 12/31/2019 | T-12 | 95.0% | 2,048,914 | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 5/31/2021 | T-12 | 2,129,136 | 671,446 | 1,457,689 | 12/31/2020 | T-12 | 1,883,596 | 701,842 | 1,181,754 | 12/31/2019 | T-12 | 86.7% | 2,273,188 | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | 5/31/2021 | T-12 | 898,557 | 228,078 | 670,479 | 12/31/2020 | T-12 | 796,047 | 226,854 | 569,193 | 12/31/2019 | T-12 | 94.5% | 905,746 | |
31.02 | 31.02 | Property | 1 | Extra Space Leesville | 5/31/2021 | T-12 | 788,696 | 279,842 | 508,854 | 12/31/2020 | T-12 | 703,989 | 297,776 | 406,213 | 12/31/2019 | T-12 | 77.4% | 904,009 | |
31.03 | 31.03 | Property | 1 | Extra Space Windmere | 5/31/2021 | T-12 | 441,882 | 163,526 | 278,356 | 12/31/2020 | T-12 | 383,560 | 177,212 | 206,348 | 12/31/2019 | T-12 | 94.1% | 463,433 | |
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 2,095,294 |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 4/30/2021 | T-12 | 1,112,208 | 572,801 | 539,407 | 12/31/2020 | T-12 | 278,184 | 426,604 | (148,420) | 12/31/2019 | T-12 | 96.0% | 2,143,827 |
A-1-9
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) |
14 | 14 | ||||||||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 4/30/2021 | T-12 | 2,060,299 | 731,117 | 1,329,182 | 12/31/2020 | T-12 | 1,632,014 | 612,008 | 1,020,006 | Various | T-12 | 83.9% | 2,178,646 |
34.01 | 34.01 | Property | 1 | Budget Storage | 4/30/2021 | T-12 | 382,943 | 105,003 | 277,940 | 12/31/2020 | T-12 | 367,935 | 112,043 | 255,892 | 12/31/2019 | T-12 | 83.6% | 443,659 | |
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | 4/30/2021 | T-12 | 454,661 | 170,458 | 284,203 | 12/31/2020 | T-12 | 421,514 | 146,260 | 275,254 | 12/31/2019 | T-12 | 85.8% | 467,984 | |
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | 4/30/2021 | T-12 | 351,722 | 117,275 | 234,447 | 12/31/2020 | T-12 | 332,681 | 134,480 | 198,201 | 12/31/2019 | T-12 | 84.0% | 379,263 | |
34.04 | 34.04 | Property | 1 | Factory Drive | 4/30/2021 | T-12 | 289,550 | 92,972 | 196,578 | 12/31/2020 | T-12 | NAV | NAV | NAV | NAV | NAV | 86.3% | 292,688 | |
34.05 | 34.05 | Property | 1 | All American Mini Storage | 4/30/2021 | T-12 | 277,229 | 120,507 | 156,722 | 12/31/2020 | T-12 | 208,296 | 99,740 | 108,556 | 12/31/2019 | T-12 | 82.4% | 290,495 | |
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | 4/30/2021 | T-12 | 304,194 | 124,902 | 179,293 | 12/31/2020 | T-12 | 301,588 | 119,485 | 182,103 | 12/31/2019 | T-12 | 80.7% | 304,556 | |
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,627,827 |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 3/31/2021 | T-12 | 2,610,015 | 1,286,511 | 1,323,504 | 12/31/2020 | T-12 | 2,652,894 | 1,281,272 | 1,371,622 | 12/31/2019 | T-12 | 88.5% | 2,742,497 |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 3/31/2021 | T-12 | 1,635,984 | 486,105 | 1,149,879 | 12/31/2020 | T-12 | 1,494,281 | 415,338 | 1,078,944 | 12/31/2019 | T-12 | 94.0% | 1,938,551 |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | 2/28/2021 | T-12 | 2,586,187 | 960,909 | 1,625,278 | 12/31/2020 | T-12 | 2,712,197 | 1,128,767 | 1,583,430 | 12/31/2019 | T-12 | 77.9% | 2,525,880 |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,824,426 |
39.01 | 39.01 | Property | 1 | Dallas | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
39.02 | 39.02 | Property | 1 | Spring Valley | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
39.03 | 39.03 | Property | 1 | Lawton | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
39.04 | 39.04 | Property | 1 | Grand Prairie | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
39.05 | 39.05 | Property | 1 | Longview | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
39.06 | 39.06 | Property | 1 | Garland | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
39.07 | 39.07 | Property | 1 | San Antonio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
39.08 | 39.08 | Property | 1 | Texas City | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
39.09 | 39.09 | Property | 1 | Odessa | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | 5/31/2021 | T-12 | 1,231,797 | 155,419 | 1,076,378 | 12/31/2020 | T-12 | 1,020,039 | 141,240 | 878,799 | 12/31/2019 | T-12 | 95.0% | 1,358,924 | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
40.03 | 40.03 | Property | 1 | Watermill Plaza | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 4/30/2021 | T-12 | 1,041,099 | 268,359 | 772,740 | 12/31/2020 | T-12 | 1,212,972 | 275,014 | 937,958 | 12/31/2019 | T-12 | 95.0% | 1,323,403 |
42 | 42 | Loan | 1 | Kautex Industrial | 12/31/2020 | T-12 | 1,329,625 | 231,798 | 1,097,828 | 12/31/2019 | T-12 | 1,274,908 | 225,910 | 1,048,998 | 12/31/2018 | T-12 | 97.5% | 1,502,530 | |
43 | 43 | Loan | 1 | Logan Industrial | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,802,051 | |
44 | 44 | Loan | 13 | 1 | shareDowntown | 4/30/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,085,997 |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,169,298 |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 3/31/2021 | T-12 | 1,169,674 | 500,563 | 669,111 | 12/31/2020 | T-12 | 808,044 | 303,982 | 504,062 | 12/31/2019 | T-12 | 90.0% | 1,586,014 |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | 3/31/2021 | T-12 | 1,472,138 | 537,780 | 934,358 | 12/31/2020 | T-12 | 1,297,497 | 550,077 | 747,420 | 12/31/2019 | T-12 | 95.0% | 1,623,379 |
48 | 48 | Loan | 1 | Hillside Apartments | 3/31/2021 | T-12 | 921,080 | 227,284 | 693,796 | 12/31/2020 | T-12 | 775,636 | 205,386 | 570,250 | 12/31/2019 | T-12 | 94.4% | 1,098,994 | |
49 | 49 | Loan | 1 | La Perla Apartments | 4/30/2021 | T-12 | 1,610,223 | 732,425 | 877,798 | 12/31/2020 | T-12 | 1,566,527 | 710,813 | 855,714 | 12/31/2019 | T-12 | 92.1% | 1,610,529 | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | 12/31/2019 | T-12 | 1,068,642 | 177,680 | 890,963 | 12/31/2018 | T-12 | 904,243 | 167,284 | 736,959 | 12/31/2017 | T-12 | 95.0% | 981,680 |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | 5/31/2021 | T-12 | 839,894 | 161,097 | 678,798 | 12/31/2020 | T-12 | 814,565 | 146,341 | 668,223 | 12/31/2019 | T-12 | 96.3% | 1,018,589 |
52 | 52 | Loan | 13 | 1 | Turner Farms | 5/31/2021 | T-12 | 980,948 | 322,672 | 658,275 | 12/31/2020 | T-12 | 881,705 | 294,985 | 586,720 | 12/31/2019 | T-12 | 86.9% | 1,308,306 |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 708,932 |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 6/30/2021 | T-12 | 2,680,980 | 1,911,097 | 769,883 | 12/31/2020 | T-12 | 4,116,366 | 2,595,442 | 1,520,924 | 12/31/2019 | T-12 | 78.9% | 3,166,072 |
55 | 55 | Loan | 1 | 2102 Avenue Z | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 833,600 | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 5/31/2021 | T-12 | 2,056,381 | 1,270,566 | 785,815 | 12/31/2020 | T-12 | 2,708,246 | 1,537,251 | 1,170,996 | 12/31/2019 | T-12 | 74.0% | 2,488,822 |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 4/30/2021 | T-12 | 1,153,678 | 446,813 | 706,865 | 12/31/2020 | T-12 | 1,139,312 | 517,601 | 621,711 | 12/31/2019 | T-12 | 97.0% | 1,125,350 | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 782,985 |
59 | 59 | Loan | 1 | 5517 Broadway | 12/31/2020 | T-12 | 524,133 | 140,162 | 383,971 | 12/31/2019 | T-12 | 468,822 | 134,896 | 333,926 | 12/31/2018 | T-12 | 95.0% | 732,261 | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 5/31/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 74.2% | 2,660,017 | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 5/31/2021 | T-12 | 803,587 | 284,600 | 518,988 | 12/31/2020 | T-12 | 809,095 | 334,029 | 475,067 | 12/31/2019 | Various | 85.3% | 853,009 | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | 5/31/2021 | T-12 | 466,424 | 132,878 | 333,546 | 12/31/2020 | T-12 | 475,633 | 169,764 | 305,870 | 12/31/2019 | T-8 Ann | 85.9% | 491,457 | |
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | 5/31/2021 | T-12 | 337,163 | 151,722 | 185,441 | 12/31/2020 | T-12 | 333,462 | 164,265 | 169,197 | 12/31/2019 | T-12 | 84.4% | 361,552 | |
62 | 62 | Loan | 1 | Shoppes at Stonebrook | 4/30/2021 | T-12 | 904,767 | 250,585 | 654,182 | 12/31/2020 | T-12 | 876,976 | 244,089 | 632,887 | 12/31/2019 | T-12 | 95.0% | 898,086 | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | 4/30/2021 | T-6 Ann | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 810,178 | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 4/30/2021 | T-12 | 519,591 | 137,246 | 382,345 | 12/31/2020 | T-12 | 534,744 | 138,326 | 396,418 | 12/31/2019 | T-12 | 95.0% | 671,635 | |
65 | 65 | Loan | 1 | 2679 Redondo | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 608,991 | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.5% | 593,419 |
67 | 67 | Loan | 1 | Vallen Distribution Center | 12/31/2020 | T-12 | 604,284 | 150,439 | 453,846 | 12/31/2019 | T-12 | 575,354 | 146,175 | 429,179 | 12/31/2018 | T-12 | 95.0% | 635,402 | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 4/30/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 566,331 |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | 4/30/2021 | T-12 | 180,447 | 80,504 | 99,943 | 12/31/2020 | T-12 | 27,494 | 49,120 | (21,627) | 12/31/2019 | T-12 | 95.0% | 455,417 | |
68.02 | 68.02 | Property | 1 | Glenwood Villas | 4/30/2021 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 110,914 | |
69 | 69 | Loan | 1 | 4138 Broadway | 12/31/2020 | T-12 | 291,269 | 13,342 | 277,927 | 12/31/2019 | T-12 | NAV | NAV | NAV | NAV | NAV | 95.0% | 405,405 | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | 3/31/2021 | T-12 | 650,603 | 330,774 | 319,829 | 12/31/2020 | T-12 | 587,246 | 376,084 | 211,162 | 12/31/2019 | T-12 | 95.0% | 660,932 | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | 5/31/2021 | T-12 | 501,712 | 215,511 | 286,201 | 12/31/2020 | T-12 | 497,791 | 225,954 | 271,837 | 12/31/2019 | T-12 | 90.8% | 516,423 |
A-1-10
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date |
13,14,15 | 14,15 | 9,16 | 9,16 | 17 | |||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 19,231,486 | 63,911,313 | 15,738 | 566,788 | 63,328,788 | 4.92 | 4.88 | 13.6% | 13.5% | 1,350,000,000 | As Is | 6/10/2021 |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 4,265,060 | 7,726,672 | 74,745 | 788,682 | 6,863,245 | 4.12 | 3.66 | 13.1% | 11.6% | 92,800,000 | As Is | 6/1/2021 |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 3,299,736 | 5,875,598 | 69,794 | 265,434 | 5,540,370 | 3.13 | 2.95 | 10.5% | 9.9% | 96,200,000 | As Is | 6/4/2021 |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | 0 | 1,600,000 | 0 | 0 | 1,600,000 | 1.10 | 1.10 | 3.6% | 3.6% | 192,500,000 | As Is | 2/23/2021 |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 3,964,950 | 4,934,206 | 49,670 | 298,866 | 4,585,671 | 1.95 | 1.81 | 7.0% | 6.6% | 117,000,000 | As Is | 4/19/2021 |
6 | 6 | Loan | 1 | Swingline Building | 2,177,683 | 4,281,867 | 36,976 | 257,290 | 3,987,601 | 3.02 | 2.81 | 10.7% | 10.0% | 105,100,000 | As Is | 5/11/2021 | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 2,055,285 | 4,046,169 | 104,413 | 0 | 3,941,756 | 1.97 | 1.92 | 10.8% | 10.5% | 68,050,000 | As Is | Various |
7.01 | 7.01 | Property | 1 | Coon Rapids | NAV | NAV | NAV | NAV | NAV | 13,430,000 | As Is | 4/6/2021 | |||||
7.02 | 7.02 | Property | 1 | Manassas Park | NAV | NAV | NAV | NAV | NAV | 11,130,000 | As Is | 4/5/2021 | |||||
7.03 | 7.03 | Property | 1 | Route 295 | NAV | NAV | NAV | NAV | NAV | 10,670,000 | As Is | 4/6/2021 | |||||
7.04 | 7.04 | Property | 1 | Westcreek | NAV | NAV | NAV | NAV | NAV | 8,730,000 | As Is | 4/6/2021 | |||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | NAV | NAV | NAV | NAV | NAV | 5,910,000 | As Is | 4/8/2021 | |||||
7.06 | 7.06 | Property | 1 | State Avenue | NAV | NAV | NAV | NAV | NAV | 5,770,000 | As Is | 4/6/2021 | |||||
7.07 | 7.07 | Property | 1 | Ina Road | NAV | NAV | NAV | NAV | NAV | 5,660,000 | As Is | 4/7/2021 | |||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | NAV | NAV | NAV | NAV | NAV | 3,640,000 | As Is | 4/7/2021 | |||||
7.09 | 7.09 | Property | 1 | Automall | NAV | NAV | NAV | NAV | NAV | 3,110,000 | As Is | 4/7/2021 | |||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 1,367,954 | 3,602,686 | 171,244 | 286,866 | 3,144,575 | 2.02 | 1.76 | 10.6% | 9.3% | 53,000,000 | As Is | 5/22/2021 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 2,246,952 | 4,774,637 | 80,892 | 0 | 4,693,745 | 5.89 | 5.79 | 14.5% | 14.2% | 103,700,000 | As Is | 6/9/2021 | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 2,823,605 | 11,786,446 | 61,835 | 309,176 | 11,415,435 | 3.38 | 3.28 | 9.7% | 9.4% | 186,150,000 | Market Value Assuming Paid-off TIs, LCs & Rent Abatements | 5/11/2021 |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 2,882,550 | 3,537,173 | 66,704 | 300,166 | 3,170,303 | 2.11 | 1.89 | 11.2% | 10.1% | 43,900,000 | Hypothetical As Is | 4/5/2021 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 8,526,222 | 9,346,062 | 290,828 | 1,057,571 | 7,997,664 | 2.19 | 1.88 | 11.7% | 10.0% | 116,550,000 | As Is | Various |
12.01 | 12.01 | Property | 1 | Research Place | 2,168,968 | 2,267,551 | 15,910 | 270,322 | 1,981,319 | 29,000,000 | As Is | 5/26/2021 | |||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | 1,326,018 | 2,009,033 | 69,732 | 222,794 | 1,716,507 | 24,600,000 | As Is | 5/26/2021 | |||||
12.03 | 12.03 | Property | 1 | Regions Center | 1,669,424 | 1,821,081 | 71,871 | 176,529 | 1,572,681 | 22,700,000 | As Is | 5/26/2021 | |||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | 900,262 | 1,117,819 | 16,485 | 121,755 | 979,579 | 17,150,000 | As Is | 5/26/2021 | |||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | 1,330,642 | 1,295,714 | 57,090 | 150,442 | 1,088,182 | 12,800,000 | As Is | 5/26/2021 | |||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | 1,130,907 | 834,864 | 59,740 | 115,729 | 659,395 | 10,300,000 | As Is | 5/25/2021 | |||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 2,544,512 | 3,372,656 | 59,157 | 361,418 | 2,952,081 | 3.71 | 3.25 | 12.1% | 10.6% | 44,000,000 | As Is | 5/5/2021 |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 1,266,647 | 2,258,285 | 56,250 | 0 | 2,202,035 | 2.55 | 2.48 | 8.2% | 8.0% | 41,500,000 | As Is | 5/11/2021 |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 0 | 4,379,888 | 0 | 0 | 4,379,888 | 2.00 | 2.00 | 8.8% | 8.8% | 69,600,000 | As Is | 3/17/2021 |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 147,750 | 4,073,674 | 53,515 | 0 | 4,020,158 | 2.70 | 2.66 | 8.7% | 8.5% | 76,500,000 | As Is | Various |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | 15,791 | 435,383 | 16,425 | 0 | 418,958 | 8,130,000 | As Is | 3/28/2021 | |||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | 14,407 | 397,218 | 3,024 | 0 | 394,194 | 7,400,000 | As Is | 5/25/2021 | |||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | 11,655 | 321,345 | 3,024 | 0 | 318,321 | 6,300,000 | As Is | 6/5/2021 | |||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | 11,493 | 316,882 | 2,964 | 0 | 313,918 | 5,680,000 | As Is | 5/19/2021 | |||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | 9,104 | 251,014 | 1,942 | 0 | 249,072 | 4,570,000 | As Is | 5/26/2021 | |||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | 8,454 | 233,083 | 989 | 0 | 232,094 | 4,070,000 | As Is | 5/26/2021 | |||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | 7,292 | 201,060 | 2,781 | 0 | 198,279 | 3,850,000 | As Is | 5/25/2021 | |||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | 7,017 | 193,459 | 2,039 | 0 | 191,420 | 3,950,000 | As Is | 5/14/2021 | |||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | 6,993 | 192,807 | 2,025 | 0 | 190,782 | 4,100,000 | As Is | 5/25/2021 | |||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | 6,866 | 189,312 | 1,732 | 0 | 187,580 | 3,430,000 | As Is | 5/14/2021 | |||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | 6,950 | 191,617 | 1,260 | 0 | 190,357 | 3,340,000 | As Is | 5/25/2021 | |||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | 6,895 | 190,093 | 1,142 | 0 | 188,952 | 3,300,000 | As Is | 5/16/2021 | |||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | 6,708 | 184,944 | 2,025 | 0 | 182,919 | 3,800,000 | As Is | 5/27/2021 | |||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | 4,777 | 131,706 | 500 | 0 | 131,206 | 2,400,000 | As Is | 5/27/2021 | |||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | 3,960 | 109,172 | 1,997 | 0 | 107,175 | 1,880,000 | As Is | 5/14/2021 | |||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | 3,237 | 89,261 | 1,805 | 0 | 87,456 | 1,800,000 | As Is | 5/28/2021 | |||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | 3,285 | 90,566 | 800 | 0 | 89,766 | 1,720,000 | As Is | 5/13/2021 | |||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | 3,329 | 91,794 | 1,597 | 0 | 90,197 | 1,700,000 | As Is | 3/26/2021 | |||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | 3,189 | 87,935 | 1,805 | 0 | 86,130 | 1,650,000 | As Is | 5/28/2021 | |||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | 3,132 | 86,353 | 1,820 | 0 | 84,533 | 1,900,000 | As Is | 5/28/2021 | |||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | 3,216 | 88,670 | 1,820 | 0 | 86,850 | 1,530,000 | As Is | 5/18/2021 | |||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 1,087,013 | 2,457,496 | -85,000 | 129,614 | 2,412,883 | 2.70 | 2.65 | 9.5% | 9.3% | 44,125,000 | As Is | 5/24/2021 |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | 1,001,954 | 2,298,036 | 35,305 | 107,549 | 2,155,181 | 1.55 | 1.46 | 8.9% | 8.4% | 35,400,000 | As Is | 4/9/2021 |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 1,296,070 | 3,057,763 | 81,319 | 290,425 | 2,686,019 | 2.12 | 1.86 | 12.0% | 10.5% | 40,900,000 | As Is | 5/20/2021 |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | 4,643,949 | 13,061,313 | 6,997 | 0 | 12,968,066 | 2.84 | 2.82 | 9.9% | 9.9% | 217,000,000 | As Is | 4/6/2021 |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | 1,631,154 | 2,624,809 | 98,348 | 126,855 | 2,399,607 | 1.74 | 1.59 | 11.2% | 10.3% | 37,360,000 | As Is | Various |
21.01 | 21.01 | Property | 1 | Gateway Plaza | 434,627 | 1,185,475 | 55,115 | 34,778 | 1,095,581 | 16,400,000 | As Is | 12/20/2020 | |||||
21.02 | 21.02 | Property | 1 | Westland Plaza | 496,107 | 940,016 | 29,249 | 61,609 | 849,158 | 13,010,000 | As Is | 12/17/2020 | |||||
21.03 | 21.03 | Property | 1 | Orland Corners | 700,420 | 499,319 | 13,984 | 30,468 | 454,867 | 7,950,000 | As Is | 12/15/2020 | |||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 3,190,484 | 6,821,276 | 83,930 | 439,456 | 6,497,890 | 1.34 | 1.28 | 8.2% | 7.8% | 114,500,000 | As Is | 4/12/2021 |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | 731,631 | 1,821,118 | 12,243 | 0 | 1,808,875 | 2.40 | 2.38 | 8.2% | 8.1% | 46,200,000 | As Is | 5/6/2021 |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 379,321 | 1,665,992 | 15,880 | 5,027 | 1,645,084 | 1.94 | 1.91 | 7.4% | 7.3% | 34,200,000 | As Is | Various | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | 71,515 | 411,521 | 3,130 | 5,027 | 403,364 | 8,600,000 | As Is | 3/3/2021 | |||||
24.02 | 24.02 | Property | 1 | 662 Park Place | 69,022 | 364,178 | 3,250 | 0 | 360,928 | 7,200,000 | As Is | 3/8/2021 | |||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | 55,767 | 236,253 | 2,250 | 0 | 234,003 | 4,800,000 | As Is | 3/10/2021 | |||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | 40,952 | 205,796 | 2,000 | 0 | 203,796 | 3,900,000 | As Is | 3/8/2021 | |||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | 46,599 | 194,566 | 1,750 | 0 | 192,816 | 4,000,000 | As Is | 3/10/2021 | |||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | 60,845 | 131,155 | 1,750 | 0 | 129,405 | 3,300,000 | As Is | 3/10/2021 | |||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | 34,619 | 122,522 | 1,750 | 0 | 120,772 | 2,400,000 | As Is | 3/8/2021 | |||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 690,376 | 7,197,336 | 160,000 | 250,749 | 6,786,587 | 2.79 | 2.63 | 10.0% | 9.4% | 122,000,000 | As Is | 5/3/2021 |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 883,649 | 2,454,440 | 39,360 | 130,991 | 2,284,090 | 2.31 | 2.15 | 12.2% | 11.4% | 32,500,000 | As Is | 5/14/2021 |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 16,213,342 | 28,956,844 | 132,979 | 1,329,789 | 27,494,076 | 4.40 | 4.17 | 13.8% | 13.1% | 452,000,000 | As Is | 5/10/2021 |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 560,775 | 1,726,540 | 3,165 | 67,575 | 1,655,800 | 2.70 | 2.59 | 9.4% | 9.0% | 32,300,000 | As Is | 4/23/2021 |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | 406,823 | 1,481,499 | 9,062 | 70,000 | 1,402,437 | 2.29 | 2.16 | 8.2% | 7.8% | 28,000,000 | As Is | 6/4/2021 |
30 | 30 | Loan | 1 | 116 East 124th Street | 509,943 | 1,538,972 | 10,460 | 85,011 | 1,443,500 | 2.50 | 2.35 | 8.5% | 8.0% | 28,000,000 | As Is | 2/25/2021 | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 694,956 | 1,578,232 | 18,806 | 0 | 1,559,426 | 1.69 | 1.67 | 8.9% | 8.8% | 25,340,000 | As Is | 6/3/2021 | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | 227,517 | 678,230 | 4,920 | 0 | 673,309 | 11,350,000 | As Is | 6/3/2021 | |||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | 295,608 | 608,401 | 10,456 | 0 | 597,945 | 9,220,000 | As Is | 6/3/2021 | |||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | 171,831 | 291,602 | 3,430 | 0 | 288,172 | 4,770,000 | As Is | 6/3/2021 | |||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | 453,080 | 1,642,214 | 32,626 | 65,251 | 1,544,338 | 1.64 | 1.55 | 9.3% | 8.7% | 26,500,000 | As Is - Keymar Extension | 5/12/2021 |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 541,003 | 1,602,824 | 12,593 | 75,394 | 1,514,837 | 1.63 | 1.54 | 9.2% | 8.7% | 30,200,000 | As Is | 5/14/2021 |
A-1-11
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date |
13,14,15 | 14,15 | 9,16 | 9,16 | 17 | |||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 902,809 | 1,275,837 | 28,892 | 0 | 1,246,946 | 2.42 | 2.36 | 8.7% | 8.5% | 23,230,000 | As Is | Various |
34.01 | 34.01 | Property | 1 | Budget Storage | 130,018 | 313,641 | 7,130 | 0 | 306,511 | 5,010,000 | As Is | 4/14/2021 | |||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | 224,100 | 243,885 | 5,659 | 0 | 238,226 | 5,200,000 | As Is | 4/14/2021 | |||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | 135,122 | 244,141 | 4,915 | 0 | 239,226 | 4,170,000 | As Is | 4/14/2021 | |||||
34.04 | 34.04 | Property | 1 | Factory Drive | 114,170 | 178,519 | 4,417 | 0 | 174,102 | 2,820,000 | As Is | 4/9/2021 | |||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | 132,924 | 157,571 | 3,819 | 0 | 153,752 | 2,760,000 | As Is | 4/14/2021 | |||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | 166,475 | 138,081 | 2,952 | 0 | 135,129 | 3,270,000 | As Is | 4/14/2021 | |||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | 361,973 | 1,265,854 | 6,070 | 45,522 | 1,214,262 | 2.17 | 2.08 | 8.6% | 8.3% | 23,750,000 | As Stabilized | 7/1/2022 |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 1,287,918 | 1,454,579 | -14,786 | 190,178 | 1,279,188 | 3.23 | 2.84 | 10.7% | 9.4% | 21,900,000 | As Is | 5/13/2021 |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 478,384 | 1,460,166 | 25,274 | 50,548 | 1,384,344 | 4.07 | 3.86 | 12.1% | 11.5% | 18,500,000 | As Is | 4/13/2021 |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | 989,001 | 1,536,878 | 38,762 | 158,593 | 1,339,523 | 2.40 | 2.09 | 12.8% | 11.2% | 22,700,000 | As Is | 5/14/2021 |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | 489,382 | 1,335,044 | 18,813 | 40,448 | 1,275,783 | 1.94 | 1.85 | 11.3% | 10.8% | 16,921,800 | As Portfolio | 5/8/2021 |
39.01 | 39.01 | Property | 1 | Dallas | NAV | NAV | NAV | NAV | NAV | 3,690,000 | As Is | 5/8/2021 | |||||
39.02 | 39.02 | Property | 1 | Spring Valley | NAV | NAV | NAV | NAV | NAV | 2,970,000 | As Is | 5/8/2021 | |||||
39.03 | 39.03 | Property | 1 | Lawton | NAV | NAV | NAV | NAV | NAV | 2,200,000 | As Is | 5/4/2021 | |||||
39.04 | 39.04 | Property | 1 | Grand Prairie | NAV | NAV | NAV | NAV | NAV | 1,500,000 | As Is | 5/8/2021 | |||||
39.05 | 39.05 | Property | 1 | Longview | NAV | NAV | NAV | NAV | NAV | 1,500,000 | As Is | 5/12/2021 | |||||
39.06 | 39.06 | Property | 1 | Garland | NAV | NAV | NAV | NAV | NAV | 1,320,000 | As Is | 5/8/2021 | |||||
39.07 | 39.07 | Property | 1 | San Antonio | NAV | NAV | NAV | NAV | NAV | 1,310,000 | As Is | 5/5/2021 | |||||
39.08 | 39.08 | Property | 1 | Texas City | NAV | NAV | NAV | NAV | NAV | 1,260,000 | As Is | 5/6/2021 | |||||
39.09 | 39.09 | Property | 1 | Odessa | NAV | NAV | NAV | NAV | NAV | 840,000 | As Is | 5/17/2021 | |||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | 233,955 | 1,124,969 | 9,023 | 44,332 | 1,071,615 | 1.78 | 1.69 | 9.6% | 9.1% | 16,900,000 | As Is | 6/14/2021 | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | NAV | NAV | NAV | NAV | NAV | 8,800,000 | As Is | 6/14/2021 | |||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | NAV | NAV | NAV | NAV | NAV | 5,800,000 | As Is | 6/14/2021 | |||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | NAV | NAV | NAV | NAV | NAV | 2,300,000 | As Is | 6/14/2021 | |||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 334,760 | 988,644 | 9,177 | 44,909 | 934,557 | 2.24 | 2.12 | 8.7% | 8.3% | 17,400,000 | As Is | 5/11/2021 |
42 | 42 | Loan | 1 | Kautex Industrial | 300,589 | 1,201,941 | 24,990 | 29,287 | 1,147,664 | 2.05 | 1.96 | 10.9% | 10.4% | 17,000,000 | As Is | 5/10/2021 | |
43 | 43 | Loan | 1 | Logan Industrial | 463,079 | 1,338,971 | 15,010 | 62,762 | 1,261,199 | 2.43 | 2.29 | 12.8% | 12.0% | 18,900,000 | As Is | 5/25/2021 | |
44 | 44 | Loan | 13 | 1 | shareDowntown | 221,135 | 864,862 | 13,200 | 0 | 851,661 | 2.51 | 2.47 | 8.4% | 8.3% | 15,250,000 | Retrospective Value As Is | 3/12/2021 |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | 287,310 | 881,989 | 5,487 | 54,873 | 821,628 | 2.18 | 2.03 | 8.8% | 8.2% | 19,000,000 | As Stabilized | 8/1/2021 |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 506,904 | 1,079,110 | 62,103 | 0 | 992,890 | 3.37 | 3.10 | 11.3% | 10.4% | 15,900,000 | As Is | 3/5/2021 |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | 631,103 | 992,276 | 40,561 | 60,071 | 891,644 | 1.80 | 1.61 | 10.4% | 9.4% | 15,800,000 | As Is | 6/1/2021 |
48 | 48 | Loan | 1 | Hillside Apartments | 352,665 | 746,328 | 23,112 | 0 | 723,216 | 1.35 | 1.31 | 7.9% | 7.6% | 12,800,000 | As Is | 4/8/2021 | |
49 | 49 | Loan | 1 | La Perla Apartments | 749,923 | 860,606 | 57,000 | 0 | 803,606 | 1.63 | 1.52 | 9.1% | 8.5% | 15,300,000 | As Is | 5/20/2021 | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | 200,720 | 780,960 | 9,150 | 16,290 | 755,520 | 1.52 | 1.47 | 8.6% | 8.3% | 12,375,000 | As Is | 5/15/2021 |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | 175,683 | 842,906 | 3,800 | 19,235 | 819,871 | 2.90 | 2.82 | 9.4% | 9.1% | 18,600,000 | As Is | 6/28/2021 |
52 | 52 | Loan | 13 | 1 | Turner Farms | 355,221 | 953,085 | 10,965 | 0 | 942,120 | 2.00 | 1.98 | 10.6% | 10.5% | 14,800,000 | As Is | 5/18/2021 |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | 56,206 | 652,726 | 2,493 | 5,251 | 644,983 | 1.81 | 1.79 | 7.3% | 7.2% | 14,000,000 | As Is (w/ 421a & w/ ICAP) | 4/20/2021 |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 1,981,484 | 1,184,588 | 126,643 | 0 | 1,057,945 | 2.14 | 1.91 | 13.2% | 11.8% | 13,600,000 | As Is | 6/1/2021 |
55 | 55 | Loan | 1 | 2102 Avenue Z | 133,306 | 700,294 | 4,163 | 29,116 | 667,015 | 2.10 | 2.00 | 8.0% | 7.6% | 14,000,000 | As Is | 4/27/2021 | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 1,301,257 | 1,187,565 | 99,553 | 0 | 1,088,012 | 2.26 | 2.07 | 14.0% | 12.8% | 14,800,000 | As Is | 5/18/2021 |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 452,799 | 672,551 | 9,706 | 0 | 662,845 | 2.19 | 2.16 | 8.4% | 8.3% | 11,800,000 | As Is | 5/23/2021 | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | 139,377 | 643,608 | 850 | 5,668 | 637,090 | 1.53 | 1.52 | 8.6% | 8.5% | 10,700,000 | As Is | 6/4/2021 |
59 | 59 | Loan | 1 | 5517 Broadway | 141,682 | 590,579 | 4,784 | 19,772 | 566,023 | 2.41 | 2.31 | 8.4% | 8.1% | 11,600,000 | As Is | 4/23/2021 | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 1,549,062 | 1,110,955 | 106,401 | 0 | 1,004,555 | 2.94 | 2.66 | 15.9% | 14.4% | 14,600,000 | As Is | 6/7/2021 | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 286,233 | 566,776 | 9,148 | 0 | 557,628 | 1.58 | 1.56 | 8.8% | 8.6% | 9,280,000 | As Is | Various | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | 125,225 | 366,233 | 5,900 | 0 | 360,333 | 5,400,000 | As Is | 5/20/2021 | |||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | 161,008 | 200,544 | 3,248 | 0 | 197,296 | 3,880,000 | As Is | 5/21/2021 | |||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | 252,876 | 645,210 | 17,864 | 11,694 | 615,652 | 1.98 | 1.89 | 10.5% | 10.0% | 8,950,000 | As Is | 4/23/2021 | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | 303,007 | 507,171 | 12,800 | 0 | 494,371 | 2.33 | 2.27 | 8.3% | 8.1% | 9,885,000 | As Is | 4/27/2021 | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 172,186 | 499,449 | 5,060 | 25,538 | 468,851 | 2.23 | 2.09 | 8.7% | 8.2% | 9,500,000 | As Is | 5/11/2021 | |
65 | 65 | Loan | 1 | 2679 Redondo | 150,508 | 458,483 | 2,713 | 16,900 | 438,870 | 1.62 | 1.55 | 9.0% | 8.6% | 8,810,000 | As Is | 5/21/2021 | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | 93,149 | 500,270 | 3,057 | 74 | 497,139 | 1.82 | 1.81 | 9.9% | 9.9% | 9,690,000 | As Is | 5/28/2021 |
67 | 67 | Loan | 1 | Vallen Distribution Center | 162,075 | 473,327 | 20,278 | 18,987 | 434,061 | 1.72 | 1.58 | 9.5% | 8.7% | 13,900,000 | As Is | 6/9/2021 | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 205,200 | 361,131 | 7,686 | 0 | 353,445 | 1.85 | 1.81 | 7.9% | 7.7% | 7,090,000 | As Is | 5/3/2021 |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | 170,612 | 284,805 | 6,450 | 0 | 278,355 | 5,730,000 | As Is | 5/3/2021 | |||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | 34,588 | 76,326 | 1,236 | 0 | 75,090 | 1,360,000 | As Is | 5/3/2021 | |||||
69 | 69 | Loan | 1 | 4138 Broadway | 71,659 | 333,746 | 3,002 | 10,236 | 320,508 | 2.39 | 2.29 | 8.3% | 8.0% | 6,700,000 | As Is | 4/23/2021 | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | 315,808 | 345,124 | 22,638 | 0 | 322,486 | 1.88 | 1.75 | 10.3% | 9.6% | 4,950,000 | As Is | 3/29/2021 | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | 238,288 | 278,135 | 3,511 | 0 | 274,624 | 2.24 | 2.21 | 8.7% | 8.6% | 5,100,000 | As Is | 5/24/2021 |
A-1-12
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF |
17 | 17 | 14 | 14,18,19,20 | 14,18,20 | ||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 34.8% | 34.8% | 92.5% | 6/1/2021 | No | Flatiron Health | 223,402 | 28.4% | 2/28/2031 | Aetna | 106,350 |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 63.6% | 63.6% | 100.0% | 8/6/2021 | Yes | State of California - DGS | 373,725 | 100.0% | 2/28/2032 | NAP | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 58.2% | 58.2% | 94.6% | 6/1/2021 | No | Starboard Holdings Ltd. | 60,504 | 25.1% | 4/30/2030 | Infinity Insurance Company | 39,198 |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | 23.4% | 23.4% | NAP | NAP | Yes | 909 Third Company, L.P. c/o Vornado Realty Trust | 82,341 | 100.0% | 11/30/2063 | NAP | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 59.8% | 59.8% | 100.0% | 6/4/2021 | No | Target | 139,896 | 42.2% | 7/31/2023 | BJ’s | 119,500 |
6 | 6 | Loan | 1 | Swingline Building | 38.1% | 38.1% | 93.1% | 5/1/2021 | No | Skillman Tennis Associates, Ltd | 80,000 | 21.6% | 12/31/2023 | Newel, LLC | 54,980 | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 55.3% | 37.6% | 93.8% | ||||||||
7.01 | 7.01 | Property | 1 | Coon Rapids | 94.6% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7.02 | 7.02 | Property | 1 | Manassas Park | 93.9% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7.03 | 7.03 | Property | 1 | Route 295 | 97.7% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7.04 | 7.04 | Property | 1 | Westcreek | 94.3% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | 91.6% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7.06 | 7.06 | Property | 1 | State Avenue | 88.5% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7.07 | 7.07 | Property | 1 | Ina Road | 98.6% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | 85.4% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7.09 | 7.09 | Property | 1 | Automall | 97.9% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 64.1% | 49.6% | 100.0% | 2/28/2021 | No | Burlington Stores | 43,092 | 16.4% | 2/28/2028 | Home Goods | 39,873 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 31.9% | 31.9% | 95.0% | 6/2/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 65.0% | 65.0% | 92.8% | 7/15/2021 | No | OpenDoor | 100,807 | 32.6% | 12/31/2030 | WeWork | 69,115 |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 71.8% | 59.4% | 84.8% | 3/1/2021 | No | Koppers, Inc. | 91,595 | 27.5% | 12/31/2028 | Allegheny County Bar Association | 24,522 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 68.6% | 53.3% | 92.6% | ||||||||
12.01 | 12.01 | Property | 1 | Research Place | 89.6% | 5/21/2021 | No | Northrop Grumman Space & Mission Systems | 224,203 | 81.3% | 6/30/2025 | GSA Dept of Army Activities | 17,582 | |||
12.02 | 12.02 | Property | 1 | Research Park Office Center | 92.3% | 5/21/2021 | No | Northrop Grumman Space & Mission Systems | 59,740 | 25.3% | 6/30/2024 | Simulation Technologies, Inc. | 30,699 | |||
12.03 | 12.03 | Property | 1 | Regions Center | 93.3% | 5/21/2021 | No | Regions Bank | 46,687 | 30.1% | 4/30/2024 | Bradley Arant Boult Cummings LLP | 21,491 | |||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | 100.0% | 8/6/2021 | Yes | Northrop Grumman Space & Mission Systems | 110,275 | 100.0% | 2/28/2023 | NAP | NAP | |||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | 99.0% | 5/21/2021 | No | Intuitive Research and Technology, LLC | 57,415 | 42.7% | 8/31/2027 | Pinnacle Solutions, Inc. | 45,605 | |||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | 85.0% | 5/21/2021 | No | Dynetics, Inc | 47,609 | 39.0% | 11/30/2025 | BAE Systems Technology Solutions & Services Inc | 11,320 | |||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 63.5% | 63.5% | 86.0% | 4/1/2021 | No | Diversified Clinical Services | 55,380 | 19.2% | 5/31/2027 | Adtalem Global Education | 35,829 |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 66.3% | 66.3% | 97.8% | 5/24/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 71.8% | 70.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 61.5% | 61.5% | 100.0% | ||||||||
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | 100.0% | 8/1/2021 | Yes | Food 4 Less | 82,126 | 100.0% | 3/31/2031 | NAP | NAP | |||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | 100.0% | 8/1/2021 | Yes | Walgreens | 15,120 | 100.0% | 11/30/2031 | NAP | NAP | |||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | 100.0% | 8/1/2021 | Yes | Walgreens | 15,120 | 100.0% | 6/30/2033 | NAP | NAP | |||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | 100.0% | 8/1/2021 | Yes | Walgreens | 14,820 | 100.0% | 4/30/2033 | NAP | NAP | |||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | 100.0% | 8/1/2021 | Yes | First Midwest Bank | 9,708 | 100.0% | 9/30/2030 | NAP | NAP | |||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | 100.0% | 8/1/2021 | Yes | First Midwest Bank | 4,943 | 100.0% | 9/30/2030 | NAP | NAP | |||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | 100.0% | 8/1/2021 | Yes | Walgreens | 13,905 | 100.0% | 5/31/2032 | NAP | NAP | |||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | 100.0% | 8/1/2021 | Yes | CVS Pharmacy | 10,195 | 100.0% | 12/31/2039 | NAP | NAP | |||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | 100.0% | 8/1/2021 | Yes | CVS Pharmacy | 10,125 | 100.0% | 1/31/2040 | NAP | NAP | |||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | 100.0% | 8/1/2021 | Yes | Fresenius Medical Care | 8,659 | 100.0% | 1/31/2031 | NAP | NAP | |||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | 100.0% | 8/1/2021 | Yes | First Midwest Bank | 6,299 | 100.0% | 9/30/2030 | NAP | NAP | |||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | 100.0% | 8/1/2021 | Yes | Memorial Health System | 5,709 | 100.0% | 10/31/2031 | NAP | NAP | |||
16.13 | 16.13 | Property | 1 | CVS - Decatur | 100.0% | 8/1/2021 | Yes | CVS Pharmacy | 10,125 | 100.0% | 1/31/2037 | NAP | NAP | |||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | 100.0% | 8/1/2021 | Yes | Verizon Wireless | 2,500 | 100.0% | 2/28/2031 | NAP | NAP | |||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | 100.0% | 8/1/2021 | Yes | Dollar Tree | 9,984 | 100.0% | 3/31/2031 | NAP | NAP | |||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | 100.0% | 8/1/2021 | Yes | Dollar General | 9,026 | 100.0% | 11/30/2035 | NAP | NAP | |||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | 100.0% | 8/1/2021 | Yes | Sherwin Williams | 4,000 | 100.0% | 1/31/2031 | NAP | NAP | |||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | 100.0% | 8/1/2021 | Yes | Dollar General | 7,987 | 100.0% | 2/28/2031 | NAP | NAP | |||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | 100.0% | 8/1/2021 | Yes | Dollar General | 9,026 | 100.0% | 8/31/2032 | NAP | NAP | |||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | 100.0% | 8/1/2021 | Yes | Dollar General | 9,100 | 100.0% | 10/31/2031 | NAP | NAP | |||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | 100.0% | 8/1/2021 | Yes | Dollar General | 9,100 | 100.0% | 2/28/2033 | NAP | NAP | |||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 58.9% | 58.9% | 100.0% | 6/18/2021 | No | Publix | 45,600 | 40.3% | 7/31/2026 | Total Wine & More | 22,100 |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | 72.8% | 57.9% | 91.9% | 3/31/2021 | No | Albertsons | 47,450 | 26.9% | 1/31/2024 | Ross | 30,187 |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 62.3% | 53.8% | 85.4% | 7/1/2021 | No | Burlington Coat Factory | 97,431 | 33.5% | 8/31/2026 | Ross Dress for Less | 30,187 |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | 60.6% | 60.6% | 99.0% | 7/14/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | 62.6% | 54.9% | 100.0% | ||||||||
21.01 | 21.01 | Property | 1 | Gateway Plaza | 100.0% | 7/13/2021 | No | Ross Dress for Less | 30,179 | 29.5% | 1/31/2023 | Bed Bath & Beyond | 23,000 | |||
21.02 | 21.02 | Property | 1 | Westland Plaza | 100.0% | 7/13/2021 | No | Burlington Coat Factory | 59,908 | 43.2% | 2/28/2026 | Jo-Ann Stores Inc. | 35,000 | |||
21.03 | 21.03 | Property | 1 | Orland Corners | 100.0% | 7/13/2021 | No | Michaels | 25,212 | 46.0% | 2/28/2025 | Gorka Deli | 5,268 | |||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 72.5% | 62.0% | 91.9% | 4/30/2021 | No | RxBenefits | 95,866 | 22.8% | 10/31/2028 | Cadence Bank | 59,564 |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | 48.1% | 48.7% | 100.0% | 4/26/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 65.8% | 65.8% | 96.7% | |||||||||
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | 100.0% | 4/20/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
24.02 | 24.02 | Property | 1 | 662 Park Place | 92.3% | 4/20/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
24.03 | 24.03 | Property | 1 | 30 Claver Place | 100.0% | 4/28/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | 100.0% | 4/20/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | 100.0% | 4/20/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | 85.7% | 4/20/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | 100.0% | 4/20/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 59.0% | 59.0% | 100.0% | 8/6/2021 | Yes | ARCP ID Cookeville TN LLC, Cookeville | 1,600,000 | 100.0% | 2/28/2039 | NAP | NAP |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 61.8% | 55.5% | 98.7% | 6/1/2021 | No | Lowe’s | 135,197 | 51.5% | 10/31/2024 | Best Buy | 46,528 |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 46.5% | 46.5% | 93.1% | 6/3/2021 | No | Dick’s Clothing & Sporting Goods | 80,400 | 9.1% | 1/31/2025 | Neiman Marcus | 80,000 |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 57.0% | 57.0% | 100.0% | 6/1/2021 | No | Key Food | 13,155 | 62.3% | 1/31/2036 | HSBC Bank USA | 3,296 |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | 64.3% | 64.3% | 100.0% | 6/30/2021 | No | Camba, Inc. | 26,000 | 54.3% | 12/14/2032 | Davita, Inc. | 11,493 |
30 | 30 | Loan | 1 | 116 East 124th Street | 64.3% | 64.3% | 100.0% | 4/1/2021 | No | Con Edison | 12,500 | 23.9% | 4/14/2025 | Park Avenue Dialysis | 9,200 | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 70.3% | 59.7% | 95.1% | |||||||||
31.01 | 31.01 | Property | 1 | Extra Space Lodi | 99.0% | 5/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | 92.3% | 5/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | 98.3% | 5/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | 67.0% | 57.7% | 100.0% | 4/30/2021 | No | Utopia Fulfillment | 278,275 | 85.3% | 12/31/2025 | Keymar Warehouse | 41,880 |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 57.9% | 51.2% | 96.7% | 5/14/2021 | No | LA Fitness | 36,608 | 43.6% | 4/30/2035 | Amazon | 34,361 |
A-1-13
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF |
17 | 17 | 14 | 14,18,19,20 | 14,18,20 | ||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 63.3% | 64.6% | 92.2% | ||||||||
34.01 | 34.01 | Property | 1 | Budget Storage | 89.8% | 5/3/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | 94.5% | 5/3/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | 93.8% | 5/3/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
34.04 | 34.04 | Property | 1 | Factory Drive | 95.3% | 4/29/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
34.05 | 34.05 | Property | 1 | All American Mini Storage | 89.6% | 5/3/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | 89.3% | 5/3/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | 61.6% | 61.6% | 100.0% | 6/23/2021 | No | TOMS Shoes | 19,210 | 63.3% | 3/31/2027 | APIC Corporation | 11,138 |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 62.3% | 62.3% | 87.1% | 6/22/2021 | No | Social Security Administration | 11,620 | 9.2% | 12/31/2028 | La Familia Counseling Service | 10,955 |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 65.0% | 65.0% | 96.8% | 6/1/2021 | No | Smart & Final Stores, LLC | 42,941 | 42.5% | 5/17/2030 | Family Dollar, Inc. | 9,025 |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | 52.8% | 41.1% | 85.9% | 6/16/2021 | No | WalMart | 121,213 | 46.9% | 11/8/2024 | Hobby Lobby | 58,822 |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | 69.8% | 55.7% | 100.0% | ||||||||
39.01 | 39.01 | Property | 1 | Dallas | 100.0% | 7/15/2021 | No | Dallas County Correctional Services | 14,282 | 74.1% | 12/31/2023 | City of Dallas Building Inspector | 4,996 | |||
39.02 | 39.02 | Property | 1 | Spring Valley | 100.0% | 7/15/2021 | No | City of Dallas (WIC) | 7,980 | 44.2% | 12/31/2025 | Bit Stream, LLC d/b/a Lavenderia | 4,900 | |||
39.03 | 39.03 | Property | 1 | Lawton | 100.0% | 8/6/2021 | Yes | US Renal Care | 8,000 | 100.0% | 6/30/2026 | NAP | NAP | |||
39.04 | 39.04 | Property | 1 | Grand Prairie | 100.0% | 7/15/2021 | No | City of Dallas (WIC) | 5,000 | 73.5% | 4/30/2024 | SSS International, Inc (WIC Store) | 1,800 | |||
39.05 | 39.05 | Property | 1 | Longview | 100.0% | 8/6/2021 | Yes | DFPS | 12,550 | 100.0% | 9/30/2023 | NAP | NAP | |||
39.06 | 39.06 | Property | 1 | Garland | 100.0% | 7/15/2021 | No | City of Dallas (WIC) | 5,500 | 75.3% | 12/31/2025 | SSS International, Inc (WIC Store) | 1,800 | |||
39.07 | 39.07 | Property | 1 | San Antonio | 100.0% | 8/6/2021 | Yes | OAG | 9,714 | 100.0% | 10/31/2022 | NAP | NAP | |||
39.08 | 39.08 | Property | 1 | Texas City | 100.0% | 8/6/2021 | Yes | TDCJ | 6,597 | 100.0% | 9/30/2029 | NAP | NAP | |||
39.09 | 39.09 | Property | 1 | Odessa | 100.0% | 8/6/2021 | Yes | TDCJ | 5,767 | 100.0% | 3/31/2023 | NAP | NAP | |||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | 69.5% | 54.2% | 100.0% | 6/1/2021 | ||||||||
40.01 | 40.01 | Property | 1 | 269 Butter Lane | 100.0% | 6/1/2021 | No | Friedman LLP | 7,404 | 29.3% | 6/30/2027 | Peter Dodge | 4,505 | |||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | 100.0% | 6/1/2021 | No | SUFSD | 7,027 | 51.8% | 12/31/2023 | Bridge Capital | 1,900 | |||
40.03 | 40.03 | Property | 1 | Watermill Plaza | 100.0% | 6/1/2021 | No | NSE Windows | 3,447 | 62.6% | 11/30/2025 | East End Builders | 2,055 | |||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 65.0% | 65.0% | 100.0% | 7/16/2021 | No | Cee Enterprises | 20,770 | 22.6% | 7/31/2025 | Vraj Vihar | 17,800 |
42 | 42 | Loan | 1 | Kautex Industrial | 64.7% | 58.1% | 100.0% | 8/6/2021 | Yes | Kautex Inc. | 147,000 | 100.0% | 12/31/2030 | NAP | NAP | |
43 | 43 | Loan | 1 | Logan Industrial | 55.6% | 43.0% | 100.0% | 8/6/2021 | Yes | Logan Industries International Corporation | 150,102 | 100.0% | 1/1/2031 | NAP | NAP | |
44 | 44 | Loan | 13 | 1 | shareDowntown | 67.2% | 67.2% | 98.4% | 7/23/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | 52.6% | 52.6% | 100.0% | 8/6/2021 | Yes | Lucid Motors | 36,582 | 100.0% | 1/31/2031 | NAP | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 59.9% | 59.9% | 93.3% | 6/23/2021 | No | Express Messenger Systems, Inc. | 50,000 | 18.5% | 7/31/2026 | Armory Parts | 16,450 |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | 60.1% | 48.0% | 100.0% | 5/1/2021 | No | Sacred Circle Health Care | 59,232 | 58.4% | 3/31/2030 | US Citizenship and Immigration | 23,360 |
48 | 48 | Loan | 1 | Hillside Apartments | 74.1% | 59.3% | 96.3% | 6/16/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
49 | 49 | Loan | 1 | La Perla Apartments | 62.0% | 48.9% | 93.0% | 5/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | 73.4% | 58.2% | 100.0% | 5/31/2021 | No | Publix | 45,600 | 74.8% | 4/30/2032 | Red Brick Pizza | 3,640 |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | 48.4% | 48.4% | 100.0% | 8/6/2021 | Yes | Amazon | 38,000 | 100.0% | 6/30/2026 | NAP | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | 60.8% | 47.1% | 91.3% | 5/18/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | 64.3% | 64.3% | 100.0% | 4/1/2021 | No | Tiny Tots Day Care | 3,925 | 16.3% | 1/1/2025 | Hobby House | 1,750 |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 65.8% | 60.4% | 78.9% | 6/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
55 | 55 | Loan | 1 | 2102 Avenue Z | 62.5% | 62.5% | 100.0% | 4/30/2021 | No | Prospect Kids Inc | 2,730 | 13.1% | 1/31/2031 | Fashion Nail Studio Corp | 2,620 | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 57.4% | 48.0% | 74.0% | 5/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 67.8% | 67.8% | 100.0% | 6/21/2021 | No | North Shore Community Services | 22,871 | 65.3% | 4/30/2033 | Northwell Health, Inc. | 12,140 | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | 70.1% | 55.3% | 100.0% | 8/1/2021 | Yes | Boffi | 5,668 | 100.0% | 5/30/2030 | NAP | NAP |
59 | 59 | Loan | 1 | 5517 Broadway | 60.3% | 60.3% | 100.0% | 8/6/2021 | Yes | United States Postal Service | 11,126 | 100.0% | 9/30/2029 | NAP | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 47.9% | 37.4% | 74.2% | 5/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 69.7% | 59.8% | 98.5% | |||||||||
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | 97.8% | 5/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | 99.7% | 5/20/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | 68.6% | 53.4% | 100.0% | 5/27/2021 | No | Food City | 48,525 | 84.2% | 2/28/2028 | Smile More Orthodontics | 2,600 | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | 62.1% | 62.1% | 100.0% | 4/1/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 60.5% | 60.5% | 100.0% | 7/1/2021 | No | Trophy Trucks | 23,000 | 45.5% | 3/31/2028 | Top Gun | 11,800 | |
65 | 65 | Loan | 1 | 2679 Redondo | 57.9% | 52.3% | 100.0% | 8/6/2021 | Yes | Medical Offices | 13,564 | 100.0% | 3/21/2031 | NAP | NAP | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | 51.9% | 44.5% | 100.0% | 8/6/2021 | Yes | CIC, PLLC | 15,286 | 100.0% | 5/31/2036 | NAP | NAP |
67 | 67 | Loan | 1 | Vallen Distribution Center | 36.0% | 32.5% | 100.0% | 8/6/2021 | Yes | Vallen Distribution | 54,781 | 97.0% | 6/30/2024 | NAP | NAP | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 64.5% | 64.5% | 100.0% | ||||||||
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | 100.0% | 5/11/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
68.02 | 68.02 | Property | 1 | Glenwood Villas | 100.0% | 4/30/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
69 | 69 | Loan | 1 | 4138 Broadway | 59.7% | 59.7% | 100.0% | 8/6/2021 | Yes | Food Emporium | 5,458 | 100.0% | 12/31/2034 | NAP | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | 67.9% | 56.6% | 97.4% | 5/24/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | 62.3% | 62.3% | 97.6% | 5/31/2021 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-14
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date |
14,18,19,20 | 14,18,19,20 | ||||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 13.5% | 7/31/2029 | MAC | 88,699 | 11.3% | 3/31/2034 | Warby Parker | 83,286 | 10.6% | 1/31/2025 |
2 | 2 | Loan | 20 | 1 | The Ziggurat | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 16.3% | 12/31/2025 | Transportation Security Admin | 29,657 | 12.3% | 11/30/2026 | Greenberg Traurig, P.A. | 28,600 | 11.9% | 3/31/2026 |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 36.1% | 9/25/2023 | P.C Richards & Son | 32,786 | 9.9% | 1/31/2029 | TJ Maxx | 32,768 | 9.9% | 11/30/2023 |
6 | 6 | Loan | 1 | Swingline Building | 14.9% | 9/30/2024 | Prop N Spoon, LLC | 45,165 | 12.2% | 3/31/2028 | ACCO Brands, Inc. | 35,085 | 9.5% | MTM | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | ||||||||||
7.01 | 7.01 | Property | 1 | Coon Rapids | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.02 | 7.02 | Property | 1 | Manassas Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.03 | 7.03 | Property | 1 | Route 295 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.04 | 7.04 | Property | 1 | Westcreek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.05 | 7.05 | Property | 1 | Causeway Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.06 | 7.06 | Property | 1 | State Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.07 | 7.07 | Property | 1 | Ina Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.08 | 7.08 | Property | 1 | Jolly & Cedar | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.09 | 7.09 | Property | 1 | Automall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 15.1% | 4/30/2026 | Best Buy | 32,296 | 12.3% | 10/31/2028 | OfficeMax | 30,078 | 11.4% | 9/30/2023 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 22.4% | 11/30/2032 | Robinhood | 53,823 | 17.4% | 10/31/2026 | Align | 34,186 | 11.1% | 1/31/2027 |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 7.4% | 12/31/2030 | Allegheny County of Economic Development | 22,764 | 6.8% | 9/30/2036 | Blumling and Gusky, LLP | 20,461 | 6.1% | 9/30/2021 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | ||||||||||
12.01 | 12.01 | Property | 1 | Research Place | 6.4% | 8/31/2031 | Wiregrass Hospice LLC (Gentiva) | 5,415 | 2.0% | 7/31/2024 | NAP | NAP | NAP | NAP | |
12.02 | 12.02 | Property | 1 | Research Park Office Center | 13.0% | 4/30/2026 | Nou Systems, Inc. | 26,320 | 11.1% | 6/30/2026 | Redstone Federal Credit Union | 24,455 | 10.3% | 4/30/2023 | |
12.03 | 12.03 | Property | 1 | Regions Center | 13.9% | 12/31/2021 | Quadrus Corporation | 8,246 | 5.3% | 5/31/2023 | Barge Design Solutions, Inc. | 7,529 | 4.9% | 2/28/2023 | |
12.04 | 12.04 | Property | 1 | 301 Voyager Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | 34.0% | 4/30/2028 | The Aerospace Corporation | 13,143 | 9.8% | 10/31/2022 | Gleason Research Associates | 6,801 | 5.1% | 8/31/2022 | |
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | 9.3% | 1/31/2023 | Jacobs Engineering Group Inc | 9,494 | 7.8% | 4/30/2026 | Northrop Grumman Space & Mission Systems | 6,016 | 4.9% | 12/31/2021 | |
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 12.4% | 2/28/2026 | Brothers Media Group LLC | 24,669 | 8.6% | 12/31/2024 | Centene Management | 22,010 | 7.6% | 12/31/2024 |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | ||||||||||
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.03 | 16.03 | Property | 1 | Walgreens - Alton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.08 | 16.08 | Property | 1 | CVS - Zanesville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.13 | 16.13 | Property | 1 | CVS - Decatur | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.14 | 16.14 | Property | 1 | Verizon - Beloit | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.18 | 16.18 | Property | 1 | Dollar General - Camden | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.20 | 16.20 | Property | 1 | Dollar General - Houma | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 19.5% | 9/30/2031 | 145 F Seafood Boil | 5,391 | 4.8% | 8/31/2031 | SunTrust Bank | 4,995 | 4.4% | 6/30/2026 |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | 17.1% | 1/31/2026 | World Gym | 20,388 | 11.5% | 12/31/2031 | Ace Hardware | 16,904 | 9.6% | 5/31/2028 |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 10.4% | 1/31/2027 | Intellitec College | 28,513 | 9.8% | 10/31/2024 | Walgreens | 20,393 | 7.0% | 12/31/2040 |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | ||||||||||
21.01 | 21.01 | Property | 1 | Gateway Plaza | 22.5% | 1/31/2023 | PetSmart | 19,235 | 18.8% | 1/31/2022 | Five Below, Inc. | 8,500 | 8.3% | 1/31/2028 | |
21.02 | 21.02 | Property | 1 | Westland Plaza | 25.2% | 1/31/2025 | Ross Dress for Less | 28,334 | 20.4% | 1/31/2027 | Rogan Shoes, Inc. | 12,300 | 8.9% | 1/31/2025 | |
21.03 | 21.03 | Property | 1 | Orland Corners | 9.6% | 12/31/2023 | US Post Office | 5,132 | 9.4% | 9/30/2022 | Car Quest Auto Parts | 5,127 | 9.4% | 6/30/2026 | |
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 14.2% | 3/31/2024 | Carr, Riggs & Ingram | 33,646 | 8.0% | 6/30/2023 | Morgan Stanley | 33,441 | 8.0% | 3/31/2025 |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | |||||||||||
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.02 | 24.02 | Property | 1 | 662 Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.03 | 24.03 | Property | 1 | 30 Claver Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.04 | 24.04 | Property | 1 | 132 New York Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.07 | 24.07 | Property | 1 | 119 Albany Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 17.7% | 1/31/2026 | Bed Bath & Beyond | 38,772 | 14.8% | 1/31/2026 | GB Shoe Warehouse | 22,920 | 8.7% | 4/30/2029 |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 9.0% | 3/8/2027 | Hanger Orthopedic Group, Inc | 77,694 | 8.8% | 7/31/2023 | IPIC Theaters | 37,321 | 4.2% | 1/31/2031 |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 15.6% | 4/30/2026 | Plant Shed | 2,400 | 11.4% | 6/30/2030 | Symphony Vet Center | 2,250 | 10.7% | 5/4/2023 |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | 24.0% | 5/22/2036 | Five Below, Inc. | 8,296 | 17.3% | 5/31/2029 | TD Bank | 2,128 | 4.4% | 9/30/2031 |
30 | 30 | Loan | 1 | 116 East 124th Street | 17.6% | 3/31/2025 | Northern Manhattan | 9,200 | 17.6% | 1/31/2025 | Mental Health Association | 9,200 | 17.6% | 3/31/2022 | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | |||||||||||
31.01 | 31.01 | Property | 1 | Extra Space Lodi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.02 | 31.02 | Property | 1 | Extra Space Leesville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.03 | 31.03 | Property | 1 | Extra Space Windmere | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | 12.8% | 1/31/2027 | Pennsauken Packaging | 6,100 | 1.9% | 12/31/2021 | NAP | NAP | NAP | NAP |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 40.9% | 8/31/2030 | YK Martial Arts | 2,434 | 2.9% | 12/31/2021 | Code Ninjas | 2,311 | 2.8% | 12/31/2023 |
A-1-15
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date |
14,18,19,20 | 14,18,19,20 | ||||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | ||||||||||
34.01 | 34.01 | Property | 1 | Budget Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.04 | 34.04 | Property | 1 | Factory Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.05 | 34.05 | Property | 1 | All American Mini Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | 36.7% | 5/30/2033 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 8.6% | 9/30/2022 | Bank of the West | 6,024 | 4.8% | 8/14/2023 | Provident Funding (sublease to Felton Institute) | 4,695 | 3.7% | 1/31/2023 |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 8.9% | 9/30/2024 | Ameia F. Hill | 6,600 | 6.5% | 5/3/2026 | BTO Investments, Inc. (Carl’s Jr.) | 4,008 | 4.0% | 6/30/2026 |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | 22.8% | 2/28/2027 | Dollar Tree | 12,000 | 4.6% | 1/31/2032 | Texas Roadhouse | 7,362 | 2.8% | 6/30/2024 |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | ||||||||||
39.01 | 39.01 | Property | 1 | Dallas | 25.9% | 11/30/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.02 | 39.02 | Property | 1 | Spring Valley | 27.1% | 7/31/2026 | Dallas County Health Department Services | 3,010 | 16.7% | 8/31/2030 | SSS International, Inc (WIC Store) | 2,170 | 12.0% | 7/31/2025 | |
39.03 | 39.03 | Property | 1 | Lawton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.04 | 39.04 | Property | 1 | Grand Prairie | 26.5% | 6/30/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.05 | 39.05 | Property | 1 | Longview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.06 | 39.06 | Property | 1 | Garland | 24.7% | 7/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.07 | 39.07 | Property | 1 | San Antonio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.08 | 39.08 | Property | 1 | Texas City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.09 | 39.09 | Property | 1 | Odessa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | |||||||||||
40.01 | 40.01 | Property | 1 | 269 Butter Lane | 17.8% | 12/31/2023 | Proshine | 3,992 | 15.8% | 1/31/2022 | Central Turf & Irrigation | 3,259 | 12.9% | 8/31/2024 | |
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | 14.0% | 4/30/2028 | D & J Concepts | 1,653 | 12.2% | 4/14/2024 | Kenneth Mark | 1,453 | 10.7% | 12/31/2023 | |
40.03 | 40.03 | Property | 1 | Watermill Plaza | 37.4% | 1/31/2026 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 19.4% | 6/30/2025 | Jenny Yoo | 8,500 | 9.3% | 7/31/2025 | Allied Moving Group | 6,500 | 7.1% | 2/28/2026 |
42 | 42 | Loan | 1 | Kautex Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | 43 | Loan | 1 | Logan Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | 44 | Loan | 13 | 1 | shareDowntown | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 6.1% | 1/31/2022 | Direct Global Trade Corp | 13,074 | 4.8% | 12/31/2022 | Park Enterprises, LLC | 10,500 | 3.9% | 7/31/2024 |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | 23.0% | 5/31/2026 | Mexican Consulate | 18,811 | 18.6% | 12/30/2021 | NAP | NAP | NAP | NAP |
48 | 48 | Loan | 1 | Hillside Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
49 | 49 | Loan | 1 | La Perla Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | 6.0% | 5/31/2022 | Palm Beach Tan | 3,360 | 5.5% | 6/30/2022 | Fatboy’s | 2,400 | 3.9% | 6/30/2022 |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | 7.3% | 12/30/2026 | Best Embroidery Co | 1,500 | 6.2% | 7/31/2025 | Sam Katz | 1,370 | 5.7% | 2/28/2026 |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
55 | 55 | Loan | 1 | 2102 Avenue Z | 12.6% | 2/28/2031 | Levin Law Group | 2,460 | 11.8% | 3/31/2031 | Duet Russian Ballet | 1,680 | 8.1% | 2/28/2031 | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 34.7% | 4/30/2033 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
59 | 59 | Loan | 1 | 5517 Broadway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | |||||||||||
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
62 | 62 | Loan | 1 | Shoppes at Stonebrook | 4.5% | 4/30/2024 | Apex Personal Training | 2,600 | 4.5% | 4/30/2024 | Roselli’s Pizza | 1,300 | 2.3% | 2/28/2023 | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 23.3% | 6/30/2028 | M&M Frankel Disposables | 10,000 | 19.8% | 10/31/2025 | Kinetic Labs LLC | 3,300 | 6.5% | 4/30/2026 | |
65 | 65 | Loan | 1 | 2679 Redondo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
67 | 67 | Loan | 1 | Vallen Distribution Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | ||||||||||
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
68.02 | 68.02 | Property | 1 | Glenwood Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
69 | 69 | Loan | 1 | 4138 Broadway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-16
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date |
14,18,19,20 | 21 | 21 | |||||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | Juul Labs | 54,068 | 6.9% | 5/31/2032 | 6/18/2021 | NAP | 6/18/2021 | NAP | NAP | No | Fee | NAP |
2 | 2 | Loan | 20 | 1 | The Ziggurat | NAP | NAP | NAP | NAP | 6/1/2021 | NAP | 6/1/2021 | 6/1/2021 | 5% | No | Fee | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | Franchise World Headquarters, LLC | 21,111 | 8.8% | 11/30/2028 | 6/7/2021 | NAP | 6/8/2021 | NAP | NAP | Yes - AH | Fee | NAP |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | NAP | NAP | NAP | NAP | 2/26/2021 | NAP | 2/26/2021 | NAP | NAP | No | Fee | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | Buffalo Wild Wings | 6,180 | 1.9% | 8/31/2028 | 4/29/2021 | NAP | 4/29/2021 | NAP | NAP | Yes - AE | Fee | NAP |
6 | 6 | Loan | 1 | Swingline Building | Urban Archeology | 35,000 | 9.5% | 4/30/2025 | 5/28/2021 | NAP | 5/20/2021 | NAP | NAP | No | Fee | NAP | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | ||||||||||||
7.01 | 7.01 | Property | 1 | Coon Rapids | NAP | NAP | NAP | NAP | 4/20/2021 | NAP | 4/20/2021 | NAP | NAP | No | Fee | NAP | |
7.02 | 7.02 | Property | 1 | Manassas Park | NAP | NAP | NAP | NAP | 4/22/2021 | NAP | 4/20/2021 | NAP | NAP | No | Fee | NAP | |
7.03 | 7.03 | Property | 1 | Route 295 | NAP | NAP | NAP | NAP | 4/20/2021 | NAP | 4/20/2021 | NAP | NAP | No | Fee | NAP | |
7.04 | 7.04 | Property | 1 | Westcreek | NAP | NAP | NAP | NAP | 4/21/2021 | NAP | 4/20/2021 | NAP | NAP | No | Fee | NAP | |
7.05 | 7.05 | Property | 1 | Causeway Boulevard | NAP | NAP | NAP | NAP | 4/20/2021 | NAP | 4/20/2021 | NAP | NAP | Yes - AE | Fee | NAP | |
7.06 | 7.06 | Property | 1 | State Avenue | NAP | NAP | NAP | NAP | 4/20/2021 | NAP | 4/20/2021 | NAP | NAP | No | Fee | NAP | |
7.07 | 7.07 | Property | 1 | Ina Road | NAP | NAP | NAP | NAP | 4/20/2021 | NAP | 4/20/2021 | NAP | NAP | No | Fee | NAP | |
7.08 | 7.08 | Property | 1 | Jolly & Cedar | NAP | NAP | NAP | NAP | 4/20/2021 | NAP | 4/20/2021 | NAP | NAP | No | Fee | NAP | |
7.09 | 7.09 | Property | 1 | Automall | NAP | NAP | NAP | NAP | 4/20/2021 | NAP | 4/20/2021 | NAP | NAP | No | Fee | NAP | |
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | PetSmart | 28,710 | 10.9% | 2/29/2024 | 5/24/2021 | NAP | 5/21/2021 | NAP | NAP | No | Fee | NAP |
9 | 9 | Loan | 1 | Glenmuir of Naperville | NAP | NAP | NAP | NAP | 5/17/2021 | NAP | 6/28/2021 | NAP | NAP | No | Fee | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | Emcor | 7,499 | 2.4% | 6/30/2026 | 5/24/2021 | NAP | 5/21/2021 | NAP | NAP | No | Leasehold | Various |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | Swartz Campbell | 19,782 | 5.9% | 3/31/2028 | 4/14/2021 | NAP | 4/15/2021 | NAP | NAP | No | Fee | NAP |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 11/6/2106 | |||||||||||
12.01 | 12.01 | Property | 1 | Research Place | NAP | NAP | NAP | NAP | 6/2/2021 | NAP | 6/2/2021 | NAP | NAP | No | Leasehold | NAV | |
12.02 | 12.02 | Property | 1 | Research Park Office Center | Digiflight, Inc. | 19,592 | 8.3% | 4/30/2025 | 6/2/2021 | NAP | 6/2/2021 | NAP | NAP | No | Leasehold | NAV | |
12.03 | 12.03 | Property | 1 | Regions Center | Etruck Biz, Inc. | 4,999 | 3.2% | 10/31/2022 | 6/1/2021 | NAP | 6/2/2021 | NAP | NAP | No | Leasehold | NAV | |
12.04 | 12.04 | Property | 1 | 301 Voyager Way | NAP | NAP | NAP | NAP | 6/1/2021 | NAP | 6/2/2021 | NAP | NAP | No | Leasehold | NAV | |
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | EFW, Inc. | 3,766 | 2.8% | 7/31/2022 | 6/1/2021 | NAP | 6/2/2021 | NAP | NAP | No | Leasehold | NAV | |
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | Koda Technologies, Inc. | 5,546 | 4.5% | 1/31/2026 | 6/1/2021 | NAP | 6/2/2021 | NAP | NAP | No | Leasehold | NAV | |
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | USSS | 17,512 | 6.1% | 9/30/2021 | 3/16/2021 | NAP | 5/7/2021 | NAP | NAP | No | Fee | NAP |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | NAP | NAP | NAP | NAP | 5/20/2021 | NAP | 5/20/2021 | NAP | NAP | No | Fee | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | NAP | NAP | NAP | NAP | 2/3/2021 | NAP | 2/3/2021 | NAP | NAP | No | Fee | 5/23/2119 |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | ||||||||||||
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | NAP | NAP | NAP | NAP | 3/1/2021 | NAP | 1/6/2021 | NAP | NAP | No | Fee | NAP | |
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | NAP | NAP | NAP | NAP | 5/10/2021 | NAP | 5/10/2021 | NAP | NAP | No | Fee | NAP | |
16.03 | 16.03 | Property | 1 | Walgreens - Alton | NAP | NAP | NAP | NAP | 6/8/2021 | NAP | 6/3/2021 | NAP | NAP | No | Fee | NAP | |
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | NAP | NAP | NAP | NAP | 5/21/2021 | NAP | 5/21/2021 | NAP | NAP | No | Fee | NAP | |
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | NAP | NAP | NAP | NAP | 5/11/2021 | 6/10/2021 | 5/11/2021 | NAP | NAP | No | Fee | NAP | |
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | NAP | NAP | NAP | NAP | 5/11/2021 | NAP | 5/11/2021 | NAP | NAP | No | Fee | NAP | |
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | NAP | NAP | NAP | NAP | 5/27/2021 | NAP | 5/24/2021 | NAP | NAP | No | Fee | NAP | |
16.08 | 16.08 | Property | 1 | CVS - Zanesville | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | NAP | NAP | NAP | NAP | 6/3/2021 | NAP | 6/7/2021 | NAP | NAP | No | Fee | NAP | |
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | NAP | NAP | NAP | NAP | 5/20/2021 | NAP | 5/20/2021 | NAP | NAP | No | Fee | NAP | |
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | NAP | NAP | NAP | NAP | 5/12/2021 | NAP | 5/13/2021 | NAP | NAP | No | Fee | NAP | |
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | NAP | NAP | NAP | NAP | 5/28/2021 | NAP | 5/28/2021 | NAP | NAP | No | Fee | NAP | |
16.13 | 16.13 | Property | 1 | CVS - Decatur | NAP | NAP | NAP | NAP | 6/11/2021 | NAP | 6/7/2021 | NAP | NAP | No | Fee | NAP | |
16.14 | 16.14 | Property | 1 | Verizon - Beloit | NAP | NAP | NAP | NAP | 6/4/2021 | NAP | 6/3/2021 | NAP | NAP | No | Fee | NAP | |
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | NAP | NAP | NAP | NAP | 3/22/2021 | NAP | 3/22/2021 | NAP | NAP | Yes - AE | Fee | NAP | |
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | NAP | NAP | NAP | NAP | 5/27/2021 | NAP | 5/26/2021 | NAP | NAP | Yes - AE | Fee | NAP | |
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | NAP | NAP | NAP | NAP | 5/28/2021 | NAP | 5/28/2021 | NAP | NAP | No | Fee | NAP | |
16.18 | 16.18 | Property | 1 | Dollar General - Camden | NAP | NAP | NAP | NAP | 3/30/2021 | NAP | 3/30/2021 | NAP | NAP | No | Fee | NAP | |
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | NAP | NAP | NAP | NAP | 5/28/2021 | NAP | 5/28/2021 | NAP | NAP | No | Fee | NAP | |
16.20 | 16.20 | Property | 1 | Dollar General - Houma | NAP | NAP | NAP | NAP | 5/28/2021 | NAP | 5/28/2021 | NAP | NAP | No | Fee | NAP | |
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | NAP | NAP | NAP | NAP | 4/30/2021 | NAP | 4/30/2021 | NAP | NAP | No | Fee | NAP | |
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | The Loop Pizza Grill | 4,000 | 3.5% | 11/30/2022 | 6/10/2021 | NAP | 6/10/2021 | NAP | NAP | No | Fee | NAP |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | Phenix Salon Suites | 6,265 | 3.5% | 12/31/2031 | 5/27/2021 | NAP | 5/26/2021 | NAP | NAP | No | Fee | NAP |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | Dollar Tree | 9,281 | 3.2% | 2/28/2026 | 5/25/2021 | NAP | 5/25/2021 | NAP | NAP | No | Fee | NAP |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | NAP | NAP | NAP | NAP | 5/7/2021 | NAP | 7/9/2021 | NAP | NAP | Yes - AE | Fee | NAP |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | ||||||||||||
21.01 | 21.01 | Property | 1 | Gateway Plaza | Kirkland’s Stores, Inc. | 6,284 | 6.1% | 1/31/2023 | 2/12/2021 | NAP | 2/25/2021 | NAP | NAP | No | Fee | NAP | |
21.02 | 21.02 | Property | 1 | Westland Plaza | TLP, Inc. d/b/a Hand & Stone | 3,200 | 2.3% | 9/30/2024 | 2/12/2021 | NAP | 2/12/2021 | NAP | NAP | No | Fee | NAP | |
21.03 | 21.03 | Property | 1 | Orland Corners | Polish & Slavic Federal CU | 4,163 | 7.6% | 7/8/2030 | 2/12/2021 | NAP | 2/21/2021 | NAP | NAP | No | Fee | NAP | |
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | The Onin Group | 24,021 | 5.7% | 8/31/2031 | 4/26/2021 | NAP | 4/26/2021 | NAP | NAP | No | Fee | NAP |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | NAP | NAP | NAP | NAP | 5/13/2021 | NAP | 5/13/2021 | NAP | NAP | No | Fee | NAP |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | |||||||||||||
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | NAP | NAP | NAP | NAP | 4/26/2021 | NAP | 4/26/2021 | NAP | NAP | No | Fee | NAP | |
24.02 | 24.02 | Property | 1 | 662 Park Place | NAP | NAP | NAP | NAP | 4/26/2021 | NAP | 4/26/2021 | NAP | NAP | No | Fee | NAP | |
24.03 | 24.03 | Property | 1 | 30 Claver Place | NAP | NAP | NAP | NAP | 4/26/2021 | NAP | 4/26/2021 | NAP | NAP | No | Fee | NAP | |
24.04 | 24.04 | Property | 1 | 132 New York Avenue | NAP | NAP | NAP | NAP | 4/26/2021 | NAP | 4/26/2021 | NAP | NAP | No | Fee | NAP | |
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | NAP | NAP | NAP | NAP | 4/26/2021 | NAP | 4/26/2021 | NAP | NAP | No | Fee | NAP | |
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | NAP | NAP | NAP | NAP | 4/26/2021 | NAP | 4/26/2021 | NAP | NAP | No | Fee | NAP | |
24.07 | 24.07 | Property | 1 | 119 Albany Ave | NAP | NAP | NAP | NAP | 4/26/2021 | NAP | 4/26/2021 | NAP | NAP | No | Fee | NAP | |
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | NAP | NAP | NAP | NAP | 4/27/2021 | NAP | 4/27/2021 | NAP | NAP | No | Fee | NAP |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | Mattress Firm | 5,428 | 2.1% | 11/30/2026 | 5/18/2021 | NAP | 5/18/2021 | NAP | NAP | Yes - AE | Fee / Leasehold | 10/31/2024 |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | Forever 21 | 31,691 | 3.6% | 1/31/2023 | 5/21/2021 | NAP | 5/24/2021 | NAP | NAP | No | Fee | NAP |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | NAP | NAP | NAP | NAP | 6/8/2021 | NAP | 6/7/2021 | NAP | NAP | No | Fee | NAP |
30 | 30 | Loan | 1 | 116 East 124th Street | Christ Embassy International | 7,000 | 13.4% | 2/28/2023 | 4/13/2021 | NAP | 4/13/2021 | NAP | NAP | No | Fee | NAP | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | |||||||||||||
31.01 | 31.01 | Property | 1 | Extra Space Lodi | NAP | NAP | NAP | NAP | 6/7/2021 | NAP | 6/7/2021 | NAP | NAP | No | Fee | NAP | |
31.02 | 31.02 | Property | 1 | Extra Space Leesville | NAP | NAP | NAP | NAP | 6/7/2021 | NAP | 6/7/2021 | NAP | NAP | No | Fee | NAP | |
31.03 | 31.03 | Property | 1 | Extra Space Windmere | NAP | NAP | NAP | NAP | 6/7/2021 | NAP | 6/7/2021 | NAP | NAP | No | Fee | NAP | |
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | NAP | NAP | NAP | NAP | 5/12/2021 | NAP | 5/12/2021 | NAP | NAP | No | Fee | NAP |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | Lee Nails | 1,568 | 1.9% | 12/31/2024 | 3/12/2021 | NAP | 3/12/2021 | NAP | NAP | No | Fee | NAP |
A-1-17
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date |
14,18,19,20 | 21 | 21 | |||||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | ||||||||||||
34.01 | 34.01 | Property | 1 | Budget Storage | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
34.04 | 34.04 | Property | 1 | Factory Drive | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
34.05 | 34.05 | Property | 1 | All American Mini Storage | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | NAP | NAP | NAP | NAP | 7/27/2020 | NAP | 5/12/2021 | 10/15/2019 | 15% | No | Fee | NAP |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | Maleko Staffing | 2,973 | 2.3% | 4/30/2024 | 5/3/2021 | NAP | 5/3/2021 | 4/14/2021 | 19% | No | Fee | NAP |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | Medtyme Corporation | 3,000 | 3.0% | 9/30/2025 | 5/7/2021 | NAP | 5/7/2021 | NAP | NAP | No | Fee | NAP |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | Lumber Liquidators, Inc | 6,400 | 2.5% | 6/30/2024 | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | ||||||||||||
39.01 | 39.01 | Property | 1 | Dallas | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
39.02 | 39.02 | Property | 1 | Spring Valley | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
39.03 | 39.03 | Property | 1 | Lawton | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
39.04 | 39.04 | Property | 1 | Grand Prairie | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
39.05 | 39.05 | Property | 1 | Longview | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
39.06 | 39.06 | Property | 1 | Garland | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
39.07 | 39.07 | Property | 1 | San Antonio | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
39.08 | 39.08 | Property | 1 | Texas City | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
39.09 | 39.09 | Property | 1 | Odessa | NAP | NAP | NAP | NAP | 5/19/2021 | NAP | 5/19/2021 | NAP | NAP | No | Fee | NAP | |
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | |||||||||||||
40.01 | 40.01 | Property | 1 | 269 Butter Lane | Hoyt Landscaping | 3,123 | 12.4% | 4/14/2022 | 6/24/2021 | NAP | 6/25/2021 | NAP | NAP | No | Fee | NAP | |
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | Natures Guardian | 783 | 5.8% | 1/31/2022 | 6/27/2021 | NAP | 6/25/2021 | NAP | NAP | No | Fee | NAP | |
40.03 | 40.03 | Property | 1 | Watermill Plaza | NAP | NAP | NAP | NAP | 6/24/2021 | NAP | 6/25/2021 | NAP | NAP | No | Fee | NAP | |
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | Iron Arena | 6,500 | 7.1% | 8/31/2026 | 5/21/2021 | NAP | 5/21/2021 | NAP | NAP | Yes - AE | Fee | NAP |
42 | 42 | Loan | 1 | Kautex Industrial | NAP | NAP | NAP | NAP | 4/22/2021 | NAP | 4/21/2021 | NAP | NAP | No | Fee | NAP | |
43 | 43 | Loan | 1 | Logan Industrial | NAP | NAP | NAP | NAP | 6/15/2021 | NAP | 6/15/2021 | NAP | NAP | No | Fee | NAP | |
44 | 44 | Loan | 13 | 1 | shareDowntown | NAP | NAP | NAP | NAP | 6/1/2021 | NAP | 3/24/2021 | NAP | NAP | No | Fee | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | NAP | NAP | NAP | NAP | 6/8/2021 | NAP | 6/3/2021 | 6/3/2021 | 18% | Yes - AE | Fee | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | Source 74 LLC | 4,900 | 1.8% | 3/31/2023 | 3/4/2021 | NAP | 3/3/2021 | NAP | NAP | Yes - AE | Fee | NAP |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | NAP | NAP | NAP | NAP | 5/26/2021 | NAP | 5/28/2021 | 5/26/2021 | 16% | No | Fee | NAP |
48 | 48 | Loan | 1 | Hillside Apartments | NAP | NAP | NAP | NAP | 5/17/2021 | NAP | 4/19/2021 | NAP | NAP | Yes - AE | Fee | NAP | |
49 | 49 | Loan | 1 | La Perla Apartments | NAP | NAP | NAP | NAP | 6/2/2021 | NAP | 6/2/2021 | NAP | NAP | No | Fee | NAP | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | Nail Boutique & Spa | 2,300 | 3.8% | 6/30/2027 | 5/25/2021 | NAP | 5/25/2021 | NAP | NAP | No | Fee | NAP |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | NAP | NAP | NAP | NAP | 7/1/2021 | NAP | 7/1/2021 | NAP | NAP | No | Fee | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | NAP | NAP | NAP | NAP | 6/4/2021 | NAP | 6/2/2021 | NAP | NAP | No | Fee | NAP |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | TouchStone | 1,235 | 5.1% | 12/31/2030 | 5/26/2021 | NAP | 5/13/2021 | NAP | NAP | No | Fee | NAP |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | NAP | NAP | NAP | NAP | 6/2/2021 | NAP | 6/2/2021 | NAP | NAP | No | Fee | NAP |
55 | 55 | Loan | 1 | 2102 Avenue Z | Global Stone Associates, Inc | 1,655 | 8.0% | 2/28/2031 | 5/3/2021 | NAP | 4/30/2021 | NAP | NAP | No | Fee | NAP | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | NAP | NAP | NAP | NAP | 5/24/2021 | NAP | 5/24/2021 | NAP | NAP | No | Fee | NAP |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | NAP | NAP | NAP | NAP | 6/2/2021 | NAP | 6/2/2021 | NAP | NAP | No | Fee | NAP | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAP | NAP | NAP | NAP | 6/8/2021 | NAP | 6/7/2021 | NAP | NAP | No | Fee | NAP |
59 | 59 | Loan | 1 | 5517 Broadway | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | |||||||||||||
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | NAP | NAP | NAP | NAP | 6/2/2021 | NAP | 6/2/2021 | NAP | NAP | No | Fee | NAP | |
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | NAP | NAP | NAP | NAP | 6/7/2021 | NAP | 6/7/2021 | NAP | NAP | No | Fee | NAP | |
62 | 62 | Loan | 1 | Shoppes at Stonebrook | Bryman Cleaners | 1,300 | 2.3% | 10/31/2023 | 5/4/2021 | NAP | 5/4/2021 | NAP | NAP | Yes - AE | Fee | NAP | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | NAP | NAP | NAP | NAP | 4/30/2021 | NAP | 4/30/2021 | NAP | NAP | No | Fee | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | Camaja Construction | 2,500 | 4.9% | 3/14/2023 | 5/21/2021 | NAP | 5/21/2021 | NAP | NAP | Yes - AE | Fee | NAP | |
65 | 65 | Loan | 1 | 2679 Redondo | NAP | NAP | NAP | NAP | 6/2/2021 | NAP | 6/2/2021 | 6/2/2021 | 13% | No | Fee | NAP | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | NAP | NAP | NAP | NAP | 5/21/2021 | NAP | 5/21/2021 | NAP | NAP | No | Fee | NAP |
67 | 67 | Loan | 1 | Vallen Distribution Center | NAP | NAP | NAP | NAP | 6/30/2021 | NAP | 6/30/2021 | 6/30/2021 | 9% | No | Fee | NAP | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | ||||||||||||
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | NAP | NAP | NAP | NAP | 5/11/2021 | NAP | 5/12/2021 | NAP | NAP | No | Fee | NAP | |
68.02 | 68.02 | Property | 1 | Glenwood Villas | NAP | NAP | NAP | NAP | 5/11/2021 | NAP | 5/12/2021 | NAP | NAP | No | Fee | NAP | |
69 | 69 | Loan | 1 | 4138 Broadway | NAP | NAP | NAP | NAP | 5/5/2021 | NAP | 5/5/2021 | NAP | NAP | No | Fee | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | NAP | NAP | NAP | NAP | 3/30/2021 | NAP | 3/30/2021 | NAP | NAP | No | Fee | NAP | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | NAP | NAP | NAP | NAP | 5/3/2021 | NAP | 5/3/2021 | NAP | NAP | Yes - AE | Fee | NAP |
A-1-18
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) |
21 | 21 | 21 | 22 | 23 | 22 | 23 | 22 | 23 | 24 | 22 | 23 | ||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 150,000 | 0 | Springing |
2 | 2 | Loan | 20 | 1 | The Ziggurat | NAP | NAP | NAP | 736,451 | 122,742 | 0 | Springing | 0 | 6,229 | 0 | 0 | 62,288 |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | NAP | NAP | NAP | 1,096,651 | 109,665 | 233,020 | 41,510 | 0 | 5,816 | 0 | 1,000,000 | Springing |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | 0 |
5 | 5 | Loan | 5,12,23 | 1 | College Point | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | 17,936 |
6 | 6 | Loan | 1 | Swingline Building | NAP | NAP | NAP | 301,633 | 100,544 | 0 | Springing | 0 | 3,081 | 0 | 0 | 30,813 | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 268,300 | Springing | 0 | Springing | 51,665 | Springing | 51,665 | 0 | 0 | |||
7.01 | 7.01 | Property | 1 | Coon Rapids | NAP | NAP | NAP | ||||||||||
7.02 | 7.02 | Property | 1 | Manassas Park | NAP | NAP | NAP | ||||||||||
7.03 | 7.03 | Property | 1 | Route 295 | NAP | NAP | NAP | ||||||||||
7.04 | 7.04 | Property | 1 | Westcreek | NAP | NAP | NAP | ||||||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | NAP | NAP | NAP | ||||||||||
7.06 | 7.06 | Property | 1 | State Avenue | NAP | NAP | NAP | ||||||||||
7.07 | 7.07 | Property | 1 | Ina Road | NAP | NAP | NAP | ||||||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | NAP | NAP | NAP | ||||||||||
7.09 | 7.09 | Property | 1 | Automall | NAP | NAP | NAP | ||||||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | NAP | NAP | NAP | 127,193 | 63,596 | 0 | Springing | 0 | 14,270 | 0 | 0 | 21,954 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | NAP | NAP | NAP | 235,664 | 78,555 | 18,550 | Springing | 0 | 0 | 0 | 0 | 0 | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | None | 20 | No | 0 | 0 | 65,432 | 9,347 | 0 | 5,153 | 126,670 | 3,210,045 | Springing |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | NAP | NAP | NAP | 224,253 | 44,851 | 0 | Springing | 5,559 | 5,559 | 200,112 | 27,793 | 27,793 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | None | 3,452,788 | Yes | 887,153 | 80,650 | 92,901 | 13,272 | 0 | 24,236 | 0 | 0 | 86,157 |
12.01 | 12.01 | Property | 1 | Research Place | NAV | NAV | NAV | ||||||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | NAV | NAV | NAV | ||||||||||
12.03 | 12.03 | Property | 1 | Regions Center | NAV | NAV | NAV | ||||||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | NAV | NAV | NAV | ||||||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | NAV | NAV | NAV | ||||||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | NAV | NAV | NAV | ||||||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | NAP | NAP | NAP | 266,212 | 53,242 | 21,270 | 10,635 | 0 | 4,930 | 0 | 250,000 | 24,167 |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | NAP | NAP | NAP | 261,702 | 29,078 | 21,674 | 7,225 | 0 | Springing | 0 | 0 | 0 |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | None | 4,000,000 | Yes | 634,595 | 211,532 | 53,234 | 8,872 | 0 | 0 | 0 | 0 | 0 |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 140,097 | 35,024 | 0 | Springing | 364,880 | 2,444 | 0 | 500,000 | Springing | |||
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | NAP | NAP | NAP | ||||||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | NAP | NAP | NAP | ||||||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | NAP | NAP | NAP | ||||||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | NAP | NAP | NAP | ||||||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | NAP | NAP | NAP | ||||||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | NAP | NAP | NAP | ||||||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | NAP | NAP | NAP | ||||||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | NAP | NAP | NAP | ||||||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | NAP | NAP | NAP | ||||||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | NAP | NAP | NAP | ||||||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | NAP | NAP | NAP | ||||||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | NAP | NAP | NAP | ||||||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | NAP | NAP | NAP | ||||||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | NAP | NAP | NAP | ||||||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | NAP | NAP | NAP | ||||||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | NAP | NAP | NAP | ||||||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | NAP | NAP | NAP | ||||||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | NAP | NAP | NAP | ||||||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | NAP | NAP | NAP | ||||||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | NAP | NAP | NAP | ||||||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | NAP | NAP | NAP | ||||||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | NAP | NAP | NAP | 216,914 | 43,383 | 0 | Springing | 525,000 | Springing | 0 | 850,000 | Springing |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | NAP | NAP | NAP | 104,014 | 26,003 | 34,122 | 3,412 | 0 | 2,942 | 105,916 | 0 | 11,033 |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | NAP | NAP | NAP | 103,874 | 25,969 | 0 | Springing | 0 | 6,777 | 813,191 | 0 | 24,202 |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | NAP | NAP | NAP | 217,423 | 140,123 | 0 | Springing | 0 | 8,489 | 0 | 0 | 0 |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | 210,294 | 70,098 | 109,777 | 12,197 | 469,450 | 8,135 | 0 | 500,000 | 18,488 | |||
21.01 | 21.01 | Property | 1 | Gateway Plaza | NAP | NAP | NAP | ||||||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | NAP | NAP | NAP | ||||||||||
21.03 | 21.03 | Property | 1 | Orland Corners | NAP | NAP | NAP | ||||||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | NAP | NAP | NAP | 200,000 | 137,411 | 15,504 | 7,752 | 6,994 | 6,994 | 0 | 2,000,000 | Springing |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | NAP | NAP | NAP | 78,667 | 39,334 | 40,343 | 5,763 | 0 | 1,020 | 0 | 0 | 0 |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 31,102 | 15,551 | 30,192 | 5,032 | 0 | 1,323 | 0 | 0 | 419 | ||||
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | NAP | NAP | NAP | ||||||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | NAP | NAP | NAP | ||||||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | NAP | NAP | NAP | ||||||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | NAP | NAP | NAP | ||||||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | NAP | NAP | NAP | ||||||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | NAP | NAP | NAP | ||||||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | NAP | NAP | NAP | ||||||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 5, 5 year extension options | 406,123 | Yes | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 265,968 | 0 | Springing |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | NAP | NAP | NAP | 112,892 | 37,631 | 8,398 | 840 | 0 | 264 | 0 | 0 | 0 |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | NAP | NAP | NAP | 267,890 | 46,881 | 23,309 | 4,662 | 0 | 755 | 27,186 | 0 | 5,833 |
30 | 30 | Loan | 1 | 116 East 124th Street | NAP | NAP | NAP | 40,674 | 13,558 | 16,520 | 2,753 | 0 | 872 | 0 | 0 | 4,358 | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 62,441 | 6,938 | 0 | Springing | 288,091 | 1,567 | 0 | 0 | 0 | ||||
31.01 | 31.01 | Property | 1 | Extra Space Lodi | NAP | NAP | NAP | ||||||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | NAP | NAP | NAP | ||||||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | NAP | NAP | NAP | ||||||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | NAP | NAP | NAP | 15,659 | 15,659 | 0 | Springing | 4,078 | 4,078 | 0 | 10,875 | 10,875 |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | NAP | NAP | NAP | 54,042 | 13,511 | 14,242 | 2,848 | 50,000 | 1,049 | 25,186 | 0 | 7,593 |
A-1-19
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) |
21 | 21 | 21 | 22 | 23 | 22 | 23 | 22 | 23 | 24 | 22 | 23 | ||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 12,449 | 12,449 | 7,119 | 3,560 | 217,694 | 2,408 | 0 | 0 | 0 | |||
34.01 | 34.01 | Property | 1 | Budget Storage | NAP | NAP | NAP | ||||||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | NAP | NAP | NAP | ||||||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | NAP | NAP | NAP | ||||||||||
34.04 | 34.04 | Property | 1 | Factory Drive | NAP | NAP | NAP | ||||||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | NAP | NAP | NAP | ||||||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | NAP | NAP | NAP | ||||||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | NAP | NAP | NAP | 13,219 | 3,305 | 8,519 | 947 | 0 | 506 | 0 | 251,376 | 3,794 |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | NAP | NAP | NAP | 86,894 | 21,724 | 0 | Springing | 0 | 2,113 | 50,714 | 300,000 | 15,848 |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | NAP | NAP | NAP | 35,629 | 7,126 | 0 | Springing | 0 | 2,106 | 126,370 | 0 | 4,212 |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | NAP | NAP | NAP | 162,641 | 54,214 | 0 | Springing | 3,230 | 3,230 | 77,524 | 21,535 | 21,535 |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | 184,248 | 22,894 | 0 | Springing | 0 | 1,568 | 37,626 | 0 | 16,853 | |||
39.01 | 39.01 | Property | 1 | Dallas | NAP | NAP | NAP | ||||||||||
39.02 | 39.02 | Property | 1 | Spring Valley | NAP | NAP | NAP | ||||||||||
39.03 | 39.03 | Property | 1 | Lawton | NAP | NAP | NAP | ||||||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | NAP | NAP | NAP | ||||||||||
39.05 | 39.05 | Property | 1 | Longview | NAP | NAP | NAP | ||||||||||
39.06 | 39.06 | Property | 1 | Garland | NAP | NAP | NAP | ||||||||||
39.07 | 39.07 | Property | 1 | San Antonio | NAP | NAP | NAP | ||||||||||
39.08 | 39.08 | Property | 1 | Texas City | NAP | NAP | NAP | ||||||||||
39.09 | 39.09 | Property | 1 | Odessa | NAP | NAP | NAP | ||||||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | 8,525 | 2,842 | 5,286 | 2,643 | 0 | 752 | 0 | 0 | 7,389 | ||||
40.01 | 40.01 | Property | 1 | 269 Butter Lane | NAP | NAP | NAP | ||||||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | NAP | NAP | NAP | ||||||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | NAP | NAP | NAP | ||||||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | NAP | NAP | NAP | 18,939 | 9,470 | 12,309 | 6,155 | 0 | 765 | 0 | 0 | 3,824 |
42 | 42 | Loan | 1 | Kautex Industrial | NAP | NAP | NAP | 15,783 | 15,783 | 0 | Springing | 0 | 2,083 | 0 | 0 | 3,063 | |
43 | 43 | Loan | 1 | Logan Industrial | NAP | NAP | NAP | 0 | Springing | 6,626 | 602 | 0 | 1,251 | 0 | 0 | 5,230 | |
44 | 44 | Loan | 13 | 1 | shareDowntown | NAP | NAP | NAP | 12,512 | 4,171 | 1,765 | 1,765 | 0 | 1,100 | 0 | 0 | Springing |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | NAP | NAP | NAP | 51,805 | 12,951 | 0 | Springing | 0 | 610 | 14,633 | 1,000,000 | Springing |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | NAP | NAP | NAP | 36,651 | 7,330 | 25,605 | 2,845 | 0 | 5,171 | 0 | 395,589 | 2,010 |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | NAP | NAP | NAP | 146,469 | 13,315 | 12,632 | 2,105 | 51,827 | 3,512 | 0 | 300,000 | 7,352 |
48 | 48 | Loan | 1 | Hillside Apartments | NAP | NAP | NAP | 72,640 | 10,377 | 8,553 | Springing | 0 | 2,250 | 0 | 0 | 0 | |
49 | 49 | Loan | 1 | La Perla Apartments | NAP | NAP | NAP | 24,061 | 8,020 | 84,537 | 7,045 | 202,464 | 4,750 | 0 | 0 | 0 | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | NAP | NAP | NAP | 36,164 | 5,166 | 0 | Springing | 0 | 768 | 50,000 | 200,000 | Springing |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | NAP | NAP | NAP | 91,035 | 9,103 | 0 | Springing | 0 | 317 | 0 | 0 | 1,583 |
52 | 52 | Loan | 13 | 1 | Turner Farms | NAP | NAP | NAP | 40,618 | 5,077 | 0 | Springing | 0 | 913 | 0 | 0 | 0 |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | NAP | NAP | NAP | 17,517 | 8,759 | 2,353 | 784 | 0 | 305 | 0 | 0 | 691 |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | NAP | NAP | NAP | 135,919 | 15,102 | 0 | Springing | 0 | 10,554 | 0 | 0 | 0 |
55 | 55 | Loan | 1 | 2102 Avenue Z | NAP | NAP | NAP | 1,112 | 1,112 | 4,521 | 1,507 | 0 | 347 | 0 | 150,000 | 2,081 | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | NAP | NAP | NAP | 35,506 | 7,101 | 12,941 | 2,588 | 0 | 4% of Gross Revenue | 0 | 0 | 0 |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | NAP | NAP | NAP | 22,538 | 22,538 | 0 | Springing | 0 | 809 | 0 | 0 | 0 | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAP | NAP | NAP | 76,034 | 9,504 | 0 | Springing | 71 | 71 | 3,401 | 0 | Springing |
59 | 59 | Loan | 1 | 5517 Broadway | NAP | NAP | NAP | 19,793 | 9,896 | 7,522 | 579 | 0 | 399 | 0 | 0 | 0 | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | NAP | NAP | NAP | 267,211 | 26,721 | 7,671 | 697 | 0 | 4,433 | 0 | 0 | 0 | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 25,672 | 4,279 | 0 | Springing | 6,789 | 762 | 0 | 0 | 0 | ||||
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | NAP | NAP | NAP | ||||||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | NAP | NAP | NAP | ||||||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | NAP | NAP | NAP | 35,820 | 7,164 | 0 | Springing | 0 | 1,489 | 46,100 | 200,000 | 2,881 | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | NAP | NAP | NAP | 93,681 | 10,409 | 4,120 | 2,060 | 0 | 1,067 | 0 | 0 | 0 | |
64 | 64 | Loan | 1 | 4001 Dell Ave | NAP | NAP | NAP | 13,381 | 6,690 | 20,535 | 4,107 | 120,000 | 422 | 0 | 0 | 2,108 | |
65 | 65 | Loan | 1 | 2679 Redondo | NAP | NAP | NAP | 24,677 | 4,935 | 4,804 | 1,601 | 40,644 | 226 | 0 | 0 | Springing | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 31,000 | Springing | 31,000 | 285,000 | Springing |
67 | 67 | Loan | 1 | Vallen Distribution Center | NAP | NAP | NAP | 45,246 | 9,049 | 9,749 | 812 | 0 | 1,690 | 0 | 0 | 1,582 | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 34,335 | 8,584 | 2,558 | 2,558 | 0 | 1,604 | 0 | 0 | 0 | |||
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | NAP | NAP | NAP | ||||||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | NAP | NAP | NAP | ||||||||||
69 | 69 | Loan | 1 | 4138 Broadway | NAP | NAP | NAP | 0 | Springing | 8,292 | 638 | 0 | 250 | 0 | 0 | 0 | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | NAP | NAP | NAP | 9,943 | 3,314 | 6,050 | 3,025 | 0 | 1,887 | 0 | 0 | 0 | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | NAP | NAP | NAP | 40,528 | 4,053 | 0 | Springing | 6,964 | 293 | 0 | 0 | 0 |
A-1-20
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) | Other Reserve Description |
24 | 22 | 23 | 24 | 22 | 22 | 23 | |||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 1,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 11,211,750 | 0 | 0 | 0 | 0 | 6,457,962 | Springing | DGS Lease Work Reserve (Upfront: $6,457,962), DGS Supplemental Reserve (Monthly: Springing) |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 1,000,000 | 0 | 0 | 0 | 0 | 71,568 | 0 | Unfunded Tenant Obligations Reserve |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
6 | 6 | Loan | 1 | Swingline Building | 739,518 | 0 | 0 | 0 | 74,750 | 0 | 0 | NAP | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 0 | 0 | 0 | 0 | 261,068 | 0 | 0 | NAP |
7.01 | 7.01 | Property | 1 | Coon Rapids | |||||||||
7.02 | 7.02 | Property | 1 | Manassas Park | |||||||||
7.03 | 7.03 | Property | 1 | Route 295 | |||||||||
7.04 | 7.04 | Property | 1 | Westcreek | |||||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | |||||||||
7.06 | 7.06 | Property | 1 | State Avenue | |||||||||
7.07 | 7.07 | Property | 1 | Ina Road | |||||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | |||||||||
7.09 | 7.09 | Property | 1 | Automall | |||||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 1,053,812 | 0 | 0 | 0 | 0 | 23,409 | Springing | Condominium Reserve |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 927,528 | 0 | 0 | 0 | 0 | 3,403,296 | 0 | Rent Concession Funds |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 1,334,072 | 0 | 0 | 0 | 11,715 | 7,475,308 | 0 | Outstanding CapEx Reserve (Upfront: $4,244,705), Outstanding TI/LC Reserve (Upfront: $2,223,443), Free Rent Reserve (Upfront: $1,007,160) |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 4,000,000 | 0 | 0 | 0 | 32,718 | 3,828,109 | 0 | Unfunded Obligations Reserve (Upfront: $3,534,621.71), Ground Lease Reserve (Upfront: $293,487) |
12.01 | 12.01 | Property | 1 | Research Place | |||||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | |||||||||
12.03 | 12.03 | Property | 1 | Regions Center | |||||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | |||||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | |||||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | |||||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 2,500,000 | 0 | 0 | 0 | 0 | 2,000,526 | 0 | Unfunded Obligations Reserve |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 0 | 0 | 0 | 0 | 4,428 | 337,000 | 0 | Interior Capital Expenditure Reserve (Upfront: $217,520), Exterior Capital Expenditure Reserve (Upfront: $119,480) |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 0 | 0 | 0 | 0 | 84,813 | 0 | 0 | NAP |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | |||||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | |||||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | |||||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | |||||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | |||||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | |||||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | |||||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | |||||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | |||||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | |||||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | |||||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | |||||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | |||||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | |||||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | |||||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | |||||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | |||||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | |||||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | |||||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | |||||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | |||||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 750,000 | 0 | 0 | 0 | 0 | 168,313 | 0 | Outstanding TI Reserve (Upfront: $145,339.11), Free Rent Reserve (Upfront: $22,973.49) |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | 264,980 | 0 | 0 | 0 | 0 | 844,564 | 0 | Unfunded Obligations Reserve |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 1,161,702 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | 0 | 0 | 0 | 0 | 0 | 8,000,000 | Springing | Sondor Replacement Reserve (Upfront: $5,000,000), Rent Concession Reserve (Upfront: $3,000,000), Common Charges Reserve (Monthly: Springing) |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | 0 | 500,000 | 0 | 0 | 185,839 | 174,037 | 0 | Unfunded Tenant Obligations Reserve |
21.01 | 21.01 | Property | 1 | Gateway Plaza | |||||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | |||||||||
21.03 | 21.03 | Property | 1 | Orland Corners | |||||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | 0 | 0 | 0 | 0 | 0 | 661,598 | 0 | Capitalized Holdback Reserve (Upfront: $300,000), Free Rent Reserve (Upfront: $361,598) |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 0 | 0 | 0 | 0 | 29,100 | 88,157 | Springing | J-51 Tax Reserve | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | |||||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | |||||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | |||||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | |||||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | |||||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | |||||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | |||||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 787,191 | 0 | 0 | 0 | 0 | 0 | Springing | Ground Rent Reserve |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 2,659,584 | 0 | 0 | 0 | 0 | 6,912,288 | Springing | Outstanding TI/LC Reserve (Upfront: $6,565,265), Gap Rent Reserve (Upfront: $347,023), Major Tenant Reserve (Monthly: Springing; Cap: $4,020,000) |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 0 | 0 | 0 | 0 | 0 | 8,749 | Springing | Condominium Reserve |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | 500,000 | 0 | 0 | 0 | 2,875 | 208,252 | Springing | Unfunded Obligations Reserve (Upfront: $120,000), Gap Rent Reserve (Upfront: $88,252), ICAP Tax Reserve (Monthly: Springing) |
30 | 30 | Loan | 1 | 116 East 124th Street | 250,000 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | |||||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | |||||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | |||||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | 0 | 0 | 0 | 0 | 13,255 | 65,438 | 0 | Free Rent Reserve |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 364,476 | 681,333 | 0 | 0 | 0 | 57,609 | 0 | Unfunded Obligations Reserve |
A-1-21
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) | Other Reserve Description |
24 | 22 | 23 | 24 | 22 | 22 | 23 | |||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 0 | 0 | 0 | 0 | 28,250 | 300,000 | 0 | Holdback Reserve |
34.01 | 34.01 | Property | 1 | Budget Storage | |||||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | |||||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | |||||||||
34.04 | 34.04 | Property | 1 | Factory Drive | |||||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | |||||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | |||||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | 0 | 0 | 0 | 0 | 0 | 420,882 | Springing | Rent Abatement Reserve |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 375,000 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 101,096 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | 516,828 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | 404,484 | 0 | 0 | 0 | 8,820 | 0 | 0 | NAP |
39.01 | 39.01 | Property | 1 | Dallas | |||||||||
39.02 | 39.02 | Property | 1 | Spring Valley | |||||||||
39.03 | 39.03 | Property | 1 | Lawton | |||||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | |||||||||
39.05 | 39.05 | Property | 1 | Longview | |||||||||
39.06 | 39.06 | Property | 1 | Garland | |||||||||
39.07 | 39.07 | Property | 1 | San Antonio | |||||||||
39.08 | 39.08 | Property | 1 | Texas City | |||||||||
39.09 | 39.09 | Property | 1 | Odessa | |||||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | 300,000 | 0 | 0 | 0 | 9,689 | 0 | 0 | NAP | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | |||||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | |||||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | |||||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 75,000 | 0 | 0 | 0 | 37,500 | 50,000 | 0 | Excess Flood Reserve |
42 | 42 | Loan | 1 | Kautex Industrial | 183,750 | 0 | 0 | 0 | 10,075 | 0 | 0 | NAP | |
43 | 43 | Loan | 1 | Logan Industrial | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | |
44 | 44 | Loan | 13 | 1 | shareDowntown | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | 109,746 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 0 | 0 | 0 | 0 | 67,800 | 28,125 | Springing | Free and Prepaid Rent Reserve (Upfront: $28,125), Subdivision Work Reserve (Monthly: Springing) |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | 500,000 | 0 | 0 | 0 | 0 | 123,173 | 0 | Roof Reserve |
48 | 48 | Loan | 1 | Hillside Apartments | 0 | 0 | 0 | 0 | 4,250 | 0 | 0 | NAP | |
49 | 49 | Loan | 1 | La Perla Apartments | 0 | 0 | 0 | 0 | 0 | 56,120 | 0 | Security Gate Installation Reserve | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | 0 | 0 | 0 | 0 | 29,456 | 0 | 0 | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | 0 | 0 | 0 | 0 | 6,250 | 0 | 0 | NAP |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | 0 | 0 | 0 | 0 | 1,155 | 500,000 | 0 | Property Tax Abatement Reserve |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 0 | 138,255 | 0 | 0 | 0 | 1,488,995 | 0 | PIP Reserve |
55 | 55 | Loan | 1 | 2102 Avenue Z | 250,000 | 164,063 | 0 | 0 | 0 | 0 | 0 | NAP | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 0 | 394,462 | 0 | 0 | 0 | 0 | Springing | PIP Reserve |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 0 | 0 | 0 | 0 | 0 | 656,447 | 0 | Free Rent Reserve (Upfront: $418,892.50), Unfunded Obligations Reserve (Upfront: $237,554.00) | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | 28,340 | 0 | 0 | 0 | 0 | 57,068 | 0 | Free Rent Reserve |
59 | 59 | Loan | 1 | 5517 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 0 | 0 | 0 | 0 | 0 | 0 | Springing | PIP Reserve | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 0 | 0 | 0 | 0 | 29,830 | 0 | 0 | NAP | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | |||||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | |||||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | 372,875 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 50,000 | 0 | 0 | 0 | 24,750 | 0 | 0 | NAP | |
65 | 65 | Loan | 1 | 2679 Redondo | 0 | 0 | 0 | 0 | 28,800 | 0 | 0 | NAP | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | 285,000 | 0 | 0 | 0 | 0 | 0 | 0 | NAP |
67 | 67 | Loan | 1 | Vallen Distribution Center | 0 | 0 | 0 | 0 | 16,775 | 0 | 0 | NAP | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 0 | 45,236 | 0 | 0 | 0 | 0 | 0 | NAP |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | |||||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | |||||||||
69 | 69 | Loan | 1 | 4138 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | 0 | 30,654 | 0 | 0 | 26,860 | 0 | 0 | NAP | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | 0 | 0 | 0 | 0 | 8,531 | 0 | 0 | NAP |
A-1-22
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) |
24 | 25 | 25 | ||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 0 | 0 | NAP | Hard | Springing | Yes | No | Yes | No |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | 0 | 0 | NAP | None | In Place | No | No | No | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 0 | 0 | NAP | Hard | Springing | Yes | Yes | Yes | Yes |
6 | 6 | Loan | 1 | Swingline Building | 0 | 0 | NAP | Hard | Springing | Yes | No | No | NAP | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 0 | 0 | NAP | Soft | Springing | Yes | No | No | NAP |
7.01 | 7.01 | Property | 1 | Coon Rapids | ||||||||||
7.02 | 7.02 | Property | 1 | Manassas Park | ||||||||||
7.03 | 7.03 | Property | 1 | Route 295 | ||||||||||
7.04 | 7.04 | Property | 1 | Westcreek | ||||||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | ||||||||||
7.06 | 7.06 | Property | 1 | State Avenue | ||||||||||
7.07 | 7.07 | Property | 1 | Ina Road | ||||||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | ||||||||||
7.09 | 7.09 | Property | 1 | Automall | ||||||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 0 | 0 | NAP | Hard | Springing | Yes | Yes | Yes | No |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 0 | 0 | NAP | Hard | Springing | Yes | Yes | Yes | No |
12.01 | 12.01 | Property | 1 | Research Place | ||||||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | ||||||||||
12.03 | 12.03 | Property | 1 | Regions Center | ||||||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | ||||||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | ||||||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | ||||||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 0 | 0 | NAP | Hard | Springing | Yes | No | No | NAP |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 0 | 0 | NAP | Soft | Springing | Yes | No | No | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 0 | 0 | NAP | Hard | In Place | Yes | Yes | Yes | Yes |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 0 | 0 | NAP | Hard | Springing | Yes | No | Yes | Yes |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | ||||||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | ||||||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | ||||||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | ||||||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | ||||||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | ||||||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | ||||||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | ||||||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | ||||||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | ||||||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | ||||||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | ||||||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | ||||||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | ||||||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | ||||||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | ||||||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | ||||||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | ||||||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | ||||||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | ||||||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | ||||||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | 0 | 0 | NAP | Soft | In Place | Yes | No | Yes | No |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
21.01 | 21.01 | Property | 1 | Gateway Plaza | ||||||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | ||||||||||
21.03 | 21.03 | Property | 1 | Orland Corners | ||||||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 0 | 0 | NAP | Hard | Springing | Yes | Yes | Yes | No |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | 0 | 300,000 | Borrower shall deposit into an eligible account upon loan origination the Capitalized Holdback Funds. The borrower must deliver to the lender a Temporary Certificate of Occupancy as a precondition. Subject to the TCO, from and after the origination date through and including July 1, 2024 the lender may disburse the holdback upon the debt yield equaling or exceeding 8.25%. | Springing | Springing | Yes | No | No | NAP |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | 0 | 0 | NAP | Hard | Springing | Yes | No | No | NAP | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | ||||||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | ||||||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | ||||||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | ||||||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | ||||||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | ||||||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | ||||||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 0 | 0 | NAP | Hard | Springing | Yes | Yes | Yes | No |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 4,020,000 | 0 | NAP | Hard | Springing | Yes | No | Yes | No |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
30 | 30 | Loan | 1 | 116 East 124th Street | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | ||||||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | ||||||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | ||||||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | 0 | 0 | NAP | Soft | Springing | Yes | Yes | No | NAP |
A-1-23
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) |
24 | 25 | 25 | ||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | 0 | 300,000 | Borrowers shall deposit into an eligible account upon loan origination. The lender must disburse upon the debt yield equaling or exceeding 8.5%, unless the occurrence of a trigger period exists. The borrowers have no right to obtain a release of the reserve after the 36th monthly payment date. | Springing | Springing | Yes | No | No | NAP |
34.01 | 34.01 | Property | 1 | Budget Storage | ||||||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | ||||||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | ||||||||||
34.04 | 34.04 | Property | 1 | Factory Drive | ||||||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | ||||||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | ||||||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | 0 | 0 | NAP | Hard | Springing | Yes | No | No | NAP |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | 0 | 0 | NAP | Hard | Springing | Yes | No | No | NAP |
39.01 | 39.01 | Property | 1 | Dallas | ||||||||||
39.02 | 39.02 | Property | 1 | Spring Valley | ||||||||||
39.03 | 39.03 | Property | 1 | Lawton | ||||||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | ||||||||||
39.05 | 39.05 | Property | 1 | Longview | ||||||||||
39.06 | 39.06 | Property | 1 | Garland | ||||||||||
39.07 | 39.07 | Property | 1 | San Antonio | ||||||||||
39.08 | 39.08 | Property | 1 | Texas City | ||||||||||
39.09 | 39.09 | Property | 1 | Odessa | ||||||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | 0 | 0 | NAP | Hard | Springing | Yes | No | No | NAP | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | ||||||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | ||||||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | ||||||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP |
42 | 42 | Loan | 1 | Kautex Industrial | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP | |
43 | 43 | Loan | 1 | Logan Industrial | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP | |
44 | 44 | Loan | 13 | 1 | shareDowntown | 0 | 0 | NAP | Soft | Springing | Yes | No | No | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
48 | 48 | Loan | 1 | Hillside Apartments | 0 | 0 | NAP | Soft | Springing | Yes | No | No | NAP | |
49 | 49 | Loan | 1 | La Perla Apartments | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | 0 | 0 | NAP | Springing | Springing | No | No | No | NAP |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 0 | 0 | NAP | Hard | Springing | Yes | No | No | NAP |
55 | 55 | Loan | 1 | 2102 Avenue Z | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 0 | 0 | NAP | Soft | Springing | Yes | No | No | NAP |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | 0 | 0 | NAP | Hard | Springing | No | Yes | No | NAP |
59 | 59 | Loan | 1 | 5517 Broadway | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | ||||||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | ||||||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP | |
65 | 65 | Loan | 1 | 2679 Redondo | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP |
67 | 67 | Loan | 1 | Vallen Distribution Center | 0 | 0 | NAP | Springing | Springing | Yes | Yes | No | NAP | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | 0 | 0 | NAP | Soft | Springing | Yes | No | No | NAP |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | ||||||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | ||||||||||
69 | 69 | Loan | 1 | 4138 Broadway | 0 | 0 | NAP | Hard | Springing | Yes | Yes | No | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | 0 | 0 | NAP | Springing | Springing | Yes | No | No | NAP |
A-1-24
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) |
4 | 9 | ||||||||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 135,000,000 | 335,000,000 | 771,201.11 | 1,081,983.64 | 315,000,000 | 2.72466879% | 785,000,000 | 1,807,142.88 | 58.1% | 2.92 | 8.1% | 120,000,000 | 5.05000% | 905,000,000 |
2 | 2 | Loan | 20 | 1 | The Ziggurat | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 40,000,000 | 30,000,000 | 90,388.20 | 210,905.79 | NAP | NAP | 70,000,000 | 210,905.79 | 59.8% | 1.81 | 7.0% | NAP | NAP | NAP |
6 | 6 | Loan | 1 | Swingline Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7.01 | 7.01 | Property | 1 | Coon Rapids | |||||||||||||||
7.02 | 7.02 | Property | 1 | Manassas Park | |||||||||||||||
7.03 | 7.03 | Property | 1 | Route 295 | |||||||||||||||
7.04 | 7.04 | Property | 1 | Westcreek | |||||||||||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | |||||||||||||||
7.06 | 7.06 | Property | 1 | State Avenue | |||||||||||||||
7.07 | 7.07 | Property | 1 | Ina Road | |||||||||||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | |||||||||||||||
7.09 | 7.09 | Property | 1 | Automall | |||||||||||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | 9 | Loan | 1 | Glenmuir of Naperville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 32,500,000 | 88,500,000 | 212,359.03 | 290,343.98 | NAP | NAP | 121,000,000 | 290,343.98 | 65.0% | 3.28 | 9.7% | NAP | NAP | NAP |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 30,000,000 | 50,000,000 | 222,017.95 | 355,228.72 | NAP | NAP | 80,000,000 | 355,228.72 | 68.6% | 1.88 | 11.7% | NAP | NAP | NAP |
12.01 | 12.01 | Property | 1 | Research Place | |||||||||||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | |||||||||||||||
12.03 | 12.03 | Property | 1 | Regions Center | |||||||||||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | |||||||||||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | |||||||||||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | |||||||||||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 27,481,667 | 22,485,000 | 82,175.96 | 182,613.26 | NAP | NAP | 49,966,667 | 182,613.26 | 71.8% | 2.00 | 8.8% | NAP | NAP | NAP |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | 27,000,000 | 20,035,000 | 53,576.24 | 125,777.80 | NAP | NAP | 47,035,000 | 125,777.80 | 61.5% | 2.66 | 8.7% | NAP | NAP | NAP |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | |||||||||||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | |||||||||||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | |||||||||||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | |||||||||||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | |||||||||||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | |||||||||||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | |||||||||||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | |||||||||||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | |||||||||||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | |||||||||||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | |||||||||||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | |||||||||||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | |||||||||||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | |||||||||||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | |||||||||||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | |||||||||||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | |||||||||||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | |||||||||||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | |||||||||||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | |||||||||||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | |||||||||||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | 25,000,000 | 106,500,000 | 310,440.11 | 383,313.37 | NAP | NAP | 131,500,000 | 383,313.37 | 60.6% | 2.82 | 9.9% | NAP | NAP | NAP |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21.01 | 21.01 | Property | 1 | Gateway Plaza | |||||||||||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | |||||||||||||||
21.03 | 21.03 | Property | 1 | Orland Corners | |||||||||||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | 23,000,000 | 60,000,000 | 305,796.31 | 423,018.23 | NAP | NAP | 83,000,000 | 423,018.23 | 72.5% | 1.28 | 8.2% | NAP | NAP | NAP |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | |||||||||||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | |||||||||||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | |||||||||||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | |||||||||||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | |||||||||||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | |||||||||||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | |||||||||||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 22,000,000 | 50,000,000 | 149,266.83 | 214,944.24 | NAP | NAP | 72,000,000 | 214,944.24 | 59.0% | 2.63 | 10.0% | 12,000,000 | 9.25000% | 84,000,000 |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | 20,000,000 | 190,000,000 | 496,687.27 | 548,970.14 | NAP | NAP | 210,000,000 | 548,970.14 | 46.5% | 4.17 | 13.8% | NAP | NAP | NAP |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | 30 | Loan | 1 | 116 East 124th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | |||||||||||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | |||||||||||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | |||||||||||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-25
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) |
4 | 9 | ||||||||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
34.01 | 34.01 | Property | 1 | Budget Storage | |||||||||||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | |||||||||||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | |||||||||||||||
34.04 | 34.04 | Property | 1 | Factory Drive | |||||||||||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | |||||||||||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | |||||||||||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
39.01 | 39.01 | Property | 1 | Dallas | |||||||||||||||
39.02 | 39.02 | Property | 1 | Spring Valley | |||||||||||||||
39.03 | 39.03 | Property | 1 | Lawton | |||||||||||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | |||||||||||||||
39.05 | 39.05 | Property | 1 | Longview | |||||||||||||||
39.06 | 39.06 | Property | 1 | Garland | |||||||||||||||
39.07 | 39.07 | Property | 1 | San Antonio | |||||||||||||||
39.08 | 39.08 | Property | 1 | Texas City | |||||||||||||||
39.09 | 39.09 | Property | 1 | Odessa | |||||||||||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | |||||||||||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | |||||||||||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | |||||||||||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
42 | 42 | Loan | 1 | Kautex Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | 43 | Loan | 1 | Logan Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | 44 | Loan | 13 | 1 | shareDowntown | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
48 | 48 | Loan | 1 | Hillside Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
49 | 49 | Loan | 1 | La Perla Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
55 | 55 | Loan | 1 | 2102 Avenue Z | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
59 | 59 | Loan | 1 | 5517 Broadway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | |||||||||||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | |||||||||||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
65 | 65 | Loan | 1 | 2679 Redondo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
67 | 67 | Loan | 1 | Vallen Distribution Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | |||||||||||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | |||||||||||||||
69 | 69 | Loan | 1 | 4138 Broadway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-26
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
9 | 26 | 26 | |||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 2,319,156.77 | 67.0% | 2.28 | 7.1% | Yes | Mezzanine (Max Principal of $90,500,000; Max Combined LTV of 67%; Min Combined DSCR of 2.22x; Min Combined Debt Yield of 6.82%; Intercreditor Agreement is required) |
2 | 2 | Loan | 20 | 1 | The Ziggurat | NAP | NAP | NAP | NAP | No | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | NAP | NAP | NAP | NAP | Yes | Mezzanine (Max Combined LTV of 58.2%; Min Combined DSCR of 2.75x; Min Combined DY of 9.25%; Intercreditor Agreement is required) |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | NAP | NAP | NAP | NAP | No | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | NAP | NAP | NAP | NAP | No | NAP |
6 | 6 | Loan | 1 | Swingline Building | NAP | NAP | NAP | NAP | No | NAP | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | NAP | NAP | NAP | NAP | No | NAP |
7.01 | 7.01 | Property | 1 | Coon Rapids | |||||||
7.02 | 7.02 | Property | 1 | Manassas Park | |||||||
7.03 | 7.03 | Property | 1 | Route 295 | |||||||
7.04 | 7.04 | Property | 1 | Westcreek | |||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | |||||||
7.06 | 7.06 | Property | 1 | State Avenue | |||||||
7.07 | 7.07 | Property | 1 | Ina Road | |||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | |||||||
7.09 | 7.09 | Property | 1 | Automall | |||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | NAP | NAP | NAP | NAP | No | NAP |
9 | 9 | Loan | 1 | Glenmuir of Naperville | NAP | NAP | NAP | NAP | No | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | NAP | NAP | NAP | NAP | No | NAP |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | NAP | NAP | NAP | NAP | No | NAP |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | NAP | NAP | NAP | NAP | No | NAP |
12.01 | 12.01 | Property | 1 | Research Place | |||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | |||||||
12.03 | 12.03 | Property | 1 | Regions Center | |||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | |||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | |||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | |||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | NAP | NAP | NAP | NAP | Yes | Mezzanine (Max Combined LTV of 75%, Min Combined DSCR of 2.00x, Mezz Only DSCR of 2.03x, Min Combined DY of 10%, Mezz Only DY of 10.54%; Intercreditor Agreement is required) |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | NAP | NAP | NAP | NAP | No | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | NAP | NAP | NAP | NAP | No | NAP |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | NAP | NAP | NAP | NAP | No | NAP |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | |||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | |||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | |||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | |||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | |||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | |||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | |||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | |||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | |||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | |||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | |||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | |||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | |||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | |||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | |||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | |||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | |||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | |||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | |||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | |||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | |||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | NAP | NAP | NAP | NAP | No | NAP |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | NAP | NAP | NAP | NAP | No | NAP |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | NAP | NAP | NAP | NAP | No | NAP |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | NAP | NAP | NAP | NAP | No | NAP |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | NAP | NAP | NAP | NAP | No | NAP |
21.01 | 21.01 | Property | 1 | Gateway Plaza | |||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | |||||||
21.03 | 21.03 | Property | 1 | Orland Corners | |||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | NAP | NAP | NAP | NAP | No | NAP |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | NAP | NAP | NAP | NAP | No | NAP |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | NAP | NAP | NAP | NAP | No | NAP | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | |||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | |||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | |||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | |||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | |||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | |||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | |||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | 308,728.96 | 68.9% | 1.83 | 8.6% | No | NAP |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | NAP | NAP | NAP | NAP | No | NAP |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | NAP | NAP | NAP | NAP | No | NAP |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | NAP | NAP | NAP | NAP | No | NAP |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | NAP | NAP | NAP | NAP | No | NAP |
30 | 30 | Loan | 1 | 116 East 124th Street | NAP | NAP | NAP | NAP | No | NAP | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | NAP | NAP | NAP | NAP | No | NAP | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | |||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | |||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | |||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | NAP | NAP | NAP | NAP | No | NAP |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | NAP | NAP | NAP | NAP | No | NAP |
A-1-27
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
9 | 26 | 26 | |||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | NAP | NAP | NAP | NAP | No | NAP |
34.01 | 34.01 | Property | 1 | Budget Storage | |||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | |||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | |||||||
34.04 | 34.04 | Property | 1 | Factory Drive | |||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | |||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | |||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | NAP | NAP | NAP | NAP | No | NAP |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | NAP | NAP | NAP | NAP | No | NAP |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | NAP | NAP | NAP | NAP | No | NAP |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | NAP | NAP | NAP | NAP | No | NAP |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | NAP | NAP | NAP | NAP | No | NAP |
39.01 | 39.01 | Property | 1 | Dallas | |||||||
39.02 | 39.02 | Property | 1 | Spring Valley | |||||||
39.03 | 39.03 | Property | 1 | Lawton | |||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | |||||||
39.05 | 39.05 | Property | 1 | Longview | |||||||
39.06 | 39.06 | Property | 1 | Garland | |||||||
39.07 | 39.07 | Property | 1 | San Antonio | |||||||
39.08 | 39.08 | Property | 1 | Texas City | |||||||
39.09 | 39.09 | Property | 1 | Odessa | |||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | NAP | NAP | NAP | NAP | No | NAP | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | |||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | |||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | |||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | NAP | NAP | NAP | NAP | No | NAP |
42 | 42 | Loan | 1 | Kautex Industrial | NAP | NAP | NAP | NAP | No | NAP | |
43 | 43 | Loan | 1 | Logan Industrial | NAP | NAP | NAP | NAP | No | NAP | |
44 | 44 | Loan | 13 | 1 | shareDowntown | NAP | NAP | NAP | NAP | No | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | NAP | NAP | NAP | NAP | No | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | NAP | NAP | NAP | NAP | No | NAP |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | NAP | NAP | NAP | NAP | No | NAP |
48 | 48 | Loan | 1 | Hillside Apartments | NAP | NAP | NAP | NAP | No | NAP | |
49 | 49 | Loan | 1 | La Perla Apartments | NAP | NAP | NAP | NAP | No | NAP | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | NAP | NAP | NAP | NAP | No | NAP |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | NAP | NAP | NAP | NAP | No | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | NAP | NAP | NAP | NAP | No | NAP |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | NAP | NAP | NAP | NAP | No | NAP |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | NAP | NAP | NAP | NAP | No | NAP |
55 | 55 | Loan | 1 | 2102 Avenue Z | NAP | NAP | NAP | NAP | No | NAP | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | NAP | NAP | NAP | NAP | No | NAP |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | NAP | NAP | NAP | NAP | No | NAP | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAP | NAP | NAP | NAP | No | NAP |
59 | 59 | Loan | 1 | 5517 Broadway | NAP | NAP | NAP | NAP | No | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | NAP | NAP | NAP | NAP | No | NAP | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | NAP | NAP | NAP | NAP | No | NAP | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | |||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | |||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | NAP | NAP | NAP | NAP | No | NAP | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | NAP | NAP | NAP | NAP | No | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | NAP | NAP | NAP | NAP | No | NAP | |
65 | 65 | Loan | 1 | 2679 Redondo | NAP | NAP | NAP | NAP | No | NAP | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | NAP | NAP | NAP | NAP | No | NAP |
67 | 67 | Loan | 1 | Vallen Distribution Center | NAP | NAP | NAP | NAP | No | NAP | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | NAP | NAP | NAP | NAP | No | NAP |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | |||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | |||||||
69 | 69 | Loan | 1 | 4138 Broadway | NAP | NAP | NAP | NAP | No | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | NAP | NAP | NAP | NAP | No | NAP | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | NAP | NAP | NAP | NAP | No | NAP |
A-1-28
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) | Tenants-in-common (Y/N) | Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) |
27 | 27 | 28 | ||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | The Gluck Family Trust | The Gluck Family Trust | No | Yes | Refinance | No | 470,000,000 |
2 | 2 | Loan | 20 | 1 | The Ziggurat | Jayaprasad Vejendla and Rohit Kumar | Jayaprasad Vejendla and Rohit Kumar | No | No | Acquisition | Yes | 59,065,000 |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | MG3 REIT, LLC | MG3 REIT, LLC | No | No | Acquisition | No | 56,000,000 |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | Walter J. Hinneberg Company | Walter J. Hinneberg GMBH | No | No | Acquisition | No | 45,000,000 |
5 | 5 | Loan | 5,12,23 | 1 | College Point | The Related Companies, L.P. | The Related Companies, L.P. | No | No | Recapitalization | No | 70,000,000 |
6 | 6 | Loan | 1 | Swingline Building | Amended and Restated 2013 LG Revocable Trust | Amended and Restated 2013 LG Revocable Trust | No | No | Refinance | Yes | 40,000,000 | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | Blackwater Investments, Inc. | Blackwater Investments, Inc. | No | No | Refinance | 37,720,000 | |
7.01 | 7.01 | Property | 1 | Coon Rapids | No | |||||||
7.02 | 7.02 | Property | 1 | Manassas Park | No | |||||||
7.03 | 7.03 | Property | 1 | Route 295 | No | |||||||
7.04 | 7.04 | Property | 1 | Westcreek | No | |||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | No | |||||||
7.06 | 7.06 | Property | 1 | State Avenue | No | |||||||
7.07 | 7.07 | Property | 1 | Ina Road | No | |||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | No | |||||||
7.09 | 7.09 | Property | 1 | Automall | No | |||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | Kenneth N. Goldenberg | Kenneth N. Goldenberg | No | No | Refinance | No | 34,000,000 |
9 | 9 | Loan | 1 | Glenmuir of Naperville | Cantor Fitzgerald Investors, LLC | CF Real Estate Holdings, LLC | Yes | No | Acquisition | No | 33,040,000 | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | David Norouzi, Niloufar Norouzi and Mansoureh Nowroozi | David Norouzi, Niloufar Norouzi and Mansoureh Nowroozi | No | No | Refinance | No | 121,000,000 |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | Rugby Realty | Aaron Stauber, Alan Ades, Maurice Ades and Robert Ades | No | No | Refinance | No | 31,500,000 |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | Meyer Chetrit and Yaacov Amar | Meyer Chetrit and Yaacov Amar | No | No | Refinance | 80,000,000 | |
12.01 | 12.01 | Property | 1 | Research Place | Yes | |||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | No | |||||||
12.03 | 12.03 | Property | 1 | Regions Center | Yes | |||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | Yes | |||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | Yes | |||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | Yes | |||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | Jax Concourse Venture LLC | Jack Sitt | No | No | Acquisition | No | 27,950,000 |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | Gold Block Ventures and Reiter Team | Adam Goldberg, Jarrett Primm and Michael Reiter | No | No | Refinance | No | 27,500,000 |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | Yoel Kiss | Yoel Kiss | No | No | Acquisition | No | 50,000,000 |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | ExchangeRight Real Estate, LLC | ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas | Yes | No | Recapitalization | ||
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | Yes | |||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | No | |||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | No | |||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | No | |||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | No | |||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | No | |||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | No | |||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | Yes | |||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | Yes | |||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | No | |||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | No | |||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | No | |||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | No | |||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | No | |||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | No | |||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | No | |||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | No | |||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | No | |||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | Yes | |||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | No | |||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | No | |||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | Core Investment Properties | Adam Greenberg and Michael Lapointe | No | No | Acquisition | No | |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | G.S. Jaggi | G.S. Jaggi | No | No | Refinance | No | |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | Gary D. Goodman | Gary D. Goodman | No | No | Refinance | No | |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | Joseph Moinian | Joseph Moinian | No | No | Refinance | No | |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | John Graham | Retail Portfolio (REIT) JVCO LP | No | No | Refinance | ||
21.01 | 21.01 | Property | 1 | Gateway Plaza | No | |||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | Yes | |||||||
21.03 | 21.03 | Property | 1 | Orland Corners | No | |||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | JFR Global Investments | Joseph Friedland | No | Yes | Refinance | No | |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | Vladislav Tsirkin | Vladislav Tsirkin | No | No | Refinance | No | |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | Zalmen Wagschal | Zalmen Wagschal | No | No | Refinance | |||
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | No | |||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | No | |||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | No | |||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | No | |||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | No | |||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | Yes | |||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | No | |||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | Mitchel Greenberg, Peter Holstein and Keith Jaffee | Mitchel Greenberg, Peter Holstein and Keith Jaffee | Yes | No | Acquisition | Yes | |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | The Kroenke Group | E. Stanley Kroenke and James N. Gordon | No | No | Refinance | No | |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | Simon Property Group, L.P. | Simon Property Group, L.P. | No | No | Refinance | No | |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | Michael Ashkenazy | Michael Ashkenazy | No | Yes | Refinance | No | |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | Ezra Ashkenazi | Ezra Ashkenazi | No | No | Refinance | No | |
30 | 30 | Loan | 1 | 116 East 124th Street | Carter F. Sackman, Sr., James F. Hefelfinger, Barry Judelson, Alan Sackman and Cater F. Sackman, Jr. | Carter F. Sackman, James F. Hefelfinger and Barry Judelson | No | No | Refinance | Yes | ||
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | Lawrence Charles Kaplan, George Thacker and Richard Schontz | Lawrence Charles Kaplan, George Thacker and Richard Schontz | No | No | Acquisition | |||
31.01 | 31.01 | Property | 1 | Extra Space Lodi | No | |||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | No | |||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | No | |||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | Velocity Venture Partners | Anthony Grelli, Jr., Zachary Moore and Mark D. Quigley | No | Yes | Refinance | Yes | |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | Richard H. Tucker | Richard H. Tucker | No | No | Refinance | No | |
A-1-29
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) | Tenants-in-common (Y/N) | Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) |
27 | 27 | 28 | ||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | Brett Hatcher and Cory Bonda | Brett Hatcher and Cory Bonda | No | No | Acquisition | ||
34.01 | 34.01 | Property | 1 | Budget Storage | No | |||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | No | |||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | No | |||||||
34.04 | 34.04 | Property | 1 | Factory Drive | Yes | |||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | No | |||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | No | |||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | Birendra Dutt | Birendra Dutt | No | No | Refinance | No | |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | Derek S. Graham, Kevin P. Kaseff | Derek S. Graham, Kevin P. Kaseff | No | No | Refinance | No | |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | Cary Lefton | Cary Lefton | No | No | Refinance | No | |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | American Continental Properties | NAP | No | No | Refinance | No | |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | SVEA Real Estate Group, LLC | SVEA Real Estate Group, LLC | No | No | Refinance | ||
39.01 | 39.01 | Property | 1 | Dallas | No | |||||||
39.02 | 39.02 | Property | 1 | Spring Valley | No | |||||||
39.03 | 39.03 | Property | 1 | Lawton | No | |||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | No | |||||||
39.05 | 39.05 | Property | 1 | Longview | No | |||||||
39.06 | 39.06 | Property | 1 | Garland | No | |||||||
39.07 | 39.07 | Property | 1 | San Antonio | No | |||||||
39.08 | 39.08 | Property | 1 | Texas City | No | |||||||
39.09 | 39.09 | Property | 1 | Odessa | No | |||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | Joseph G. Farrell, Jr. | Joseph G. Farrell, Jr. | No | No | Refinance | |||
40.01 | 40.01 | Property | 1 | 269 Butter Lane | No | |||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | No | |||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | No | |||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | Avrohom Schlaff | Avrohom Schlaff | No | Yes | Refinance | No | |
42 | 42 | Loan | 1 | Kautex Industrial | Charles M. Bayer, Jr. | Charles M. Bayer, Jr. | No | No | Acquisition | Yes | ||
43 | 43 | Loan | 1 | Logan Industrial | Bijan Elahi, Christopher Gridley and Roy Ghazimorad | Bijan Elahi, Christopher Gridley and Roy Ghazimorad | No | No | Refinance | Yes | ||
44 | 44 | Loan | 13 | 1 | shareDowntown | Samuel Cherry | Samuel Cherry | No | No | Refinance | No | |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | Stephen A. Finn | Stephen A. Finn | No | No | Refinance | No | |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | Crystal View Capital Fund II LLC | Crystal View Capital Fund II LLC | No | No | Refinance | No | |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | Rachel Young | Rachel Young | No | No | Refinance | No | |
48 | 48 | Loan | 1 | Hillside Apartments | Amin Rezvani | Amin Rezvani | No | No | Refinance | No | ||
49 | 49 | Loan | 1 | La Perla Apartments | Marco Seidman | Marco Seidman | No | No | Refinance | No | ||
50 | 50 | Loan | 23 | 1 | Publix Enterprise | Todd A. Sachse and Lee Hurwitz | Todd A. Sachse and Lee Hurwitz | No | No | Refinance | No | |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | Moishe Mana | Moishe Mana | No | No | Refinance | Yes | |
52 | 52 | Loan | 13 | 1 | Turner Farms | Douglas E. Ball | Douglas E. Ball | No | No | Refinance | No | |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | Yitta Neiman | Yitta Neiman | No | No | Refinance | No | |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | Brian Patrick Martin, J. David Kelsey, and Matthew Sharp | HPI Hotel Opportunity Fund LLC and Brian Patrick Martin | No | No | Acquisition | No | |
55 | 55 | Loan | 1 | 2102 Avenue Z | Aleksandr Finkelshteyn | Aleksandr Finkelshteyn | No | No | Refinance | No | ||
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | Roshan Amin and Bhupendra Bhagat | Roshan Amin and Bhupendra Bhagat | No | No | Refinance | No | |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | Craig Koenigsberg | Craig Koenigsberg | No | Yes | Refinance | No | ||
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | ASG Equities | Edward Gindi | No | No | Refinance | Yes | |
59 | 59 | Loan | 1 | 5517 Broadway | Michael Ashkenazy | Michael Ashkenazy | No | No | Refinance | No | ||
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | Alpesh Patel | Alpesh Patel | No | No | Refinance | No | ||
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | Lawrence Charles Kaplan, George Thacker and Richard Schontz | Lawrence Charles Kaplan, George Thacker and Richard Schontz | No | No | Acquisition | |||
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | No | |||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | No | |||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | Todd A. Sachse | Todd A. Sachse | No | No | Refinance | No | ||
63 | 63 | Loan | 1 | Buckner Pointe Apartments | Charles H. Lewis, Daniel L. Friess, Charles and Kathleen Lewis 2005 Trust and The Daniel and Natalie Friess Family Trust dated May 2, 2012 | Charles H. Lewis, Daniel L. Friess, Charles and Kathleen Lewis 2005 Trust and The Daniel and Natalie Friess Family Trust dated May 2, 2012 | No | Yes | Acquisition | No | ||
64 | 64 | Loan | 1 | 4001 Dell Ave | Avrohom Schlaff | Avrohom Schlaff | No | No | Refinance | No | ||
65 | 65 | Loan | 1 | 2679 Redondo | Hooman Nissani and Sharen Golshan | Hooman Nissani and Sharen Golshan | No | No | Refinance | No | ||
66 | 66 | Loan | 14 | 1 | CIC Gilbert | Louis J. Rogers | Louis J. Rogers | Yes | No | Acquisition | No | |
67 | 67 | Loan | 1 | Vallen Distribution Center | Alex Chung | Alex Chung | No | No | Refinance | No | ||
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | John Lee | John Lee | No | No | Acquisition | ||
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | No | |||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | No | |||||||
69 | 69 | Loan | 1 | 4138 Broadway | Michael Ashkenazy | Michael Ashkenazy | No | No | Refinance | No | ||
70 | 70 | Loan | 1 | Fairway at Fianna Hills | Todd Franks and Steven Ross | Todd Franks and Steven Ross | No | No | Refinance | No | ||
71 | 71 | Loan | 1 | Cityline Port Charlotte | Lawrence Charles Kaplan, George Thacker and Richard Schontz | Lawrence Charles Kaplan, George Thacker and Richard Schontz | No | No | Acquisition | No |
A-1-30
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Principal’s New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration |
29 | 30 | ||||||||||||||||
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | 2,309,102 | 435,000,000 | 0 | 907,309,102 | 900,036,150 | 0 | 7,272,952 | 0 | 0 | 0 | 907,309,102 | NAP |
2 | 2 | Loan | 20 | 1 | The Ziggurat | 8,675,730 | 24,850,000 | 6,947,308 | 99,538,038 | 0 | 90,000,000 | 2,318,340 | 7,194,413 | 0 | 25,285 | 99,538,038 | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | 44,842,088 | 0 | 1,021,437 | 101,863,525 | 0 | 96,000,000 | 3,462,286 | 2,401,239 | 0 | 0 | 101,863,525 | NAP |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | 149,810,643 | 0 | 0 | 194,810,643 | 0 | 192,500,000 | 2,310,643 | 0 | 0 | 0 | 194,810,643 | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | 0 | 0 | 0 | 70,000,000 | 4,088,594 | 0 | 385,421 | 0 | 65,525,985 | 0 | 70,000,000 | NAP |
6 | 6 | Loan | 1 | Swingline Building | 0 | 0 | 0 | 40,000,000 | 32,493,843 | 0 | 770,540 | 376,383 | 6,359,234 | 0 | 40,000,000 | NAP | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | 0 | 0 | 0 | 37,720,000 | 22,043,489 | 0 | 697,592 | 581,033 | 14,397,886 | 0 | 37,720,000 | NAP |
7.01 | 7.01 | Property | 1 | Coon Rapids | NAP | ||||||||||||
7.02 | 7.02 | Property | 1 | Manassas Park | NAP | ||||||||||||
7.03 | 7.03 | Property | 1 | Route 295 | NAP | ||||||||||||
7.04 | 7.04 | Property | 1 | Westcreek | NAP | ||||||||||||
7.05 | 7.05 | Property | 1 | Causeway Boulevard | NAP | ||||||||||||
7.06 | 7.06 | Property | 1 | State Avenue | NAP | ||||||||||||
7.07 | 7.07 | Property | 1 | Ina Road | NAP | ||||||||||||
7.08 | 7.08 | Property | 1 | Jolly & Cedar | NAP | ||||||||||||
7.09 | 7.09 | Property | 1 | Automall | NAP | ||||||||||||
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | 0 | 0 | 0 | 34,000,000 | 24,863,621 | 0 | 735,353 | 150,602 | 8,250,424 | 0 | 34,000,000 | NAP |
9 | 9 | Loan | 1 | Glenmuir of Naperville | 72,587,964 | 0 | 619,921 | 106,247,885 | 0 | 103,700,000 | 2,293,671 | 254,214 | 0 | 0 | 106,247,885 | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | 0 | 0 | 0 | 121,000,000 | 102,673,944 | 0 | 1,559,835 | 6,678,772 | 10,087,449 | 0 | 121,000,000 | NAP |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | 0 | 0 | 0 | 31,500,000 | 22,408,458 | 0 | 505,531 | 7,744,628 | 841,383 | 0 | 31,500,000 | NAP |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | 235,451 | 0 | 0 | 80,235,451 | 74,056,758 | 0 | 1,337,812 | 4,840,881 | 0 | 0 | 80,235,451 | NAP |
12.01 | 12.01 | Property | 1 | Research Place | NAP | ||||||||||||
12.02 | 12.02 | Property | 1 | Research Park Office Center | NAP | ||||||||||||
12.03 | 12.03 | Property | 1 | Regions Center | NAP | ||||||||||||
12.04 | 12.04 | Property | 1 | 301 Voyager Way | NAP | ||||||||||||
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | NAP | ||||||||||||
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | NAP | ||||||||||||
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | 18,136,443 | 0 | 1,174,641 | 47,261,084 | 0 | 43,000,000 | 1,723,077 | 2,538,007 | 0 | 0 | 47,261,084 | NAP |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | 0 | 0 | 0 | 27,500,000 | 20,931,637 | 0 | 530,075 | 624,804 | 5,413,484 | 0 | 27,500,000 | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | 17,384,105 | 0 | 0 | 67,384,105 | 0 | 64,500,000 | 2,196,277 | 687,829 | 0 | 0 | 67,384,105 | NAP |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | NAP | |||||||||||
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | NAP | ||||||||||||
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | NAP | ||||||||||||
16.03 | 16.03 | Property | 1 | Walgreens - Alton | NAP | ||||||||||||
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | NAP | ||||||||||||
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | NAP | ||||||||||||
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | NAP | ||||||||||||
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | NAP | ||||||||||||
16.08 | 16.08 | Property | 1 | CVS - Zanesville | NAP | ||||||||||||
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | NAP | ||||||||||||
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | NAP | ||||||||||||
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | NAP | ||||||||||||
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | NAP | ||||||||||||
16.13 | 16.13 | Property | 1 | CVS - Decatur | NAP | ||||||||||||
16.14 | 16.14 | Property | 1 | Verizon - Beloit | NAP | ||||||||||||
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | NAP | ||||||||||||
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | NAP | ||||||||||||
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | NAP | ||||||||||||
16.18 | 16.18 | Property | 1 | Dollar General - Camden | NAP | ||||||||||||
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | NAP | ||||||||||||
16.20 | 16.20 | Property | 1 | Dollar General - Houma | NAP | ||||||||||||
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | NAP | ||||||||||||
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | NAP | |||||||||||
18 | 18 | Loan | 13 | 1 | Campbell Plaza | NAP | |||||||||||
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | NAP | |||||||||||
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | NAP | |||||||||||
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | NAP | |||||||||||
21.01 | 21.01 | Property | 1 | Gateway Plaza | NAP | ||||||||||||
21.02 | 21.02 | Property | 1 | Westland Plaza | NAP | ||||||||||||
21.03 | 21.03 | Property | 1 | Orland Corners | NAP | ||||||||||||
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | NAP | |||||||||||
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | NAP | |||||||||||
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | NAP | ||||||||||||
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | NAP | ||||||||||||
24.02 | 24.02 | Property | 1 | 662 Park Place | NAP | ||||||||||||
24.03 | 24.03 | Property | 1 | 30 Claver Place | NAP | ||||||||||||
24.04 | 24.04 | Property | 1 | 132 New York Avenue | NAP | ||||||||||||
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | NAP | ||||||||||||
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | NAP | ||||||||||||
24.07 | 24.07 | Property | 1 | 119 Albany Ave | NAP | ||||||||||||
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | NAP | |||||||||||
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | NAP | |||||||||||
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | NAP | |||||||||||
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | NAP | |||||||||||
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | NAP | |||||||||||
30 | 30 | Loan | 1 | 116 East 124th Street | NAP | ||||||||||||
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | NAP | ||||||||||||
31.01 | 31.01 | Property | 1 | Extra Space Lodi | NAP | ||||||||||||
31.02 | 31.02 | Property | 1 | Extra Space Leesville | NAP | ||||||||||||
31.03 | 31.03 | Property | 1 | Extra Space Windmere | NAP | ||||||||||||
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | NAP | |||||||||||
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | NAP | |||||||||||
A-1-31
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Principal’s New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration |
29 | 30 | ||||||||||||||||
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | NAP | |||||||||||
34.01 | 34.01 | Property | 1 | Budget Storage | NAP | ||||||||||||
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | NAP | ||||||||||||
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | NAP | ||||||||||||
34.04 | 34.04 | Property | 1 | Factory Drive | NAP | ||||||||||||
34.05 | 34.05 | Property | 1 | All American Mini Storage | NAP | ||||||||||||
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | NAP | ||||||||||||
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | NAP | |||||||||||
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | NAP | |||||||||||
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | NAP | |||||||||||
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | NAP | |||||||||||
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | NAP | |||||||||||
39.01 | 39.01 | Property | 1 | Dallas | NAP | ||||||||||||
39.02 | 39.02 | Property | 1 | Spring Valley | NAP | ||||||||||||
39.03 | 39.03 | Property | 1 | Lawton | NAP | ||||||||||||
39.04 | 39.04 | Property | 1 | Grand Prairie | NAP | ||||||||||||
39.05 | 39.05 | Property | 1 | Longview | NAP | ||||||||||||
39.06 | 39.06 | Property | 1 | Garland | NAP | ||||||||||||
39.07 | 39.07 | Property | 1 | San Antonio | NAP | ||||||||||||
39.08 | 39.08 | Property | 1 | Texas City | NAP | ||||||||||||
39.09 | 39.09 | Property | 1 | Odessa | NAP | ||||||||||||
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | NAP | ||||||||||||
40.01 | 40.01 | Property | 1 | 269 Butter Lane | NAP | ||||||||||||
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | NAP | ||||||||||||
40.03 | 40.03 | Property | 1 | Watermill Plaza | NAP | ||||||||||||
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | NAP | |||||||||||
42 | 42 | Loan | 1 | Kautex Industrial | NAP | ||||||||||||
43 | 43 | Loan | 1 | Logan Industrial | NAP | ||||||||||||
44 | 44 | Loan | 13 | 1 | shareDowntown | NAP | |||||||||||
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | NAP | |||||||||||
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | NAP | |||||||||||
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | NAP | |||||||||||
48 | 48 | Loan | 1 | Hillside Apartments | NAP | ||||||||||||
49 | 49 | Loan | 1 | La Perla Apartments | NAP | ||||||||||||
50 | 50 | Loan | 23 | 1 | Publix Enterprise | NAP | |||||||||||
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | NAP | |||||||||||
52 | 52 | Loan | 13 | 1 | Turner Farms | NAP | |||||||||||
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | NAP | |||||||||||
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 8/27/2036 | |||||||||||
55 | 55 | Loan | 1 | 2102 Avenue Z | NAP | ||||||||||||
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 10/16/2037 | |||||||||||
57 | 57 | Loan | 1 | 45 Crossways Park Drive | NAP | ||||||||||||
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAP | |||||||||||
59 | 59 | Loan | 1 | 5517 Broadway | NAP | ||||||||||||
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 3/31/2039 | ||||||||||||
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | NAP | ||||||||||||
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | NAP | ||||||||||||
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | NAP | ||||||||||||
62 | 62 | Loan | 1 | Shoppes at Stonebrook | NAP | ||||||||||||
63 | 63 | Loan | 1 | Buckner Pointe Apartments | NAP | ||||||||||||
64 | 64 | Loan | 1 | 4001 Dell Ave | NAP | ||||||||||||
65 | 65 | Loan | 1 | 2679 Redondo | NAP | ||||||||||||
66 | 66 | Loan | 14 | 1 | CIC Gilbert | NAP | |||||||||||
67 | 67 | Loan | 1 | Vallen Distribution Center | NAP | ||||||||||||
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | NAP | |||||||||||
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | NAP | ||||||||||||
68.02 | 68.02 | Property | 1 | Glenwood Villas | NAP | ||||||||||||
69 | 69 | Loan | 1 | 4138 Broadway | NAP | ||||||||||||
70 | 70 | Loan | 1 | Fairway at Fianna Hills | NAP | ||||||||||||
71 | 71 | Loan | 1 | Cityline Port Charlotte | NAP |
A-1-32
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
1 | 1 | Loan | 1,5,12,13,14,15,18,27 | 1 | One SoHo Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
2 | 2 | Loan | 20 | 1 | The Ziggurat | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | 3 | Loan | 13,20,26 | 1 | Doral Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
4 | 4 | Loan | 3,6,23,25,27 | 1 | 909 Third Avenue Fee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | 5 | Loan | 5,12,23 | 1 | College Point | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
6 | 6 | Loan | 1 | Swingline Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | 7 | Loan | 2,4 | 9 | U-Haul Sac 22 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7.01 | 7.01 | Property | 1 | Coon Rapids | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.02 | 7.02 | Property | 1 | Manassas Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.03 | 7.03 | Property | 1 | Route 295 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.04 | 7.04 | Property | 1 | Westcreek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.05 | 7.05 | Property | 1 | Causeway Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.06 | 7.06 | Property | 1 | State Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.07 | 7.07 | Property | 1 | Ina Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.08 | 7.08 | Property | 1 | Jolly & Cedar | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.09 | 7.09 | Property | 1 | Automall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | 8 | Loan | 21,24 | 1 | Red Rose Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | 9 | Loan | 1 | Glenmuir of Naperville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | 10 | Loan | 5,12,13,14,17,21,25 | 1 | Watermark Tempe | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11 | 11 | Loan | 13,14,17,20 | 1 | Koppers Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | 12 | Loan | 1,3,5,12,20,21 | 6 | Huntsville Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12.01 | 12.01 | Property | 1 | Research Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.02 | 12.02 | Property | 1 | Research Park Office Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.03 | 12.03 | Property | 1 | Regions Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.04 | 12.04 | Property | 1 | 301 Voyager Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.05 | 12.05 | Property | 1 | Intuitive Center I & II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.06 | 12.06 | Property | 1 | Lakeside Center I & II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | 13 | Loan | 13,23,26 | 1 | Jacksonville Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | 14 | Loan | 3,12,15 | 1 | Promenade at New Town | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15 | 15 | Loan | 1,3,4,5,7,9 | 1 | Woodbridge Corporate Plaza Leased Fee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16 | 16 | Loan | 5,12,16,20 | 21 | ExchangeRight Net Leased Portfolio #48 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16.01 | 16.01 | Property | 1 | Food4Less - Chicago Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.02 | 16.02 | Property | 1 | Walgreens - Bridgeview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.03 | 16.03 | Property | 1 | Walgreens - Alton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.04 | 16.04 | Property | 1 | Walgreens - Alexandria | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.05 | 16.05 | Property | 1 | First Midwest Bank - DeKalb | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.06 | 16.06 | Property | 1 | First Midwest Bank - Schaumburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.07 | 16.07 | Property | 1 | Walgreens - Oklahoma City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.08 | 16.08 | Property | 1 | CVS - Zanesville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.09 | 16.09 | Property | 1 | CVS Pharmacy - Hagerstown | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.10 | 16.10 | Property | 1 | Fresenius Medical Care - Lawrenceville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.11 | 16.11 | Property | 1 | First Midwest Bank - Joliet | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.12 | 16.12 | Property | 1 | Memorial Health System - Decatur | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.13 | 16.13 | Property | 1 | CVS - Decatur | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.14 | 16.14 | Property | 1 | Verizon - Beloit | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.15 | 16.15 | Property | 1 | Dollar Tree - Grimes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.16 | 16.16 | Property | 1 | Dollar General - Belle Chasse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.17 | 16.17 | Property | 1 | Sherwin Williams - Urbana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.18 | 16.18 | Property | 1 | Dollar General - Camden | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.19 | 16.19 | Property | 1 | Dollar General - Thibodaux | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.20 | 16.20 | Property | 1 | Dollar General - Houma | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.21 | 16.21 | Property | 1 | Dollar General - South Bend | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | 17 | Loan | 10,13,14,23 | 1 | St. John’s Town Center North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | 18 | Loan | 13 | 1 | Campbell Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
19 | 19 | Loan | 14,20 | 1 | Montgomery Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | 20 | Loan | 5,12,14,21,22,25 | 1 | 2 Washington | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | 21 | Loan | 20,24 | 3 | CPC Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21.01 | 21.01 | Property | 1 | Gateway Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | 21.02 | Property | 1 | Westland Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | 21.03 | Property | 1 | Orland Corners | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | 22 | Loan | 5,13,14 | 1 | Colonnade Corporate Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23 | 23 | Loan | 13,15,22 | 1 | 125 West 16th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | 24 | Loan | 7 | Brooklyn Multi Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.01 | 24.01 | Property | 1 | 4219 15th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.02 | 24.02 | Property | 1 | 662 Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.03 | 24.03 | Property | 1 | 30 Claver Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.04 | 24.04 | Property | 1 | 132 New York Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.05 | 24.05 | Property | 1 | 269 Kosciuszko Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.06 | 24.06 | Property | 1 | 1100 DeKalb Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.07 | 24.07 | Property | 1 | 119 Albany Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25 | 25 | Loan | 5,15 | 1 | 4500 Academy Road Distribution Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
26 | 26 | Loan | 21,27 | 1 | Dreamland Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | 27 | Loan | 1,2,5,12,13,21,22,26,27 | 1 | The Domain | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | 28 | Loan | 13,14,21 | 1 | 733 Amsterdam Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | 29 | Loan | 20 | 1 | 949-955 Flatbush Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | 30 | Loan | 1 | 116 East 124th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | 31 | Loan | 3 | Cityline Louisiana Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.01 | 31.01 | Property | 1 | Extra Space Lodi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.02 | 31.02 | Property | 1 | Extra Space Leesville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.03 | 31.03 | Property | 1 | Extra Space Windmere | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | 32 | Loan | 10,14,17,20 | 1 | Pennsauken Logistics Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
33 | 33 | Loan | 13 | 1 | Wheatland Marketplace | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-33
BMARK 2021-B28 Annex A-1
Control Number | Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
34 | 34 | Loan | 22 | 6 | Ohio Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
34.01 | 34.01 | Property | 1 | Budget Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.02 | 34.02 | Property | 1 | Liberty Avenue Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.03 | 34.03 | Property | 1 | Lorain Baumhart Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.04 | 34.04 | Property | 1 | Factory Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.05 | 34.05 | Property | 1 | All American Mini Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
34.06 | 34.06 | Property | 1 | Northern Royalton Discount Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | 35 | Loan | 14,17,20,22,23 | 1 | 5800 Uplander | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
36 | 36 | Loan | 13,20 | 1 | Southland Office Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
37 | 37 | Loan | 13 | 1 | Lake Mead Decatur | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
38 | 38 | Loan | 14,27 | 1 | Cumberland Crossing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
39 | 39 | Loan | 17 | 9 | SVEA Portfolio II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
39.01 | 39.01 | Property | 1 | Dallas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.02 | 39.02 | Property | 1 | Spring Valley | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.03 | 39.03 | Property | 1 | Lawton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.04 | 39.04 | Property | 1 | Grand Prairie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.05 | 39.05 | Property | 1 | Longview | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.06 | 39.06 | Property | 1 | Garland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.07 | 39.07 | Property | 1 | San Antonio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.08 | 39.08 | Property | 1 | Texas City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39.09 | 39.09 | Property | 1 | Odessa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40 | 40 | Loan | 3 | Farrell Hampton Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40.01 | 40.01 | Property | 1 | 269 Butter Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40.02 | 40.02 | Property | 1 | Farrell Executive Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
40.03 | 40.03 | Property | 1 | Watermill Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
41 | 41 | Loan | 13 | 1 | 4201 Tonnelle Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
42 | 42 | Loan | 1 | Kautex Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
43 | 43 | Loan | 1 | Logan Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
44 | 44 | Loan | 13 | 1 | shareDowntown | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
45 | 45 | Loan | 14,17,22 | 1 | Lucid Motors | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
46 | 46 | Loan | 3,13,22 | 1 | AAA Platte | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
47 | 47 | Loan | 18,25 | 1 | Mountain View Office | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
48 | 48 | Loan | 1 | Hillside Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
49 | 49 | Loan | 1 | La Perla Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
50 | 50 | Loan | 23 | 1 | Publix Enterprise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
51 | 51 | Loan | 13 | 1 | Amazon Prime Wynwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
52 | 52 | Loan | 13 | 1 | Turner Farms | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
53 | 53 | Loan | 2,15,17,22 | 1 | 3915 14th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
54 | 54 | Loan | 23 | 1 | Courtyard Lubbock | 100.44 | 79.29 | 78.9% | 100.44 | 79.29 | 78.9% | 102.12 | 65.68 | 64.3% | 133.05 | 98.04 | 73.7% |
55 | 55 | Loan | 1 | 2102 Avenue Z | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
56 | 56 | Loan | 30 | 1 | TownPlace Suites by Marriott Cleveland, TN | 102.91 | 76.11 | 74.0% | 102.91 | 76.11 | 74.0% | 102.80 | 62.77 | 61.1% | 104.44 | 82.90 | 79.4% |
57 | 57 | Loan | 1 | 45 Crossways Park Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
58 | 58 | Loan | 14 | 1 | 80 NE 40th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
59 | 59 | Loan | 1 | 5517 Broadway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
60 | 60 | Loan | 1 | Home2 Suites - Columbia SC | 101.50 | 75.31 | 74.2% | 101.50 | 75.31 | 74.2% | NAV | NAV | NAV | NAV | NAV | NAV | |
61 | 61 | Loan | 2 | CityLine TX & TN Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
61.01 | 61.01 | Property | 1 | Four Seasons Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
61.02 | 61.02 | Property | 1 | Storage Plus of College Station | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
62 | 62 | Loan | 1 | Shoppes at Stonebrook | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
63 | 63 | Loan | 1 | Buckner Pointe Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
64 | 64 | Loan | 1 | 4001 Dell Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
65 | 65 | Loan | 1 | 2679 Redondo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
66 | 66 | Loan | 14 | 1 | CIC Gilbert | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
67 | 67 | Loan | 1 | Vallen Distribution Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
68 | 68 | Loan | 13 | 2 | Conroe Texas Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
68.01 | 68.01 | Property | 1 | The Lofts of Conroe | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
68.02 | 68.02 | Property | 1 | Glenwood Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
69 | 69 | Loan | 1 | 4138 Broadway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
70 | 70 | Loan | 1 | Fairway at Fianna Hills | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
71 | 71 | Loan | 1 | Cityline Port Charlotte | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-34
Footnotes to Annex A-1
(1) | “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation or one of its affiliates, as Mortgage Loan Seller; and “GSMC” denotes Goldman Sachs Mortgage Company, or one of its affiliates, as Mortgage Loan Seller.
With respect to Loan No. 1, One SoHo Square, the Mortgage Loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and Bank of Montreal.
With respect to Loan No. 12, Huntsville Office Portfolio, the Mortgage Loan was co-originated by Citi Real Estate Funding Inc., and DBR Investments Co. Limited.
With respect to Loan No. 15, Woodbridge Corporate Plaza Leased Fee, the Mortgage Loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Argentic Real Estate Finance LLC.
With respect to Loan No. 27, The Domain, the Mortgage Loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Bank of America, N.A. |
(2) | With respect to Loan No. 7, U-Haul Sac 22, the Manassas Park property also has a retail building (2,087 NRA) that is leased to two third-party tenants: State Farm Insurance (1,407 NRA) and Sana Distribution (680 NRA). The self-storage improvement was built in 1996 and the retail improvement was built in 1974.
With respect to Loan No. 27, The Domain, the Mortgaged Property is an 886,526 square foot Class A anchored retail development consisting of 730,285 SF of retail space and 156,241 SF of office space within the larger Domain development.
With respect to Loan No. 53, 3915 14th Avenue, the Mortgaged Property is a 24,035 square foot mixed-use building consisting of 8 multifamily units (totaling 12,980 SF), 7,175 SF of retail space, 3,005 SF of office space and an 875 square foot billboard. |
(3) | Certain of the Mortgage Loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the Mortgaged Mroperty.
With respect to Loan No. 4, 909 Third Avenue Fee, the borrower is the ground lessor under a ground lease and the single ground tenant leases and operates the improvements.
With respect to Loan No. 12, Huntsville Office Portfolio, Huntsville NYL LLC is the owner of the fee simple interest in the Mortgaged Property, which is ground leased to the related Mortgage Borrower.
With respect to Loan No. 14, Promenade at New Town, the Mortgaged Property is a mixture of single-family homes, townhomes, one retail unit and multifamily buildings, which are leased to tenants, within a master planned community.
With respect to Loan No. 15, Woodbridge Corporate Plaza Leased Fee, the Mortgaged Property is a leased fee. The ground lease has a 98-year term with an initial ground rent of $4,000,000 per annum, with 2% annual escalations through the lease expiration date in May 2119.
With respect to Loan No. 46, AAA Platte, the improvements consist of 541 self-storage units totaling 61,058 SF of NRA, 126 covered RV parking units totaling 58,364 SF of NRA, 162 uncovered parking spaces totaling 54,120 SF of NRA, 93,850 SF of industrial warehouse units, and 2,619 SF of executive office suites. |
(4) | For Mortgage Loans secured by multiple mortgaged properties, each Mortgage Loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective Mortgaged Property based on the Mortgage Loan’s documentation, or if no such allocation is provided in the Mortgage Loan documentation, the Mortgage Loan seller’s determination of the appropriate allocation.
With respect to Loan No. 7, U-Haul Sac 22, the loan is structured with an anticipated repayment date (“ARD”) of July 6, 2031 and final maturity date of July 6, 2041. From and after the ARD, in the event the U-Haul SAC 22 Loan is not paid-off on or before the ARD, the U-Haul SAC 22 Loan accrues interest at a fixed rate equal to the greater of (i) 5.59000% and (ii) the 10-year treasury swap yield as of the ARD plus 4.04000%. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), and Underwritten NCF Debt Yield (%) are calculated based on the initial term interest rate and the assumption that the loan is repaid as of the ARD.
With respect to Loan No. 15, Woodbridge Corporate Plaza Leased Fee, on each payment date commencing in July 2021 and continuing until (and including) the payment date in June 2026, the borrower will pay an additional $16,666.67, which amount will be applied toward the reduction of the outstanding principal balance of the whole loan. |
A-1-35
(5) | With respect to Loan No. 1, 5, 10, 12, 15, 16, 20, 22, 25 and 27, One SoHo Square, College Point, Watermark Tempe, Huntsville Office Portfolio, Woodbridge Corporate Plaza Leased Fee, ExchangeRight Net Leased Portfolio #48, 2 Washington, Colonnade Corporate Center, 4500 Academy Road Distribution Center and The Domain, the Mortgage Loan is part of a larger split whole loan, which consists of the Mortgage Loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information. |
(6) | For each Mortgage Loan, the Net Mortgage Rate % is equal to the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
With respect to Loan No. 4, 909 Third Avenue Fee, the Mortgage Loan is structured with an Anticipated Repayment Date (“ARD”) of July 5, 2031 and a final maturity date of May 5, 2041. After the ARD, the interest rate will be the greatest of (a)(i) 3.188% (the “Initial Interest Rate”) and (ii) 200 basis points, (b) the 10-year swap yield off Reuters Capital Markets 19901 on the ARD plus (i) 1.65% and (ii) 200 basis points, provided, that in no event will this clause (b) exceed 500 basis points plus the Initial Interest Rate, and (c) when applicable pursuant to the Mortgage Loan documents, the default rate. |
(7) | For the Mortgage Loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, Monthly Debt Service (IO) ($) were calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. For Monthly Debt Service (P&I), Interest Only, Amortizing Balloon loans were calculated based on the amortizing loan payments as of the Cut-off Date.
With respect to Loan No. 15, Woodbridge Corporate Plaza Leased Fee, the Mortgage Loan is subject to an assumed principal payment schedule. On each payment date commencing in July 2021 and continuing until (and including) the payment date in June 2026, the borrower will pay an additional $16,666.67, which amount will be applied toward the reduction of the outstanding principal balance of the whole loan. Monthly Debt Service (P&I) ($), Non-Trust Pari Passu Companion Loan Monthly Debt Service ($), Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) and Whole Loan Monthly Debt Service ($) are each calculated based on the average of the first 12 principal and interest payments for the respective whole or pro rata portion of the loan, as applicable, following the Cut-off Date. Monthly Debt Service (IO) ($) is calculated based on the average of the first 12 interest payments for the Mortgage Loan following the Cut-off Date. Annual Debt Service (P&I) ($) and Annual Debt Service (IO) ($) are calculated based on the respective monthly debt service described in the preceding sentence multiplied by 12. Please see the assumed principal and interest payment schedule for the whole loan, the in-trust portion of which is set forth in Annex I to the Preliminary Prospectus. |
(8) | The Monthly Debt Service (P&I) and Annual Debt Service (P&I) ($) shown for the Mortgage Loans with a partial interest-only period reflect the amount payable after the expiration of the interest-only period. |
(9) | With respect to all Mortgage Loans, Annual Debt Service (P&I) ($) and Annual Debt Service (IO) ($) are calculated by multiplying the Monthly Debt Service (P&I) ($) and Monthly Debt Service (IO), respectively, ($) by 12. Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans). |
(10) | In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods.
With respect to Loan Nos. 17 and 32, St. John’s Town Center North and Pennsauken Logistics Center, in each case, the borrower has a one-time right during any 12-month period to have a five-day grace period with respect to monthly debt service payments due on Payment Due Dates. |
(11) | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
(12) | The “L” component of the prepayment provision represents lockout payments.
The “D” component of the prepayment provision represents defeasance payments.
The “YM” component of the prepayment provision represents yield maintenance payments.
The “O” Component of the prepayment provision represents the free payments including the Maturity Date.
In the case of certain Mortgage Loans, the loan documents permit the related borrower to prepay a portion of the Mortgage Loan in connection with partial releases of collateral, to cure a cash management period |
A-1-36
triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents.
With respect to Loan No. 1, One SoHo Square, the defeasance lockout period will be at least 24 payment dates beginning with and including the first payment date in September 2021. Defeasance of the One SoHo Square Whole Loan in whole or in part is permitted at any time on or after the first payment date following the earlier to occur of (i) July 9, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. In addition, the One SoHo Square Whole Loan may be voluntarily prepaid in whole or in part, at any time, subject to payment of a prepayment fee equal to the yield maintenance amount if such prepayment occurs prior to March 6, 2028. The assumed defeasance lockout period of 24 payments is based on the expected Benchmark 2021-B28 securitization closing date in August 2021. The actual lockout period may be longer.
With respect to Loan No. 5, College Point, the lockout period will be at least 25 payment dates beginning with and including the first payment date in August 2021. Defeasance of the College Point Whole Loan in full is permitted at any time on or after the first payment date following the earlier to occur of (i) June 15, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2021-B28 securitization closing date in August 2021. The actual lockout period may be longer. |
With respect to Loan No. 10, Watermark Tempe, the defeasance lockout period will be at least 24 payment dates beginning with and including the first payment date in September 2021. The borrower has the right to defease the Watermark Tempe Whole Loan in whole (and not in part) after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) July 16, 2024. The assumed defeasance lockout period of 24 months is based on the expected closing date of the Benchmark 2021-B28 securitization in August 2021. The actual lockout period may be longer.
With respect to Loan No. 12, Huntsville Office Portfolio, the lockout period will be at least 24 payment dates beginning with and including the first payment date in September 2021. Defeasance of the Huntsville Office Portfolio is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) July 20, 2024. The assumed defeasance lockout period of 24 payment dates is based on the expected Benchmark 2021-B28 securitization closing date in August 2021. The actual lockout period may be longer.
With respect to Loan No. 14, Promenade at New Town, the Mortgage Loan documents permit the borrower to voluntarily prepay the Mortgage Loan in whole on the business day following August 1, 2022, representing the first anniversary of the first monthly debt service payment date, with the payment of a yield maintenance charge.
| |
With respect to Loan No. 16, ExchangeRight Net Leased Portfolio #48, the lockout period will be at least 25 payment dates beginning with and including the first payment date in August 2021. Defeasance of the ExchangeRight Net Leased Portfolio #48 is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and June 30, 2024. The assumed defeasance lockout period of 25 payment dates is based on the expected Benchmark 2021-B28 securitization closing date in August 2021. The actual lockout period may be longer.
With respect to Loan No. 20, 2 Washington, the defeasance lockout period will be at least 24 payment dates beginning with and including the first payment date in September 2021. The borrower has the right to defease the 2 Washington Whole Loan in whole (and not in part) after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) July 20, 2024. The assumed defeasance lockout period of 24 months is based on the expected closing date of the Benchmark 2021-B28 securitization in August 2021. The actual lockout period may be longer.
With respect to Loan No. 27, The Domain, the lockout period will be at least 25 payment dates beginning with and including the first payment date in August 2021. Defeasance of The Domain Whole Loan in full is permitted at any time after the earlier to occur of (i) January 1, 2025 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2021-B28 securitization closing date in August 2021. The actual lockout period may be longer. | |
(13) | In the case of certain Mortgage Loans, the Underwritten Net Operating Income ($) exceeds Most Recent NOI ($) by 10%.
With respect to Loan No. 1, One SoHo Square, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the inclusion of the present value of contractual rent step increments over the remainder of the investment-grade tenants’ lease terms ($5,035,662), as well as incremental expense reimbursements to account for adjusted real estate taxes ($5,573,438). |
A-1-37
With respect to Loan No. 3, Doral Concourse, the increase from Most Recent NOI to UW NOI at the Mortgaged Property is primarily attributable to unrealized rent accounting for a new tenant, Alight Solutions, LLC, occupying space, contractual rent steps, and potential income from vacant space.
With respect to Loan No. 10, Watermark Tempe, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by leasing up of the Mortgaged Property.
With respect to Loan No. 11, Koppers Building, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by the recently signed leases by the Allegheny County of Economic Development and The Grable Foundation, the third largest and sixth largest tenants.
With respect to Loan No. 13, Jacksonville Concourse, the increase from Most Recent NOI to UW NOI at the Mortgaged Property is primarily attributable to potential income from vacant space.
With respect to Loan No. 17, St. John’s Town Center North, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by recently signed leases 145 F Seafood Boil and Hotworx, the third and eighth largest tenants.
With respect to Loan No. 18, Campbell Plaza, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to new leases to World Gym, Sushi Sakari and Phenix Salon Suites totaling $455,558 of underwritten base rent.
With respect to Loan No. 22, Colonnade Corporate Center, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by (i) approximately $253,616 in contractual rent steps, (ii) 79,940 SF in new leasing since April 2020 and (iii) the projected burn-off in free rent associated with new leasing. |
With respect to Loan No. 23, 125 West 16th Street, the increase from Most Recent NOI to UW NOI at the Mortgaged Property is primarily attributable to the lease up following the extensive renovation completed in 2020.
With respect to Loan No. 27, The Domain, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the fact that the most recent period reflects months impacted by the COVID-19 pandemic. In addition, the Underwritten Net Operating Income ($) includes rent steps, improved sales and new leases signed.
With respect to Loan No. 28, 733 Amsterdam Ave, the increase from Most Recent NOI to UW NOI at the Mortgaged Property is primarily attributable to unrealized rent accounting for new tenants, Key Food and Plant Shed, executing leases which commenced in May and July 2020, respectively and underwritten contractual rent steps of $227,561.
With respect to Loan No. 33, Wheatland Marketplace, the increase from Most Recent NOI to UW NOI at the Mortgaged Property is primarily attributable to unrealized rent accounting for new tenants occupying space, contractual rent steps, and potential income from vacant space.
With respect to Loan No. 36, Southland Office Center, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by leasing up of the Mortgaged Property. The sponsors were actively leasing in 2020, through the COVID-19 pandemic, having secured six new/renewal leases. Since the COVID-19 pandemic, the sponsors signed 11 renewal and new leases at the Mortgaged Property in 2021, representing 6,323 SF (5.0% of NRA).
With respect to Loan No. 37, Lake Mead Decatur, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by leasing up and renewal of the Mortgaged Property, as well as recovery from the COVID-19 pandemic.
With respect to Loan No. 41, 4201 Tonnelle Ave, the increase from Most Recent NOI to UW NOI at the Mortgaged Property is primarily attributable to unrealized rent accounting for new tenants occupying space, which also increased reimbursements for tenants’ respective share of taxes and insurance.
With respect to Loan No. 44, shareDowntown, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by recent completion and leasing up of the Mortgaged Property. The Mortgaged Property was completed in July 2020 and stabilized in early 2021. |
With respect to Loan No. 46, AAA Platte, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by the fact that the sponsor acquired the Mortgaged Property in November 2019. The industrial and office components were vacant upon acquisition, and the sponsor has since executed leases for 95,075 NRA of warehouse and office space to industrial users resulting in $400,603 growth in EGI. Express Messenger System, Inc. (50,000 NRA, |
A-1-38
$225,000 base rent) has a lease commencement date in June 2021, and Park Enterprises, LLC. (10,500 NRA, $55,024 base rent) expanded by 5,000 NRA resulting in an increase of $27,512.
With respect to Loan No. 51, 4201 Amazon Prime Wynwood, the increase from Most Recent NOI to UW NOI at the Mortgaged Property is primarily attributable to the tenant, Amazon, executing a five year renewal of its lease, which increased to $22.00 per square foot from $18.00 per square foot.
With respect to Loan No. 52, Turner Farms, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by leasing up of the Mortgaged Property after the most recent 515-unit expansion added in early 2019.
With respect to Loan No. 68, Conroe Texas Multifamily Portfolio, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by recent completion and leasing up of the Mortgaged Property. The Lofts of Conroe Mortgaged Property was built in phases with the first building completed in 2019 and the second building completed in 2020 with the final certificate of occupancy issued on February 4, 2021. Glenwood Villas Mortgaged Property was completed in late 2020 with the first tenant move-in in October 2020. | |
(14) | In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. Underwritten EGI ($), Underwritten Net Operating Income ($), and Underwritten Net Cash Flow ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. Underwritten Net Operating Income ($) and Underwritten Net Cash Flow ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the Mortgage Loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information. |
With respect to Loan No. 1, One SoHo Square, the Fifth Largest Tenant, Juul Labs, has yet to take occupancy of its space but continues to pay its current rent. This space is presently on the market for sublease. We cannot assure you that this space will be subleased or that Juul Labs will continue to pay rent.
With respect to Loan No. 10, Watermark Tempe, the Third Largest Tenant, Robinhood has the right to terminate 34,259 SF of its 12th floor premises as of October 31, 2024, with 12 month’s written notice to the landlord.
With respect to Loan No. 11, Koppers Building, (a) the Second Largest Tenant, Allegheny County Bar Association, is in a rent abatement period through June 2022 and (b) the Third Largest Tenant, Allegheny County Economic Development, has executed its lease, but its lease term does not commence until October 2021 and is in a rent abatement period through December 2023.
With respect to Loan No. 20, 2 Washington, the entire multifamily portion of the mortgaged property (comprised of 345 multifamily units) is master leased to Sonder USA, Inc. (“Sonder”). Sonder has taken possession of and commenced paying rent on the 345 multifamily units at the mortgaged property pursuant to a phased lease and rent commencement schedule. Pursuant to such schedule, Sonder is entitled to certain rent abatement periods including, (i) following the occurrence of the lease commencement date for any individual phase, (x) a 100% abatement for the first monthly installment of base with respect to the multifamily units related to such phase, (y) a 50% abatement for the 2nd through 12th monthly installments of base rent with respect to the multifamily units related to such phase, and (z) a 25% abatement for the 21st through 28th, 45th through 48th, and 57th through 60th monthly installments of base rent with respect to the multifamily units related to such phase, and (ii) following the occurrence of the last lease commencement date (the “Final Phase Date”), (a) a 100% abatement of base rent with respect to all multifamily units for the 37th, 61st and 85th monthly installments of base rent after the Final Phase Date and (b) a 100% abatement of base rent for a month of Sonder’s choice with respect to all multifamily units following the 36th month after the Final Phase Date.
With respect to Loan No. 17, St. John’s Town Center North, the Third Largest Tenant, 145 F Seafood Boil, has executed a lease but has not yet taken occupancy or commenced paying rent.
With respect to Loan. 19, Montgomery Plaza, the borrower intends to amend the Burlington Coat Factory lease to allow the Largest Tenant, Burlington Coat Factory, representing 33.5% of the NRA, to downsize its leased premises in connection with, and contingent on, the signing of a new lease with TJX Companies, Inc. (“TJ Maxx”) or (in lieu thereof) such other national retailer as is proposed by the borrower and is approved by the lender in its reasonable discretion. At any time following the securitization of the entire loan, the lender may not unreasonably withhold, condition or delay its consent to such amendment and corresponding new TJ Maxx lease, upon the satisfaction of certain conditions set forth in the loan agreement. |
A-1-39
With respect to Loan No. 22, Colonnade Corporate Center, the Fifth Largest Tenant, The Onin Group, is in a free base rent period under its lease through August 2021.
With respect to Loan No. 28, 733 Amsterdam Ave, Key Food has executed a lease but has not yet taken occupancy for 13,155 SF of its leased premises due to the store’s build out. Key Food is expected to open in July 2021.
With respect to Loan No. 32, Pennsauken Logistics Center, the Second Largest Tenant, Keymar Warehouse, benefits from three months of free rent for the months of November 2021, December 2021, and January 2022. In connection with the foregoing, the borrower deposited $65,438 at loan origination.
With respect to Loan No. 35, 5800 Uplander, the Largest Tenant, TOMS Shoes, representing 63.3% of the NRA, is currently building out their space and is expected to take occupancy in October 2021. We cannot assure you that TOMS Shoes will take occupancy or begin paying rent as expected or at all.
With respect to Loan No. 38, Cumberland Crossing, the Third Largest Tenant, Dollar Tree, is entitled to a rent credit in the amount of $34,500, which is equal to approximately three months’ rent and the tenant is required under its lease to apply within 90 days after May 20, 2021.
With respect to Loan No. 45, Lucid Motors, the sole tenant, Lucid Motors, representing 100.0% of the NRA, has signed its lease, is in possession of the leased premises and is paying rent, but it’s not opened for business because it’s in the process of constructing its tenant improvements at the Mortgaged Property. The tenant improvements allowance due under the Lucid Motors lease in the amount of $1,000,000 will be disbursed to Lucid Motors upon completion of the tenant improvements and satisfaction of certain conditions set forth in the Lucid Motors lease. The lender has escrowed for this amount at origination. We cannot assure you that Lucid Motors will take occupancy as expected or at all.
With respect to Loan No. 58, 80 NE 40th Street, the sole tenant, Boffi, benefits from one month of free rent for the month of June 2022. In connection with the foregoing, the borrower deposited $57,068 at loan origination.
With respect to Loan No. 66, CIC Gilbert, the master tenant, CS1031 MOB AZ I Master Lessee, LLC, subleases 15,286 SF to the Largest Tenant, CIC, PLLC. | |
(15) | With respect to all hotel properties, [except for the Morgage Loans(s) listed below,] the Underwritten Net Operating Income ($) is shown after taking a deduction for an FF&E reserve, and as such, the Underwritten Net Operating Income ($) and Underwritten Net Cash Flow ($) for these properties are the same.
With respect to Loan No. 1, One SoHo Square, the related Mortgaged Property has received a final certificate of eligibility from the New York Department of Finance with respect to a retrospective tax abatement for the Property under the Industrial & Commercial Abatement Program (“ICAP”). Once the ICAP benefits are in effect, they will be retroactive for the 2017/2018 tax year for the east tower at the Mortgaged Property and for the 2018/2019 tax year for the west tower at the Mortgaged Property. Upon expiration of such program or if such program is otherwise terminated, the borrowers would be required to pay higher, and in some cases substantially higher, real estate taxes. Prior to expiration of such program, the tax benefit to the Mortgaged Property may decrease throughout the term of the expiration date until the expiration of such program.
With respect to Loan No. 14, Promenade at New Town, the Mortgaged Property is located within a Neighborhood Improvement District requiring an additional annual charge to pay off the bonds issued by the city to aid in the development of the subdivision infrastructure (the “Bond Payments”). According to the borrower, the remaining bond payments are $40,437.79 each year from 2021 through 2024 and $23,300.11 in 2025, with the obligation to pay the Bond Payments completely ceasing on December 31, 2025. The taxes for the Mortgaged Property were underwritten including the Bond Payments through the year 2025.
With respect to Loan No. 23, Brooklyn Multi Portfolio, the 30 Claver Place Mortgaged Property is currently receiving J-51 exemption and abatement benefits, which are scheduled to expire in 2027. During the benefit period, the residential units are subject to rent regulation. Upon expiration of the benefits, 6 units will be deregulated while 3 units will remain rent stabilized.
With respect to Loan No. 25, 4500 Academy Road Distribution Center, the Mortgaged Property is subject to a PILOT, which operates as a tax incentive. Taxes are underwritten at $290,445 to reflect actual taxes inclusive of the abatement.
With respect to Loan No. 53, 3915 14th Avenue, the related Mortgaged Property is expected to benefit from a 421a and an ICAP tax abatement that are not yet in place. The necessary paperwork has been filed and the Mortgaged Property is pending approval. For the 421a abatement, the Mortgaged Property |
A-1-40
will benefit from a tax exemption for a total of 35 years where the first 25 years are fully exempt and the percentage of the building that is allocated for affordable housing is exempt for the remaining 10 years. To qualify for the 421a abatement, the Mortgaged Property is required to have at least 30% of its units (in the residential portion) to be affordable units at up to 130% of area median income. The ICAP abatement will also be for 25 years | |
(16) | Except for the Mortgage Loan listed below, the Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) for all partial interest-only Mortgage Loans were calculated based on the first principal and interest payment after the Note Date during the term of the Mortgage Loan. With respect to Loan No. 15, Woodbridge Corporate Plaza Leased Fee, the Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) are calculated based on the annual debt service described above. |
(17) | With respect to all Mortgage Loans, with the exceptions of the Mortgage Loans listed below, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the “as-is” Appraisal Value ($) even though, for certain Mortgage Loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
With respect to Loan No. 10, Watermark Tempe, the “Market Value Assuming Paid-off TIs, LCs & Rent Abatements” appraised value $186,150,000 is based on the condition that the contractual TI/LC obligations have been fulfilled and there is no outstanding free rent. At origination, all outstanding TI/LCs and free rent was held back in a lender reserved account. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated based on the “as-is” appraised value of $180,000,000, as of May 11, 2021, are both 67.2%.
With respect to Loan No. 11, Koppers Building, the Appraised Value ($) reflects the “Hypothetical Market Value Assuming Escrow” value of $43,900,000 effective as of April 5, 2021, which assumes an upfront reserve of $6,996,619 covering the costs of tenant improvements and leasing commissions associated with the pending leases and the capital expenditures. At loan origination, the borrower made a $1,007,160 free rent reserve, a $2,223,443 TI/LC reserve, and a $4,244,705 capital expenditure reserve. Based on the “As-Is” appraised value of $36,900,000 effective as of April 5, 2021, the Cut-off Date LTV Ratio % and Maturity LTV % are 85.4% and 70.7%, respectively.
With respect to Loan No. 32, Pennsauken Logistics Center, the Appraised Value ($) reflects the “As Is - Keymar Extension” value of $26,500,000 effective as of May 12, 2021, which assumes proposed lease with the Second Largest Tenant, Keymar Warehouse, is executed on the terms provided. Based on the “As-Is” appraised value of $25,500,000 effective as of May 12, 2021, the Cut-off Date LTV Ratio % and Maturity LTV % are 69.6% and 60.0%, respectively. |
With respect to Loan No. 35, 5800 Uplander, the “As Stabilized” appraised value $23,750,000 is based on the condition that the contractual TI/LC obligations have been fulfilled and there is no outstanding free rent. At origination, all outstanding TI/LCs and free rent was held back in a lender reserved account. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated based on the “as-is” appraised value of $22,050,000, as of May 12, 2021, are both 66.4%.
With respect to Loan No. 39, SVEA Portfolio II, the Appraised Value of $16,921,800 represents the “As Portfolio”, which attributes a premium of $331,800 to the aggregate value of the related Mortgaged Property as a whole. Based on the sum of the individual appraised values of the Mortgaged Property, the Appraised Value would be $16,590,000, which results in a Cut-off Date LTV Ratio (%) of 71.2% and a LTV Ratio at Maturity / ARD (%) of 56.9%.
With respect to Loan No. 45, Lucid Motors, the “As Stabilized” appraised value $19,000,000 is based on the condition that the contractual TI/LC obligations have been fulfilled and there is no outstanding free rent. At origination, all outstanding TI/LCs and free rent was held back in a lender reserved account. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated based on the “as-is” appraised value of $18,000,000, as of May 27, 2021, are both 55.6%.
With respect to Loan No. 53, 3915 14th Avenue, the Appraised Value ($) represents the “As Is (w/ 421a & w/ ICAP)” value of $14,000,000 as of April 20, 2021, which assumes the Mortgaged Property will benefit from both 421a and ICAP tax exemptions. The tax abatements are not yet in place, but the necessary paperwork has been filed and the Mortgaged Property is pending approval. The “As Is” value, which assumes neither tax exception is received, is $12,600,000 as of April 20, 2021, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) of 71.4%. | |
(18) | With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. 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 subject lease. |
A-1-41
With respect to Loan No. 1, One SoHo Square, the Largest Tenant, Flatiron Health, originally put up approximately 111,000 SF (approximately 49%) of its leased space for sublease during the COVID-19 pandemic. It currently has approximately 40,890 SF (approximately 17.9%) of its leased space up for sublease, of which 30,668 SF has been subleased to Petal Card, Inc. for three years at approximately 35% of Flatiron Health’s contractual rent. We cannot assure you that Flatiron Health will be able to sublease its remaining space or continue paying rent.
With respect to Loan No. 47, Mountain View Office, the Largest Tenant, Sacred Circle Health Care, subleases 5,773 of its 59,232 SF. |
(19) | In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. |
(20) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases.
With respect to Loan No. 2, The Ziggurat, the Largest Tenant, the State of California – DGS, has the right to terminate its lease at any time effective on or after December 31, 2026 by giving written notice at least 180 days prior to the date when such termination becomes effective. If the State of California – DGS fails to complete its move out within the notice period and remains in occupancy, additional rent will be paid and prorated on a 30-day month, based on the actual number of days the State of California – DGS occupies the premises following the effective date of termination. In addition, the State of California – DGS may terminate its lease if the remaining tenant improvement work required pursuant to such tenant’s lease is not completed on or before March 1, 2023. A portion of such tenant improvement work relates to a lighting retrofit. If LEED certification is not achieved within 18 months of the completion of the lighting retrofit, the State of California – DGS may reduce the rent paid under the lease by 10% until such time as LEED certification is obtained.
With respect to Loan No. 3, Doral Concourse, the Largest Tenant, Starboard Holdings, Ltd. has the right to terminate 10,000 SF of its fifth floor premises as of December 31, 2025 upon written notice to the landlord no earlier than January 1, 2025 and no later than March 31, 2025.
With respect to Loan No. 3, Doral Concourse, the 3rd Largest Tenant, Transportation Security Admin, has the right to terminate its lease as of November 31, 2021 upon 6 months’ written notice to the landlord.
With respect to Loan No. 3, Doral Concourse, the 5th Largest Tenant, Franchise World Headquarters, LLC, has the right to terminate its lease effective as of November 1, 2025, upon (i) 9 months’ prior notice and (ii) payment of an amount equal to the unamortized balance (calculated straight-line without interest over 128 months) of the TI Allowance and real estate brokerage commission.
With respect to Loan No. 11, Koppers Building, (a) the Second Largest Tenant, Allegheny County Bar Association, has (i) a one-time right to terminate the lease for the entire leased space, effective as of December 31, 2027, with 12 months’ prior written notice and the payment of a termination fee of 50% of the basic rent for the last three years of the extended term as provided under the lease, and (ii) the right to terminate its 8,602 square-foot space located on the 11th floor of the Mortgaged Property (the “Juvenile Court Project Space”), effective as of December 31, 2011, with nine months’ prior written notice and a termination fee of $2 per square foot of the Juvenile Court Project Space for each year remaining in the lease term, if Allegheny County discontinues funding of the Juvenile Court Project or reduces the funding for the Juvenile Court Project by 50% or more; and (b) the Fifth Largest Tenant, Swartz Campbell, has a one-time right to terminate the lease for the entire leased space, effective April 2023, with a 12 months’ prior written notice and the payment of a termination fee of six months of the then current monthly fixed rent.
|
With respect to Loan No. 12, Huntsville Office Portfolio - Intuitive Center I & II Property, the Largest Tenant, Intuitive Research and Technology, LLC, has the option to terminate its lease effective as of August 31, 2025 upon notice no later than December 1, 2024 and payment of a termination fee.
With respect to Loan No. 12, Huntsville Office Portfolio - Intuitive Center I & II Property, the Second Largest Tenant, Pinnacle Solutions, Inc., has the option to terminate its lease effective on January 31, 2024 upon 270 days’ notice and payment of a termination fee.
With respect to Loan No. 12, Huntsville Office Portfolio - Lakeside Center I & II Property, the Largest Tenant, Dynetics, Inc – Lease, has the option to terminate its lease effective on November 30, 2024 upon 270 days’ notice and payment of a termination fee. |
A-1-42
With respect to Loan No. 12, Huntsville Office Portfolio - Lakeside Center I & II Property, the Fifth Largest Tenant, Koda Technologies, Inc. – Lease, has the option to terminate its lease on January 31, 2024 notice delivered by July 31, 2023 and payment of a termination fee.
With respect to Loan No. 12, Huntsville Office Portfolio - Research Place Property, the Second Largest Tenant, GSA Dept of Army Activities, has the option to terminate its lease, in whole or in part at any time by providing not less than 90 days’ prior written notice.
With respect to Loan No. 12, Huntsville Office Portfolio - Research Place Property, the Third Largest Tenant, Wiregrass Hospice LLC (Gentiva), has the option to terminate its lease effective on July 31, 2022 by providing not less than 120 days’ prior written notice.
With respect to Loan No. 16, ExchangeRight Net Leased Portfolio #48 – Walgreens - Alton, the Largest Tenant, Walgreens, has the right to terminate its lease upon 12 months’ notice as of the following dates: June 30, 2033, June 30, 2038, June 30, 2043, June 30, 2048 and June 30, 2053.
With respect to Loan No. 16, ExchangeRight Net Leased Portfolio #48 – Walgreens - Bridgeview, the Largest Tenant, Walgreens, has the right to terminate its lease upon 6 months’ notice as of the following dates: November 30, 2021, November 30, 2026, November 30, 2031, November 30, 2036, November 30, 2041 November 30, 2046, November 30, 2051, and November 30, 2056. |
With respect to Loan No. 19, Montgomery Plaza, the Largest Tenant, Burlington Coat Factory, representing 33.5% of the NRA, has the right to terminate its lease upon six months prior notice to the landlord, provided that the tenant continues to pay rent for the six months following the termination date. The tenant is required to provide an irrevocable letter of credit expiring no sooner than the last day of the six-month period immediately succeeding the early termination date issued by a bank acceptable to the landlord in its reasonable judgment in the amount equal to the total fixed minimum rent plus the tenant’s pro rata share of taxes and operating costs which the landlord may draw upon for the payment of rent during the six months post termination in the event the tenant fails to pay the same.
With respect to Loan No. 21, CPC Portfolio – Orland Corners, the Fourth Largest Tenant, Car Quest Auto Parts, has the right to terminate its lease upon 9 months’ notice.
With respect to Loan No. 21, CPC Portfolio – Westland Plaza, the Fifth Largest Tenant, TLP, Inc. d/b/a Hand & Stone, has the right to terminate its lease prior to November 1, 2023 upon 9 months’ notice.
With respect to Loan No. 29, 949-955 Flatbush Avenue, the Largest Tenant, Camba, Inc. has the right to terminate the lease in the event that the funding for 50% or more of its programs occupying such portion of the premises at the time such notice is given is reduced by 50.0% or more, and only after the expiration of 60 calendar months from and after the expiration of its free rent period (i.e., 63 calendar months from and after the commencement date) upon 6 months’ written notice to the landlord.
With respect to Loan No. 32, Pennsauken Logistics Center, the Second Largest Tenant, Keymar Warehouse, has the right to terminate its lease (a) effective on October 1, 2024, with the payment of a termination fee in the amount equal to nine months’ rent, or (b) effective on October 1, 2025, with the payment of a termination fee in the amount equal to three months’ rent.
With respect to Loan No. 35, 5800 Uplander, the Second Largest Tenant, APIC Corporation, representing 36.7% of the NRA, is a borrower affiliated tenant.
With respect to Loan No. 36, Southland Office Center, the Largest Tenant, Social Security Administration, representing 9.2% of the NRA, has the right to terminate any time after year 10 of its lease, beginning in January 2029. | |
(21) | In the case of certain Mortgage Loans, all or a portion of the Ownership Interest consists of a leasehold interest.
With respect to Loan No. 8, Red Rose Commons, the Mortgaged Property consists of 10 units in a condominium with a total of 12 units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information.
With respect to Loan No. 10, Watermark Tempe, the collateral is a leasehold interest in the Mortgaged Property via two land and improvements leases (collectively, the “GPLET Leases”) covering the entirety of the Mortgaged Property for purposes of effectuating an abatement of the Government Property Lease Excise Tax (the “GPLET”). The landlord under said GPLET Leases is the City of Tempe and the tenant is the borrower. The term of the lease is eight years, which commenced on February 4, 2020 and May 18, 2020, during which term the GPLET will be abated. Upon the expiration or early termination of the term of the GPLET Leases or upon any earlier termination of the lease, ownership of the fee interest in the Mortgaged Property will automatically vest in the borrower and the lender’s deed of trust will be spread to such fee interest. The ground lease will expire on May 17, 2028 for Lot 1 and February 3, 2028 for Lot 3. |
A-1-43
With respect to Loan No. 12, Huntsville Office Portfolio, the Mortgaged Property identified on the annex as Lakeside Center I & II is part of an office condominium association. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information.
With respect to Loan No. 20, 2 Washington, the 345 multifamily units at the related Mortgaged Property are 100% leased to Sonder USA Inc. through February 28, 2031. The Mortgaged Property also contains 27,989 SF of classroom/play space (of which the interior space consists of 22,989 NRA) that is leased to The New York City Board of Education through February 2031. The retail component and residential component comprise a single condominium unit from the most of the 1st floor, floors 2-15, and a portion of the cellar, with a second non-collateral condominium owned by Nyack College on floors 16-21.
With respect to Loan No. 26, Dreamland Shopping Center, the Mortgage Loan is partially secured by the borrower’s leasehold interest. Under the related ground lease, the annual ground rent under the ground lease increases each lease year based upon increases in the Producer Price Index, as published from time to time by the United States Department of Labor. |
With respect to Loan No. 27, The Domain, the related Mortgaged Property is comprised of retail and office space within the mixed-use (retail, office and multifamily) lifestyle center known as The Domain I & II. Portions of The Domain I are subject to a condominium regime, which was created to separate the collateral retail uses from the non-collateral multifamily uses contained within the same buildings. Similarly, portions of The Domain II are subject to a condominium regime, which was created to separate the collateral retail uses from the non-collateral multifamily uses contained within the same buildings. The related borrowers do not control the related condominium boards; however, they do hold a 50% voting interest in the condominium board of each condominium association. Pursuant to condominium estoppels executed in connection with the origination of the Mortgage Loan, any insurance or condemnation proceeds relating to the portions of the Mortgaged Property subject to the condominium regimes must be held by an eligible institution (either the lender or an institution designated by the lender and meeting certain ratings requirements set forth in the estoppels) and disbursed toward restoration of the Mortgaged Property. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the Preliminary Prospectus.
With respect to Loan No. 28, 733 Amsterdam Ave., the Mortgaged Property is a retail condominium consisting of 21,101 SF of retail at the base for 226 residential units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information. | |
(22) | Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. With respect to Loan No. 20, 2 Washington, at origination, the borrower deposited $3.0 million with the lender into a rent concession reserve. The reserve will be disbursed to the lockbox as rent in 12 equal installments over the first 12 months following the origination date, and will not be replenished. The reserve is not expected to be sufficient to cover all of the aforementioned rent abatement periods.
With respect to Loan No. 23, 125 West 16th Street, the borrower is required to deposit into an eligible account upon loan origination $300,000 as Capitalized Holdback Funds. Such holdback reserve is held as collateral for the 125 West 16th Street Mortgage Loan, and may, upon an event of default, be applied to the debt in lender’s discretion. The reserve is not eligible for disbursement until, among other conditions, the borrower delivers a Temporary Certificate Of Occupancy (“TCO”) for the mortgaged property. Subject to the TCO, from and after the origination date through and including July 1, 2024, the lender may disburse the holdback upon the debt yield equaling or exceeding 8.25%.
With respect to Loan No. 27, The Domain, the borrower has provided guaranties in lieu of making cash deposits for the Outstanding TI/LC Reserve and Gap Rent Reserve. The borrower is also entitled to provide guaranties in lieu of any springing monthly deposits into all other reserves under such Mortgage Loan.
With respect to Loan No. 34, Ohio Storage Portfolio, the borrower is required to deposit $300,000 into an eligible account upon loan origination. Such holdback reserve is held as collateral for the Ohio Storage Portfolio Mortgage Loan. The reserve is not eligible for disbursement until, among other conditions, the mortgaged property achieves a debt yield equal to or greater than 8.5%. If the reserve condition is not satisfied within 36 months of origination of the Ohio Storage Portfolio Mortgage Loan, the lender will hold the reserve as additional collateral for the Ohio Storage Portfolio Mortgage Loan and may, upon an event of default, apply such reserve against the debt in the lender’s discretion, and the borrower will not be entitled to any further release thereof. |
A-1-44
With respect to Loan No. 35, 5800 Uplander, the 5800 Uplander Loan has an upfront TI/LC escrow of $251,376.43 to cover a TI allowance of $115,260 and a leasing commission of $136,116.43. In addition, a rent abatement reserve was added to cover an aggregate of $599,608.86 in rent abatements for TOMS Shoes. The borrower made an upfront deposit of $420,882.00 into the rent abatement reserve.
With respect to Loan No. 45, Lucid Motors, the final certificate of occupancy or legal equivalent has not yet been obtained. It is the sole obligation of the Lucid Motors tenant in connection with the construction of its tenant improvements under the Lucid Motors lease. A tenant improvements allowance due under the Lucid Motors lease in the amount of $1,000,000 is due to Lucid Motors upon completion of the tenant improvements and satisfaction of certain conditions set forth in the Lucid Motors lease. The tenant improvements allowance has not yet been paid to the Lucid Motors tenant by the borrower, but the lender reserved this amount at closing. |
With respect to Loan No. 46, AAA Platte, the Upfront TI/LC Reserve ($) includes (A) $325,040.89 to be disbursed on the origination date for outstanding approved leasing expenses with respect to the Expense Messenger Systems, Inc. lease for tenant improvements and (B) $70,548.34 on the origination date or outstanding approved leasing expenses with respect to the Express Messenger Systems, Inc. lease for leasing commissions. The tenant has accepted its space and rent has commenced, but at the time of origination, the contractor and lease broker had not yet been paid. A TI/LC reserve is funded on a monthly basis in the amount of $2,009.77.
With respect to Loan No. 53, 3915 14th Avenue, the borrower was required to deposit $500,000 at origination for property taxes attributable to the Mortgaged Property until the 421a property tax abatement and the ICAP property tax abatement have been obtained. If the borrower does not provide evidence that the 421a property tax abatement and the ICAP property tax abatement have been obtained prior to June 1, 2022, then the borrower is required on the first payment date thereafter to deposit an additional $96,756. | |
(23) | Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective Mortgage Loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective Mortgage Loan documents.
With respect to Loan No. 4, 909 Third Avenue Fee, the borrower is not be required to make deposits into the Monthly RE Tax Reserve ($) or the Monthly Insurance Reserve ($) to the extent that, provided no event of default is continuing (i) (A) the ground lessee is required pursuant to the ground lease to pay taxes and other charges and does actually pay taxes and other charges and (B) the ground lessee is required pursuant to the ground lease to maintain the insurance in compliance with the ground lease and does actually maintain such insurance, and (ii) the ground lease is in full force and effect.
With respect to Loan No. 5, College Point, if and when both Target and BJ’s have exercised their respective renewal options that exist under their respective leases, the Monthly TI/LC Reserve ($) will be reduced to approximately $6,899.
With respect to Loan No. 13, Jacksonville Concourse, the Leasing Reserve Monthly deposit is, (i) commencing with the first monthly payment date and on each monthly payment date occurring thereafter up to and including the 25th monthly payment date, the sum of $24,166.67, if no Trigger Period exists, and (ii) commencing with the September 6, 2023 payment date and on each monthly payment date occurring thereafter up to but not including the stated maturity date, during which a Trigger Period has occurred and is continuing, the sum of $37,500.00.
With respect to Loan No. 17, St. John’s Town Center North, the Monthly TI/LC Reserve ($) requirements are waived until the earliest to occur of (i) the Payment Due Date in January 2028, (ii) the Payment Due Date after the funds on deposit equal less than $200,000, and (iii) the initial occurrence of a cash sweep event under the Mortgage Loan documents.
With respect to Loan No. 17, St. John’s Town Center North, the borrower may cure a cash sweep event under the Mortgage Loan documents caused by the debt service coverage ratio on the trailing three-month period being less than 1.20x by depositing with the lender a letter of credit in the amount which, if applied to the then outstanding principal balance of the Loan, would result in the achievement of a debt service coverage ratio of 1.25x or greater for two consecutive quarters based upon the trailing three-month period immediately preceding the date of determination. |
With respect to Loan No. 35, 5800 Uplander, provided that there is no event of default, the Largest Tenant, TOMS Shoes, is entitled to rent abatements for the following months and amounts: (i) an amount equal to $11,716.50 for the month of October 2021, (ii) an amount equal to $70,116.50 for each of the months of November 2021, December 2021 and January 2022; (iii) an amount equal to $11,716.50 for the months |
A-1-45
of February 2022 through June 2022; (iv) an amount equal to $58,400 for the month of September 2022; (v) an amount equal to $59,520 for the month of September 2023 and (vi) an amount equal to $60,800 for the month of September 2024. At origination, $420,882 was reserved upfront for free rent and gap rent. For the subsequent rent abatement periods, the borrower will deposit into the rent abatement reserve account per the following schedule: (a) $5,272.73 from October 2021 through and including August 2022; (b) $4,964.00 from September 2022 through and including August 2023; and (c) $5,063.28 from September 2023 through and including August 2024
With respect to Loan No. 50, Publix Enterprise, on each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $200,000, the borrower is required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $4,167.
With respect to Loan No. 54, Courtyard Lubbock, the monthly FF&E reserve is an amount equal to 1/12 of 4% of the greater of (x) the annual gross revenues for the hotel related to operation for the immediately preceding calendar year and (y) the projected annual gross revenues for the hotel related operations for the calendar year in which the monthly payment date occurs as set forth in the approved annual budget. The FF&E monthly payment will be (i) $10,553.58 for the monthly payment dates for calendar year 2021 and (ii) adjusted annually by the lender based on the foregoing on the monthly payment date occurring in January of each calendar year thereafter.
With respect to Loan No. 54, Courtyard Lubbock, provided that no trigger period is then occurring and continuing, on any monthly payment date during the occurrence and continuance of a Property MAC Event, upon at least ten days’ prior written request by borrower, the lender will be required to apply a portion of the Debt Service Reserve Funds in an amount sufficient to pay the then applicable monthly debt service payment amount.
With respect to Loan No. 54, the Courtyard Lubbock, on the closing date, the sum of (i) $1,488,995.00 on account of the scheduled PIP attributable to the property, will be required to be deposited (ii) no later than six months prior to the expiration of the then applicable term of the Franchise Agreement, the new PIP true up payment, if any, and (iii) within fifteen days after the date that any new PIP at true payment is imposed by franchisor or, if applicable, a replacement qualified franchisor pursuant to a qualified franchise agreement, an amount equal to the new PIP true up payment. | |
(24) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related Mortgage Loan documents. In certain cases, during the term of the Mortgage Loan, the caps may be altered or terminated subject to conditions of the respective Mortgage Loan documents.
With respect to Loan No. 8, Red Rose Commons, the TI/LC Caps ($) will increase to $1,580,718.24 upon the delivery by a specified tenant (other than Weis or Home Depot) to the borrower of a notice of termination with respect to the applicable specified tenant lease.
With respect to Loan No. 21, CPC Portfolio, the TI/LC Caps ($) provided that, for so long as the leasing reserve account cap conditions are then satisfied, the total amount deposited in the leasing reserve account does not exceed the $1,109,302. |
(25) | The classification of the lockbox and cash management types is described in the prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
With respect to Loan No. 4, 909 Third Avenue Fee, the Mortgage Loan is not structured with a lockbox account. The borrower was required at loan origination to establish a cash management account into which the borrower is required to cause ground lessee to deposit all rents from the ground lease. Prior to the anticipated repayment date of July 5, 2031 (the “ARD”), (a) all funds in the cash management account are required to be applied in accordance with the Mortgage Loan documents with remaining funds to be disbursed to the borrower; (b) during the continuance of a cash sweep event under the Mortgage Loan documents, any excess cash flow remaining after satisfaction of the waterfall items outlined in the Mortgage Loan documents is required to be swept to a lender-controlled account to be held as additional collateral for the Mortgage Loan; and (c) provided no event of default is continuing, following a cash sweep event cure under the Mortgage Loan documents, remaining funds in the excess cash flow account will be disbursed to the borrower. After the ARD, any excess cash flow remaining after satisfaction of the waterfall items outlined in the Mortgage Loan documents is required to be paid to the lender to repay the outstanding principal and the accrued interest due under the Mortgage Loan documents.
With respect to Loan No. 10, Watermark Tempe, the cash management event is triggered when the DSCR is 1.20x from origination to August 6, 2030, and when the DSCR is 1.40x from September 6, 2030 to loan maturity.
With respect to Loan No. 20, 2 Washington, the residential component has soft lockbox while the commercial component has a hard lockbox. |
A-1-46
With respect to Loan No. 47, Mountain View Office, the lockbox establishing the hard cash management was not established at closing, and is a post-closing obligation of the borrower. The initial five business-day period for the borrower to establish the lockbox has passed, although such period is anticipated to be extended. | |
(26) | Refers to (a) debt secured by the Mortgaged Property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to Mortgage Loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.
With respect to Loan No. 3, Doral Concourse, the borrower is permitted to obtain mezzanine financing, subordinate to the Doral Concourse loan secured by direct or indirect ownership interests in borrower owned by such subordinate mezzanine borrower and any accounts established under any separate mezzanine cash management arrangement, subject to credit and legal criteria specified in the Doral Concourse loan documents, including, without limitation: (i) a combined maximum loan to value of 58.2%, inclusive of the additional mezzanine debt (ii) a debt service coverage ratio at the origination of the mezzanine loan at least equal to 2.75x, inclusive of the additional mezzanine debt, (iii) the debt yield as the date of origination is at least 9.25% inclusive of the additional mezzanine debt; and (iv) an intercreditor agreement reasonably satisfactory to the lender. The lender’s receipt of a rating agency confirmation will be required in connection with the mezzanine loan.
With respect to Loan No. 13, Jacksonville Concourse, the Jacksonville Concourse borrower has the right to obtain a mezzanine loan subordinate to the Jacksonville Concourse loan, subject to credit and legal criteria specified in the Jacksonville Concourse loan documents, including, without limitation: (i) a combined maximum loan to value ratio (based on appraisals ordered by the lender in connection with the closing of the mezzanine loan and calculated based on the outstanding principal balance of the Jacksonville Concourse Loan and the initial principal amount of the mezzanine loan) of 75.0%, (ii) a debt service coverage ratio at the origination of the mezzanine loan at least equal to 2.00x, in each case, inclusive of the additional mezzanine debt, (iii) the debt yield as the date of closing is at least 10.0%; and (iv) an intercreditor agreement reasonably satisfactory to the lender. The lender’s receipt of a rating agency confirmation will be required in connection with the mezzanine loan.
With respect to Loan No. 27, The Domain, the Mortgage Loan agreement permits the borrower to enter into a PACE Loan secured by the related Mortgaged Property for an amount not to exceed $5,000,000. The Mortgage Loan agreement defines “PACE Loan” as any “Property-Assessed Clean Energy loan” or (y) any other indebtedness, without regard to the name given to such indebtedness, which is (i) incurred for improvements to the Mortgaged Property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year assessments against the Mortgaged Property. |
(27) | In certain cases, the name of the Sponsor and/or Non-Recourse Carveout Guarantor was shortened for spacing purposes or due to the number of parties serving as the Sponsor and/or Non-Recourse Carveout Guarantor. In the case of certain Mortgage Loans, the loan documents permit the borrower to replace the Sponsor and/or Non-Recourse Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents.
With respect to Loan No. 1, One SoHo Square, the liability of the related Non-Recourse carve-out guarantor for any bankruptcy-related recourse events is subject to a cap of 10% of the then-outstanding principal balance of the related Whole Loan. In addition, there is no separate Non-Recourse carve-out for losses associated with breaches of the environmental covenants contained in the Mortgage Loan documents, provided, however, that the guarantor did enter into a separate environmental indemnity agreement.
With respect to Loan No. 4, 909 Third Avenue Fee, the Non-Recourse Carveout Guarantor’s liability under the guaranty and the environmental indemnity is limited to a maximum aggregate amount of $25,000,000.00 (the “Guarantor Liability Cap”); provided, however, that any costs and expenses incurred by the indemnitee (including reasonable attorney’s fees and costs) in connection with the enforcement of the guaranty or environmental indemnity and the collection of amounts due thereunder are not subject to the Guarantor Liability Cap.
With respect to Loan No. 26, Dreamland Shopping Center, the Mortgage Loan documents permit one of the two Non-Recourse Carveout Guarantors to buy out the other Non-Recourse Carveout Guarantor, provided, among other conditions, the remaining Non-Recourse Carveout Guarantor must continue to control the borrower and retain no less than 59.13% legal and beneficial interest in the borrower. |
A-1-47
With respect to Loan No. 27, The Domain, the liability of the related Non-Recourse carve-out guarantor is subject to a cap of 15% of the original principal balance of the related Whole Loan, plus all reasonable out-of-pocket costs and expenses incurred in the enforcement of the guaranty or preservation of the lender’s rights under the guaranty.
With respect to Loan No. 38, Cumberland Crossing, there is no separate Non-Recourse Carveout Guarantor, and the related borrower is the only indemnitor under the related environmental indemnity agreement. |
(28) | Property Located Within a Qualified Opportunity Zone (Y/N) reflects mortgaged properties that are located in qualified opportunity zones (“QOZs”) under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any mortgaged properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ. |
(29) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Sources: 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 “Sources: 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 |
(30) | With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to Mortgage Loans secured by hotel properties.
With respect to Loan No. 56, TownPlace Suites by Marriott Cleveland, TN, the TownPlace Suites by Marriott Cleveland, TN Loan is secured by a hospitality property affiliated with Marriott International, Inc. A franchise agreement has been executed with respect to the Mortgaged Property and expires after loan maturity (October 16, 2037). |
A-1-48