GS Mortgage Securities Corp Ii FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-261764-05

IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES

The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus.

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-261764) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., BMO Capital Markets Corp., Barclays Capital Inc., Academy Securities, Inc., CastleOak Securities, L.P., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) the fact that there is no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

Benchmark 2024-V12 Annex A-1

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
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	9.97%	100.0%	GACC, GSBI, BMO, JPMCB, MSBNA	GACC, GSMC, BMO	NAP
2	Loan	20	1	Cheyenne Mountain Resort	9.97%	100.0%	GSBI	GSMC	NAP
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	8.6%		CREFI	CREFI	NAP
3.01	Property		1	Sunshine MH and RV Community	2.7%	31.0%
3.02	Property		1	Bradenton Estates	0.8%	9.1%
3.03	Property		1	Arcadia Estates	0.7%	8.5%
3.04	Property		1	Mount Dora Estates	0.7%	8.3%
3.05	Property		1	Citrus River Village I	0.7%	8.1%
3.06	Property		1	Fort Pierce Estates	0.5%	5.9%
3.07	Property		1	Lakeside Gardens	0.4%	4.9%
3.08	Property		1	Titusville Estates	0.3%	3.4%
3.09	Property		1	Avon Park Village	0.3%	3.1%
3.10	Property		1	Oak Shores	0.3%	3.1%
3.11	Property		1	Holiday Haven	0.2%	2.5%
3.12	Property		1	Bonnet Lake Estates	0.2%	2.3%
3.13	Property		1	Cedar Circle	0.2%	2.3%
3.14	Property		1	98 Estates	0.2%	2.2%
3.15	Property		1	Friendly Park	0.2%	2.0%
3.16	Property		1	Fontana Cove	0.2%	2.0%
3.17	Property		1	Hudson Springs	0.1%	1.4%
4	Loan	9, 25	1	Hamburg Pavilion	7.2%	100.0%	CREFI	CREFI	NAP
5	Loan	9	1	Verde Apartments	6.4%	100.0%	CREFI	CREFI	NAP
6	Loan		1	Hotel Fort Des Moines	5.1%	100.0%	GSBI	GSMC	NAP
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	4.2%	100.0%	GSBI, DBRI, UBS AG	GACC	NAP
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	4.0%		GACC	GACC	NAP
8.01	Property		1	Larkspur Landing Marin County	0.2%	4.7%
8.02	Property		1	San Mateo Foster City	0.2%	4.1%
8.03	Property		1	Lincroft Red Bank	0.1%	3.7%
8.04	Property		1	Rye	0.1%	3.6%
8.05	Property		1	Los Angeles Torrance Palos Verdes	0.1%	3.5%
8.06	Property		1	San Jose Cupertino	0.1%	3.3%
8.07	Property		1	Boulder	0.1%	3.1%
8.08	Property		1	Palm Springs	0.1%	3.0%
8.09	Property		1	Los Angeles Hacienda Heights	0.1%	2.9%
8.10	Property		1	Seattle South Center	0.1%	2.8%
8.11	Property		1	West Palm Beach	0.1%	2.4%
8.12	Property		1	Norwalk	0.1%	2.4%
8.13	Property		1	Tampa Westshore	0.1%	2.4%
8.14	Property		1	Boston Andover	0.1%	2.3%
8.15	Property		1	Nashville Airport	0.1%	2.2%
8.16	Property		1	St. Petersburg Clearwater	0.1%	2.2%
8.17	Property		1	Raleigh Cary	0.1%	2.2%
8.18	Property		1	New Haven Wallingford	0.1%	2.2%
8.19	Property		1	Detroit Livonia	0.1%	2.0%
8.20	Property		1	Phoenix Mesa	0.1%	2.0%
8.21	Property		1	Phoenix North Metrocenter	0.1%	1.9%
8.22	Property		1	Annapolis	0.1%	1.9%
8.23	Property		1	Ft. Lauderdale Plantation	0.1%	1.9%
8.24	Property		1	Detroit Metro Airport	0.1%	1.9%
8.25	Property		1	St. Louis Creve Coeur	0.1%	1.8%
8.26	Property		1	Chicago Oakbrook Terrace	0.1%	1.8%
8.27	Property		1	Chicago Lincolnshire	0.1%	1.8%
8.28	Property		1	Chicago Waukegan Gurnee	0.1%	1.7%
8.29	Property		1	Birmingham Homewood	0.1%	1.7%
8.30	Property		1	Portland Beaverton	0.1%	1.7%
8.31	Property		1	Greenville Haywood Mall	0.1%	1.7%
8.32	Property		1	Denver Tech Center	0.1%	1.6%
8.33	Property		1	Bakersfield	0.1%	1.6%
8.34	Property		1	Charlottesville North	0.1%	1.6%
8.35	Property		1	Atlanta Airport South	0.1%	1.6%
8.36	Property		1	St. Louis Westport Plaza	0.1%	1.6%
8.37	Property		1	Atlanta Perimeter Center	0.1%	1.6%
8.38	Property		1	Kansas City Overland Park Metcalf	0.1%	1.5%
8.39	Property		1	San Antonio Downtown Market Square	0.1%	1.5%
8.40	Property		1	Silver Spring North	0.1%	1.5%
8.41	Property		1	Indianapolis Castleton	0.1%	1.4%
8.42	Property		1	Memphis Airport	0.1%	1.3%
8.43	Property		1	Chicago Highland Park	0.0%	1.2%
8.44	Property		1	Minneapolis St Paul Airport	0.0%	1.2%
8.45	Property		1	Dallas Plano Parkway	0.0%	1.0%
8.46	Property		1	Atlanta Duluth/Gwinnett Place	0.0%	0.9%
8.47	Property		1	Poughkeepsie	0.0%	0.9%
8.48	Property		1	Denver Stapleton	0.0%	0.8%
8.49	Property		1	Dallas Richardson at Spring Valley	0.0%	0.8%
8.50	Property		1	Charlotte South Park	0.0%	0.0%
8.51	Property		1	Fresno	0.0%	0.0%
8.52	Property		1	Philadelphia Devon	0.0%	0.0%
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	3.7%		WFB, CREFI, JPMCB	CREFI	NAP
9.01	Property		1	Carroll	0.3%	9.0%
9.02	Property		1	Enterprise - Rucker Blvd	0.3%	8.1%
9.03	Property		1	West Memphis	0.3%	7.2%
9.04	Property		1	Belpre	0.2%	4.3%
9.05	Property		1	Marietta	0.2%	4.3%
9.06	Property		1	Enterprise - Geneva Hwy	0.1%	3.7%
9.07	Property		1	Parkersburg - Garfield Ave	0.1%	3.6%
9.08	Property		1	Bridgeport	0.1%	3.2%

A-1-1

 

Benchmark 2024-V12 Annex A-1

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
9.09	Property		1	Enterprise - Salem Rd	0.1%	3.1%
9.10	Property		1	Elizabethton	0.1%	2.5%
9.11	Property		1	Cedar Lake	0.1%	2.3%
9.12	Property		1	Kannapolis	0.1%	2.2%
9.13	Property		1	Johnson City - South Roan	0.1%	2.2%
9.14	Property		1	Cincinnati	0.1%	2.1%
9.15	Property		1	Mooresville	0.1%	2.1%
9.16	Property		1	Bloomington	0.1%	2.0%
9.17	Property		1	Newton	0.1%	2.0%
9.18	Property		1	Proctorville	0.1%	1.9%
9.19	Property		1	Kingsport - Brookside School	0.1%	1.9%
9.20	Property		1	Bristol	0.1%	1.8%
9.21	Property		1	Hurricane	0.1%	1.8%
9.22	Property		1	Blountville	0.1%	1.7%
9.23	Property		1	Little Rock	0.1%	1.7%
9.24	Property		1	Cedar Lake - Wicker Ave	0.1%	1.7%
9.25	Property		1	Clarksville	0.1%	1.7%
9.26	Property		1	Parkersburg	0.1%	1.6%
9.27	Property		1	Piney Flats	0.1%	1.4%
9.28	Property		1	Cross Lanes	0.1%	1.4%
9.29	Property		1	Shelby	0.1%	1.4%
9.30	Property		1	Batesville	0.1%	1.4%
9.31	Property		1	Greeneville	0.0%	1.3%
9.32	Property		1	Cleveland - N. Washington	0.0%	1.2%
9.33	Property		1	Morgantown - Lower Aarons	0.0%	1.2%
9.34	Property		1	Morgantown - Canyon Rd	0.0%	1.2%
9.35	Property		1	Asheville	0.0%	1.1%
9.36	Property		1	Splendora - Old Hwy 59N	0.0%	0.9%
9.37	Property		1	Nitro - 1st Ave S	0.0%	0.9%
9.38	Property		1	Elkview	0.0%	0.8%
9.39	Property		1	Nitro - 4131 1st St	0.0%	0.8%
9.40	Property		1	Splendora - US-59	0.0%	0.7%
9.41	Property		1	Conroe - Hwy 105E	0.0%	0.6%
9.42	Property		1	Coolville	0.0%	0.6%
9.43	Property		1	Little Hocking	0.0%	0.6%
9.44	Property		1	Ravenswood	0.0%	0.5%
9.45	Property		1	Racine	0.0%	0.5%
9.46	Property		1	Cedar Lake - 127th Pl.	0.0%	0.5%
9.47	Property		1	Conroe - Woodland Forest	0.0%	0.4%
9.48	Property		1	Nitro - 11th St	0.0%	0.3%
9.49	Property		1	Conroe - Bryant Rd	0.0%	0.2%
9.50	Property		1	Cleveland - CR388	0.0%	0.2%
9.51	Property		1	Nitro - 503 Main Ave	0.0%	0.2%
9.52	Property		1	Nitro - 1202 Main Ave	0.0%	0.2%
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	3.6%		GSBI	GSMC	NAP
10.01	Property		1	Briarwood	2.8%	78.3%
10.02	Property		1	Prospect	0.8%	21.7%
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	3.2%	100.0%	BMO	BMO	NAP
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	2.9%	100.0%	GSBI	GSMC	NAP
13	Loan	51	1	2785 Broadway	2.8%	100.0%	CREFI	CREFI	NAP
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	2.7%		GACC, GSBI	GACC	NAP
14.01	Property		1	Sentral Union Station	1.0%	38.1%
14.02	Property		1	Sentral Michigan Avenue	0.7%	25.3%
14.03	Property		1	Sentral SoBro	0.4%	15.2%
14.04	Property		1	Sentral Wynwood	0.3%	12.4%
14.05	Property		1	Sentral at Austin 1614	0.1%	5.0%
14.06	Property		1	Sentral at Austin 1630	0.1%	4.0%
15	Loan	61	1	Hilton Brentwood Nashville	2.4%	100.0%	CREFI	CREFI	NAP
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	2.3%	100.0%	BCREI	Barclays	NAP
17	Loan	68	1	Sawmill Apartments	2.1%	100.0%	CREFI	CREFI	NAP
18	Loan		1	Star Braeswood	1.9%	100.0%	BMO	BMO	NAP
19	Loan	69, 70	1	East Hialeah Marketplace	1.8%	100.0%	DBRI	GACC	NAP
20	Loan		1	Guardian Storage Superior	1.8%	100.0%	GSBI	GSMC	Group 1
21	Loan	71	1	Storage Etc Carson	1.7%	100.0%	GACC	GACC	NAP
22	Loan		1	Market Plaza	1.6%	100.0%	GSBI	GSMC	NAP
23	Loan	72, 73, 74	1	368 East 152nd Street	1.5%	100.0%	BMO	BMO	NAP
24	Loan	75, 76	1	Northside Station	1.4%	100.0%	BCREI	Barclays	NAP
25	Loan		1	Renaissance Meadowlands Hotel	1.4%	100.0%	GSBI	GSMC	NAP
26	Loan	77, 78	1	583-589 Knickerbocker	1.3%	100.0%	CREFI	CREFI	NAP
27	Loan		1	Guardian Storage Greeley	1.1%	100.0%	GSBI	GSMC	Group 1
28	Loan	79, 80	1	Space Station Storage	1.0%	100.0%	BCREI	Barclays	NAP
29	Loan	81, 82	1	2754 Creston Avenue	0.9%	100.0%	CREFI	CREFI	NAP
30	Loan	83	1	Andover Bay Apartments	0.9%	100.0%	DBRI	GACC	NAP
31	Loan	84, 85, 86	2	Creston & Prospect	0.6%		DBRI	GACC	NAP
31.01	Property		1	2267 Creston Avenue	0.3%	53.1%
31.02	Property		1	2427 Prospect Avenue	0.3%	46.9%

A-1-2

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Crossed Group	Address	City	County	State	Zip Code
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	NAP	90-15 Queens Boulevard	Elmhurst	Queens	NY	11373
2	Loan	20	1	Cheyenne Mountain Resort	NAP	3225 Broadmoor Valley Road	Colorado Springs	El Paso	CO	80906
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	NAP	Various	Various	Various	FL	Various
3.01	Property		1	Sunshine MH and RV Community		303 State Road 70 East	Lake Placid	Highlands	FL	33852
3.02	Property		1	Bradenton Estates		1419 26th Avenue West	Bradenton	Manatee	FL	34205
3.03	Property		1	Arcadia Estates		45 Southwest Martin Luther King Jr Street	Arcadia	DeSoto	FL	34266
3.04	Property		1	Mount Dora Estates		12 East Main Street	Mount Dora	Lake	FL	32757
3.05	Property		1	Citrus River Village I		11240 North Northwood Drive	Inglis	Citrus	FL	34449
3.06	Property		1	Fort Pierce Estates		3221 South US Highway 1	Fort Pierce	Saint Lucie	FL	34982
3.07	Property		1	Lakeside Gardens		83 Lakeside Garden Circle	Lake Wales	Polk	FL	33859
3.08	Property		1	Titusville Estates		671 North Dixie Avenue	Titusville	Brevard	FL	32796
3.09	Property		1	Avon Park Village		102 North Florida Avenue	Avon Park	Highlands	FL	33825
3.10	Property		1	Oak Shores		7915 Elliott Road	Sebring	Highlands	FL	33876
3.11	Property		1	Holiday Haven		8227 and 8301 New York Avenue	Hudson	Pasco	FL	34667
3.12	Property		1	Bonnet Lake Estates		2159 East Camp North Comfort Lane	Avon Park	Highlands	FL	33825
3.13	Property		1	Cedar Circle		1910 Enterprise Avenue	New Smyrna Beach	Volusia	FL	32168
3.14	Property		1	98 Estates		925 Ponce De Leon Boulevard	Brooksville	Hernando	FL	34601
3.15	Property		1	Friendly Park		5553 Our Lane	Zephyrhills	Pasco	FL	33542
3.16	Property		1	Fontana Cove		1515 West Peachtree Street	Cocoa	Brevard	FL	32922
3.17	Property		1	Hudson Springs		14235 Pine Street	Hudson	Pasco	FL	34667
4	Loan	9, 25	1	Hamburg Pavilion	NAP	2308 Sir Barton Way	Lexington	Fayette	KY	40509
5	Loan	9	1	Verde Apartments	NAP	7900 Morely Street, 8601, 8700, 8751, 8915, 8955 Broadway Street, 8801, 8900 and 8950 Glencrest Street	Houston	Harris	TX	77061
6	Loan		1	Hotel Fort Des Moines	NAP	1000 Walnut Street	Des Moines	Polk	IA	50309
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	NAP	1100 Enterprise Way	Sunnyvale	Santa Clara	CA	94089
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	NAP	Various	Various	Various	Various	Various
8.01	Property		1	Larkspur Landing Marin County		2500 Larkspur Landing Circle	Larkspur	Marin	CA	94939
8.02	Property		1	San Mateo Foster City		550 Shell Boulevard	San Mateo	San Mateo	CA	94404
8.03	Property		1	Lincroft Red Bank		245 Half Mile Road	Red Bank	Monmouth	NJ	07701
8.04	Property		1	Rye		631 Midland Avenue	Rye	Westchester	NY	10580
8.05	Property		1	Los Angeles Torrance Palos Verdes		2633 Sepulveda Boulevard	Torrance	Los Angeles	CA	90505
8.06	Property		1	San Jose Cupertino		10605 North Wolfe Road	Cupertino	Santa Clara	CA	95014
8.07	Property		1	Boulder		4710 Pearl East Circle	Boulder	Boulder	CO	80301
8.08	Property		1	Palm Springs		1300 East Tahquitz Canyon Way	Palm Springs	Riverside	CA	92262
8.09	Property		1	Los Angeles Hacienda Heights		1905 South Azusa Avenue	Hacienda Heights	Los Angeles	CA	91745
8.10	Property		1	Seattle South Center		400 Andover Park West	Tukwila	King	WA	98188
8.11	Property		1	West Palm Beach		600 Northpoint Parkway	West Palm Beach	Palm Beach	FL	33407
8.12	Property		1	Norwalk		474 Main Avenue	Norwalk	Fairfield	CT	06851
8.13	Property		1	Tampa Westshore		3805 West Cypress Street	Tampa	Hillsborough	FL	33607
8.14	Property		1	Boston Andover		10 Campanelli Drive	Andover	Essex	MA	01810
8.15	Property		1	Nashville Airport		2508 Elm Hill Pike	Nashville	Davidson	TN	37214
8.16	Property		1	St. Petersburg Clearwater		3131 Executive Drive	Clearwater	Pinellas	FL	33762
8.17	Property		1	Raleigh Cary		102 Edinburgh Drive South	Cary	Wake	NC	27511
8.18	Property		1	New Haven Wallingford		600 Northrop Road	Wallingford	New Haven	CT	06492
8.19	Property		1	Detroit Livonia		17200 North Laurel Park Drive	Livonia	Wayne	MI	48152
8.20	Property		1	Phoenix Mesa		1221 South Westwood Avenue	Mesa	Maricopa	AZ	85210
8.21	Property		1	Phoenix North Metrocenter		9631 North Black Canyon Highway	Phoenix	Maricopa	AZ	85021
8.22	Property		1	Annapolis		2559 Riva Road	Annapolis	Anne Arundel	MD	21401
8.23	Property		1	Ft. Lauderdale Plantation		7780 Southwest 6th Street	Fort Lauderdale	Broward	FL	33324
8.24	Property		1	Detroit Metro Airport		30653 Flynn Drive	Romulus	Wayne	MI	48174
8.25	Property		1	St. Louis Creve Coeur		828 North New Ballas Road	St. Louis	St. Louis	MO	63146
8.26	Property		1	Chicago Oakbrook Terrace		6 Trans Am Plaza Drive	Oakbrook Terrace	DuPage	IL	60181
8.27	Property		1	Chicago Lincolnshire		505 Milwaukee Avenue	Lincolnshire	Lake	IL	60069
8.28	Property		1	Chicago Waukegan Gurnee		3800 Northpoint Boulevard	Waukegan	Lake	IL	60085
8.29	Property		1	Birmingham Homewood		500 Shades Creek Parkway	Birmingham	Jefferson	AL	35209
8.30	Property		1	Portland Beaverton		8500 Southwest Nimbus Drive	Beaverton	Washington	OR	97008
8.31	Property		1	Greenville Haywood Mall		70 Orchard Park Drive	Greenville	Greenville	SC	29615
8.32	Property		1	Denver Tech Center		6565 South Boston Street	Englewood	Arapahoe	CO	80111
8.33	Property		1	Bakersfield		3601 Marriott Drive	Bakersfield	Kern	CA	93308
8.34	Property		1	Charlottesville North		638 Hillsdale Drive	Charlottesville	Albemarle	VA	22901
8.35	Property		1	Atlanta Airport South		2050 Sullivan Road	Atlanta	Clayton	GA	30337
8.36	Property		1	St. Louis Westport Plaza		11888 Westline Industrial Drive	St. Louis	St. Louis	MO	63146
8.37	Property		1	Atlanta Perimeter Center		6250 Peachtree-Dunwoody Road	Atlanta	Fulton	GA	30328
8.38	Property		1	Kansas City Overland Park Metcalf		11301 Metcalf Avenue	Overland Park	Johnson	KS	66210
8.39	Property		1	San Antonio Downtown Market Square		600 Santa Rosa South	San Antonio	Bexar	TX	78204
8.40	Property		1	Silver Spring North		12521 Prosperity Drive	Silver Spring	Montgomery	MD	20904
8.41	Property		1	Indianapolis Castleton		8670 Allisonville Road	Indianapolis	Marion	IN	46250
8.42	Property		1	Memphis Airport		1780 Nonconnah Boulevard	Memphis	Shelby	TN	38132
8.43	Property		1	Chicago Highland Park		1505 Lake Cook Road	Highland Park	Lake	IL	60035
8.44	Property		1	Minneapolis St Paul Airport		1352 Northland Drive	Mendota Heights	Dakota	MN	55120
8.45	Property		1	Dallas Plano Parkway		4901 West Plano Parkway	Plano	Collin	TX	75093
8.46	Property		1	Atlanta Duluth/Gwinnett Place		3550 Venture Parkway	Duluth	Gwinnett	GA	30096
8.47	Property		1	Poughkeepsie		2641 South Road/Route 9	Poughkeepsie	Dutchess	NY	12601
8.48	Property		1	Denver Stapleton		7415 East 41st Avenue	Denver	Denver	CO	80216
8.49	Property		1	Dallas Richardson at Spring Valley		1000 South Sherman Street	Richardson	Dallas	TX	75081
8.50	Property		1	Charlotte South Park		6023 Park South Drive	Charlotte	Mecklenburg	NC	28210
8.51	Property		1	Fresno		140 East Shaw Avenue	Fresno	Fresno	CA	93710
8.52	Property		1	Philadelphia Devon		762 West Lancaster Avenue	Wayne	Chester	PA	19087
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	NAP	Various	Various	Various	Various	Various
9.01	Property		1	Carroll		3900 Columbus-Lancaster Road	Carroll	Fairfield	OH	43112
9.02	Property		1	Enterprise - Rucker Blvd		2801 Rucker Boulevard	Enterprise	Coffee	AL	36330
9.03	Property		1	West Memphis		701 AR-77	West Memphis	Crittenden	AR	72301
9.04	Property		1	Belpre		138 Lee Street, 485 Lee Street and 1924 Washington Boulevard	Belpre	Washington	OH	45714
9.05	Property		1	Marietta		1306 Pike Street and 104 Ellsworth Avenue	Marietta	Washington	OH	45750
9.06	Property		1	Enterprise - Geneva Hwy		1232 Geneva Highway	Enterprise	Coffee	AL	36330
9.07	Property		1	Parkersburg - Garfield Ave		2351 Garfield Avenue	Parkersburg	Wood	WV	26101
9.08	Property		1	Bridgeport		61 Ocean Mines Road	Bridgeport	Harrison	WV	26330

A-1-3

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Crossed Group	Address	City	County	State	Zip Code
9.09	Property		1	Enterprise - Salem Rd		4021 Salem Road	Enterprise	Coffee	AL	36330
9.10	Property		1	Elizabethton		480 TN-91	Elizabethton	Carter	TN	37643
9.11	Property		1	Cedar Lake		10630 and 10706 West 133rd Street	Cedar Lake	Lake	IN	46303
9.12	Property		1	Kannapolis		2745 North Cannon Boulevard	Kannapolis	Rowan	NC	28083
9.13	Property		1	Johnson City - South Roan		2501 South Roan Street	Johnson City	Washington	TN	37601
9.14	Property		1	Cincinnati		1109 Alfred Street	Cincinnati	Hamilton	OH	45214
9.15	Property		1	Mooresville		1242 South Old State Route 67	Mooresville	Morgan	IN	46158
9.16	Property		1	Bloomington		4910 and 4990 North Lakeview Drive	Bloomington	Monroe	IN	46303
9.17	Property		1	Newton		3005 Nathan Street	Newton	Catawba	NC	28658
9.18	Property		1	Proctorville		700 County Road 411	Proctorville	Lawrence	OH	45669
9.19	Property		1	Kingsport - Brookside School		149 Brookside School Lane	Kingsport	Sullivan	TN	37660
9.20	Property		1	Bristol		818 Commonwealth Avenue	Bristol	Bristol	VA	24201
9.21	Property		1	Hurricane		316 Putnam Village Drive	Hurricane	Putnam	WV	25526
9.22	Property		1	Blountville		2851 TN-394	Blountville	Sullivan	TN	37617
9.23	Property		1	Little Rock		19501 Arch Street Northwest	Little Rock	Saline	AR	72206
9.24	Property		1	Cedar Lake - Wicker Ave		13077 West Wicker Avenue	Cedar Lake	Lake	IN	46303
9.25	Property		1	Clarksville		677 South Crawford Street and 1802 Freeway Lane	Clarksville	Johnson	AR	72830
9.26	Property		1	Parkersburg		112 College Parkway and 5239 Emerson Avenue	Parkersburg	Wood	WV	26104
9.27	Property		1	Piney Flats		6460 Bristol Highway	Piney Flats	Sullivan	TN	37686
9.28	Property		1	Cross Lanes		5290 Big Tyler Road	Cross Lanes	Kanawha	WV	25313
9.29	Property		1	Shelby		612 Smith Street and 516 East Dixon Boulevard	Shelby	Cleveland	NC	28150 & 28512
9.30	Property		1	Batesville		1009 Batesville Boulevard	Southside	Independence	AR	72501
9.31	Property		1	Greeneville		1375 West Andrew Johnson Highway	Greeneville	Greene	TN	37745
9.32	Property		1	Cleveland - N. Washington		201 North Washington	Cleveland	Liberty	TX	77327
9.33	Property		1	Morgantown - Lower Aarons		482 Lower Aarons Creek Road	Morgantown	Monongalia	WV	26508
9.34	Property		1	Morgantown - Canyon Rd		855 Canyon Road	Morgantown	Monongalia	WV	26508
9.35	Property		1	Asheville		241 Old Weaverville Road	Asheville	Buncombe	NC	28804
9.36	Property		1	Splendora - Old Hwy 59N		14098 Old Highway 59 North	Splendora	Montgomery	TX	77372
9.37	Property		1	Nitro - 1st Ave S		901 1st Avenue South	Nitro	Kanawha	WV	25143
9.38	Property		1	Elkview		5116 and 5149 Elk River Road	Elkview	Kanawha	WV	25071
9.39	Property		1	Nitro - 4131 1st St		4131 1st Avenue	Nitro	Putnam	WV	25143
9.40	Property		1	Splendora - US-59		13952 US-59 Business	Splendora	Montgomery	TX	77372
9.41	Property		1	Conroe - Hwy 105E		16842 TX-105	Conroe	Montgomery	TX	77306
9.42	Property		1	Coolville		792 State Route 7	Coolville	Athens	OH	45723
9.43	Property		1	Little Hocking		21 Clifton Road	Little Hocking	Washington	OH	45742
9.44	Property		1	Ravenswood		514 Washington Street	Ravenswood	Jackson	WV	26164
9.45	Property		1	Racine		52691 OH-124	Racine	Meigs	OH	45771
9.46	Property		1	Cedar Lake - 127th Pl.		11220 and 11221 127th Place	Cedar Lake	Lake	IN	46303
9.47	Property		1	Conroe - Woodland Forest		18401 Woodland Forest Drive	Conroe	Montgomery	TX	77306
9.48	Property		1	Nitro - 11th St		1101 11th Street	Nitro	Kanawha	WV	25143
9.49	Property		1	Conroe - Bryant Rd		419 Bryant Road	Conroe	Montgomery	TX	77303
9.50	Property		1	Cleveland - CR388		288 County Road 388	Cleveland	Liberty	TX	77328
9.51	Property		1	Nitro - 503 Main Ave		503 Main Avenue	Nitro	Kanawha	WV	25143
9.52	Property		1	Nitro - 1202 Main Ave		1202 Main Avenue	Nitro	Kanawha	WV	25143
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	NAP	Various	Various	Various	NY	Various
10.01	Property		1	Briarwood		80-09, 81-09 134th Street and 80-08, 81-10 135th Street	Queens	Queens	NY	11435
10.02	Property		1	Prospect		Various	Brooklyn	New York	NY	11238
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	NAP	2508 Foster Avenue	Brooklyn	Kings	NY	11210
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	NAP	455 Zang Street	Broomfield	Broomfield	CO	80021
13	Loan	51	1	2785 Broadway	NAP	2785 Broadway	New York	New York	NY	10025
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	NAP	Various	Various	Various	Various	Various
14.01	Property		1	Sentral Union Station		1777 Wewatta Street	Denver	Denver	CO	80202
14.02	Property		1	Sentral Michigan Avenue		808 South Michigan Avenue	Chicago	Cook	IL	60605
14.03	Property		1	Sentral SoBro		516 Lea Avenue	Nashville	Davidson	TN	37203
14.04	Property		1	Sentral Wynwood		51 Northwest 26th Street	Miami	Miami-Dade	FL	33127
14.05	Property		1	Sentral at Austin 1614		1614 East 6th Street	Austin	Travis	TX	78702
14.06	Property		1	Sentral at Austin 1630		1630 East 6th Street	Austin	Travis	TX	78702
15	Loan	61	1	Hilton Brentwood Nashville	NAP	9000 Overlook Boulevard	Brentwood	Williamson	TN	37027
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	NAP	100 Northampton Street	Easton	Northampton	PA	18042
17	Loan	68	1	Sawmill Apartments	NAP	3708 Lickridge Lane North Drive	Indianapolis	Marion	IN	46237
18	Loan		1	Star Braeswood	NAP	4055 South Braeswood Boulevard	Houston	Harris	TX	77025
19	Loan	69, 70	1	East Hialeah Marketplace	NAP	3400 Northwest 79th Street	Miami	Miami-Dade	FL	33147
20	Loan		1	Guardian Storage Superior	NAP	1555 South 76th Street	Superior	Boulder	CO	80027
21	Loan	71	1	Storage Etc Carson	NAP	20501 South Main Street	Carson	Los Angeles	CA	90745
22	Loan		1	Market Plaza	NAP	7001 Northwest Expressway	Oklahoma City	Oklahoma	OK	73132
23	Loan	72, 73, 74	1	368 East 152nd Street	NAP	368 East 152nd Street	Bronx	Bronx	NY	10455
24	Loan	75, 76	1	Northside Station	NAP	300-314 North College Street	Charlotte	Mecklenburg	NC	28202
25	Loan		1	Renaissance Meadowlands Hotel	NAP	801 Rutherford Avenue	Rutherford	Bergen	NJ	07070
26	Loan	77, 78	1	583-589 Knickerbocker	NAP	583-589 Knickerbocker Avenue	Brooklyn	Kings	NY	11221
27	Loan		1	Guardian Storage Greeley	NAP	2600 36th Avenue	Greeley	Weld	CO	80634
28	Loan	79, 80	1	Space Station Storage	NAP	515 Highway 17	Clarkesville	Habersham	GA	30523
29	Loan	81, 82	1	2754 Creston Avenue	NAP	2754 Creston Avenue	Bronx	Bronx	NY	10468
30	Loan	83	1	Andover Bay Apartments	NAP	7450 39th Place North	Saint Petersburg	Pinellas	FL	33709
31	Loan	84, 85, 86	2	Creston & Prospect	NAP	Various	Bronx	Bronx	NY	Various
31.01	Property		1	2267 Creston Avenue		2267 Creston Avenue	Bronx	Bronx	NY	10453
31.02	Property		1	2427 Prospect Avenue		2427 Prospect Avenue	Bronx	Bronx	NY	10458

A-1-4

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	Retail	Super Regional Mall	1973	2004	412,033	SF	1,274.17	75,000,000	75,000,000
2	Loan	20	1	Cheyenne Mountain Resort	Hospitality	Full Service	1985	2018-2024	316	Rooms	237,341.77	75,000,000	75,000,000
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	Manufactured Housing	Manufactured Housing	Various	NAP	1,286	Pads	50,544.32	65,000,000	65,000,000
3.01	Property		1	Sunshine MH and RV Community	Manufactured Housing	Manufactured Housing	1972	NAP	411	Pads		20,150,000	20,150,000
3.02	Property		1	Bradenton Estates	Manufactured Housing	Manufactured Housing	1950	NAP	85	Pads		5,900,000	5,900,000
3.03	Property		1	Arcadia Estates	Manufactured Housing	Manufactured Housing	1972	NAP	94	Pads		5,500,000	5,500,000
3.04	Property		1	Mount Dora Estates	Manufactured Housing	Manufactured Housing	1938-1945	NAP	139	Pads		5,400,000	5,400,000
3.05	Property		1	Citrus River Village I	Manufactured Housing	Manufactured Housing	1984	NAP	135	Pads		5,250,000	5,250,000
3.06	Property		1	Fort Pierce Estates	Manufactured Housing	Manufactured Housing	1970	NAP	54	Pads		3,850,000	3,850,000
3.07	Property		1	Lakeside Gardens	Manufactured Housing	Manufactured Housing	1973	NAP	54	Pads		3,200,000	3,200,000
3.08	Property		1	Titusville Estates	Manufactured Housing	Manufactured Housing	1963	NAP	35	Pads		2,200,000	2,200,000
3.09	Property		1	Avon Park Village	Manufactured Housing	Manufactured Housing	1946	NAP	43	Pads		2,000,000	2,000,000
3.10	Property		1	Oak Shores	Manufactured Housing	Manufactured Housing	1946	NAP	48	Pads		2,000,000	2,000,000
3.11	Property		1	Holiday Haven	Manufactured Housing	Manufactured Housing	1972	NAP	24	Pads		1,600,000	1,600,000
3.12	Property		1	Bonnet Lake Estates	Manufactured Housing	Manufactured Housing	1958	NAP	38	Pads		1,500,000	1,500,000
3.13	Property		1	Cedar Circle	Manufactured Housing	Manufactured Housing	1964	NAP	24	Pads		1,500,000	1,500,000
3.14	Property		1	98 Estates	Manufactured Housing	Manufactured Housing	1955	NAP	53	Pads		1,450,000	1,450,000
3.15	Property		1	Friendly Park	Manufactured Housing	Manufactured Housing	1971	NAP	21	Pads		1,300,000	1,300,000
3.16	Property		1	Fontana Cove	Manufactured Housing	Manufactured Housing	1956	NAP	17	Pads		1,300,000	1,300,000
3.17	Property		1	Hudson Springs	Manufactured Housing	Manufactured Housing	1985	NAP	11	Pads		900,000	900,000
4	Loan	9, 25	1	Hamburg Pavilion	Retail	Anchored	1997-2005	NAP	874,095	SF	108.11	54,500,000	54,500,000
5	Loan	9	1	Verde Apartments	Multifamily	Garden	1975	2024	2,245	Units	34,743.88	48,000,000	48,000,000
6	Loan		1	Hotel Fort Des Moines	Hospitality	Full Service	1919	2021	287	Rooms	134,146.34	38,500,000	38,500,000
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	Office	Suburban	2014	NAP	357,481	SF	405.62	31,500,000	31,500,000
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	Hospitality	Select Service	Various	Various	7,677	Rooms	28,657.03	30,000,000	30,000,000
8.01	Property		1	Larkspur Landing Marin County	Hospitality	Select Service	1987	2020	146	Rooms		1,400,295	1,400,295
8.02	Property		1	San Mateo Foster City	Hospitality	Select Service	1987	2023	147	Rooms		1,244,756	1,244,756
8.03	Property		1	Lincroft Red Bank	Hospitality	Select Service	1988	2020	146	Rooms		1,104,727	1,104,727
8.04	Property		1	Rye	Hospitality	Select Service	1988	2023	145	Rooms		1,073,264	1,073,264
8.05	Property		1	Los Angeles Torrance Palos Verdes	Hospitality	Select Service	1988	2020	149	Rooms		1,042,245	1,042,245
8.06	Property		1	San Jose Cupertino	Hospitality	Select Service	1988	2019	149	Rooms		995,716	995,716
8.07	Property		1	Boulder	Hospitality	Select Service	1987	2020	149	Rooms		933,235	933,235
8.08	Property		1	Palm Springs	Hospitality	Select Service	1988	2021	149	Rooms		886,263	886,263
8.09	Property		1	Los Angeles Hacienda Heights	Hospitality	Select Service	1990	2020	150	Rooms		855,687	855,687
8.10	Property		1	Seattle South Center	Hospitality	Select Service	1989	2020	149	Rooms		840,177	840,177
8.11	Property		1	West Palm Beach	Hospitality	Select Service	1986	2020	149	Rooms		715,657	715,657
8.12	Property		1	Norwalk	Hospitality	Select Service	1990	2021	145	Rooms		715,657	715,657
8.13	Property		1	Tampa Westshore	Hospitality	Select Service	1989	2020	145	Rooms		715,657	715,657
8.14	Property		1	Boston Andover	Hospitality	Select Service	1989	2023	146	Rooms		684,638	684,638
8.15	Property		1	Nashville Airport	Hospitality	Select Service	1988	2019	145	Rooms		669,129	669,129
8.16	Property		1	St. Petersburg Clearwater	Hospitality	Select Service	1988	2020	149	Rooms		653,176	653,176
8.17	Property		1	Raleigh Cary	Hospitality	Select Service	1988	2019	149	Rooms		653,176	653,176
8.18	Property		1	New Haven Wallingford	Hospitality	Select Service	1990	2023	149	Rooms		653,176	653,176
8.19	Property		1	Detroit Livonia	Hospitality	Select Service	1988	2023	149	Rooms		606,647	606,647
8.20	Property		1	Phoenix Mesa	Hospitality	Select Service	1985	2019	149	Rooms		606,647	606,647
8.21	Property		1	Phoenix North Metrocenter	Hospitality	Select Service	1987	2023	146	Rooms		575,628	575,628
8.22	Property		1	Annapolis	Hospitality	Select Service	1989	2021	149	Rooms		575,628	575,628
8.23	Property		1	Ft. Lauderdale Plantation	Hospitality	Select Service	1988	2023	149	Rooms		560,118	560,118
8.24	Property		1	Detroit Metro Airport	Hospitality	Select Service	1987	2023	146	Rooms		560,118	560,118
8.25	Property		1	St. Louis Creve Coeur	Hospitality	Select Service	1987	2024	154	Rooms		544,609	544,609
8.26	Property		1	Chicago Oakbrook Terrace	Hospitality	Select Service	1986	2020	147	Rooms		544,609	544,609
8.27	Property		1	Chicago Lincolnshire	Hospitality	Select Service	1987	2020	146	Rooms		529,099	529,099
8.28	Property		1	Chicago Waukegan Gurnee	Hospitality	Select Service	1986	2023	149	Rooms		513,589	513,589
8.29	Property		1	Birmingham Homewood	Hospitality	Select Service	1988	2020	140	Rooms		513,589	513,589
8.30	Property		1	Portland Beaverton	Hospitality	Select Service	1989	2023	149	Rooms		497,637	497,637
8.31	Property		1	Greenville Haywood Mall	Hospitality	Select Service	1988	2020	146	Rooms		497,637	497,637
8.32	Property		1	Denver Tech Center	Hospitality	Select Service	1987	2023	155	Rooms		482,127	482,127
8.33	Property		1	Bakersfield	Hospitality	Select Service	1988	2020	146	Rooms		482,127	482,127
8.34	Property		1	Charlottesville North	Hospitality	Select Service	1989	2024	150	Rooms		482,127	482,127
8.35	Property		1	Atlanta Airport South	Hospitality	Select Service	1986	2020	144	Rooms		482,127	482,127
8.36	Property		1	St. Louis Westport Plaza	Hospitality	Select Service	1987	2024	149	Rooms		466,617	466,617
8.37	Property		1	Atlanta Perimeter Center	Hospitality	Select Service	1987	2019	145	Rooms		466,617	466,617
8.38	Property		1	Kansas City Overland Park Metcalf	Hospitality	Select Service	1989	2024	149	Rooms		435,598	435,598
8.39	Property		1	San Antonio Downtown Market Square	Hospitality	Select Service	1990	2022	149	Rooms		435,598	435,598
8.40	Property		1	Silver Spring North	Hospitality	Select Service	1988	2021	146	Rooms		435,598	435,598
8.41	Property		1	Indianapolis Castleton	Hospitality	Select Service	1987	2020	146	Rooms		433,826	433,826
8.42	Property		1	Memphis Airport	Hospitality	Select Service	1987	2022	145	Rooms		389,069	389,069
8.43	Property		1	Chicago Highland Park	Hospitality	Select Service	1988	2020	149	Rooms		352,733	352,733
8.44	Property		1	Minneapolis St Paul Airport	Hospitality	Select Service	1987	2023	146	Rooms		352,733	352,733
8.45	Property		1	Dallas Plano Parkway	Hospitality	Select Service	1988	2022	149	Rooms		298,227	298,227
8.46	Property		1	Atlanta Duluth/Gwinnett Place	Hospitality	Select Service	1987	2024	146	Rooms		271,196	271,196
8.47	Property		1	Poughkeepsie	Hospitality	Select Service	1988	2020	149	Rooms		264,549	264,549
8.48	Property		1	Denver Stapleton	Hospitality	Select Service	1987	2023	146	Rooms		254,801	254,801
8.49	Property		1	Dallas Richardson at Spring Valley	Hospitality	Select Service	1988	2023	149	Rooms		252,142	252,142
8.50	Property		1	Charlotte South Park	Hospitality	Select Service	1988	2019	149	Rooms		0	0
8.51	Property		1	Fresno	Hospitality	Select Service	1990	2021	146	Rooms		0	0
8.52	Property		1	Philadelphia Devon	Hospitality	Select Service	1989	2019	149	Rooms		0	0
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	Self Storage	Self Storage	Various	Various	2,460,347	SF	73.16	27,750,000	27,750,000
9.01	Property		1	Carroll	Self Storage	Self Storage	1994-2005	NAP	219,400	SF		2,505,208	2,505,208
9.02	Property		1	Enterprise - Rucker Blvd	Self Storage	Self Storage	2005	2019	186,240	SF		2,239,271	2,239,271
9.03	Property		1	West Memphis	Self Storage	Self Storage	2004	2022	131,220	SF		2,001,083	2,001,083
9.04	Property		1	Belpre	Self Storage	Self Storage	1989-2015	NAP	136,250	SF		1,194,792	1,194,792
9.05	Property		1	Marietta	Self Storage	Self Storage	1980-2019	NAP	107,700	SF		1,179,375	1,179,375
9.06	Property		1	Enterprise - Geneva Hwy	Self Storage	Self Storage	1997	2019	142,125	SF		1,015,188	1,015,188
9.07	Property		1	Parkersburg - Garfield Ave	Self Storage	Self Storage	1982	1987, 1988, 1991, 1996, 2003, 2007	98,750	SF		1,002,083	1,002,083
9.08	Property		1	Bridgeport	Self Storage	Self Storage	2019	2020, 2023	75,080	SF		886,458	886,458

A-1-5

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)
9.09	Property		1	Enterprise - Salem Rd	Self Storage	Self Storage	1964, 2016	NAP	74,585	SF		859,479	859,479
9.10	Property		1	Elizabethton	Self Storage	Self Storage	2019	2023	48,550	SF		693,750	693,750
9.11	Property		1	Cedar Lake	Self Storage	Self Storage	1930-1999	NAP	73,317	SF		633,625	633,625
9.12	Property		1	Kannapolis	Self Storage	Self Storage	1987	2018	41,375	SF		621,292	621,292
9.13	Property		1	Johnson City - South Roan	Self Storage	Self Storage	2004	2009	34,500	SF		620,521	620,521
9.14	Property		1	Cincinnati	Self Storage	Self Storage	1901	2001	46,165	SF		592,000	592,000
9.15	Property		1	Mooresville	Self Storage	Self Storage	1985	2003	48,260	SF		568,875	568,875
9.16	Property		1	Bloomington	Self Storage	Self Storage	2000-2001	NAP	34,325	SF		544,979	544,979
9.17	Property		1	Newton	Self Storage	Self Storage	1983	NAP	42,050	SF		544,208	544,208
9.18	Property		1	Proctorville	Self Storage	Self Storage	2019-2022	2022	47,050	SF		531,875	531,875
9.19	Property		1	Kingsport - Brookside School	Self Storage	Self Storage	1956	2019	29,375	SF		516,458	516,458
9.20	Property		1	Bristol	Self Storage	Self Storage	1999	NAP	35,250	SF		489,479	489,479
9.21	Property		1	Hurricane	Self Storage	Self Storage	2017	2021	31,175	SF		485,625	485,625
9.22	Property		1	Blountville	Self Storage	Self Storage	2013	NAP	30,950	SF		481,771	481,771
9.23	Property		1	Little Rock	Self Storage	Self Storage	1994	2022	45,150	SF		479,458	479,458
9.24	Property		1	Cedar Lake - Wicker Ave	Self Storage	Self Storage	2018-2022	NAP	65,600	SF		477,917	477,917
9.25	Property		1	Clarksville	Self Storage	Self Storage	2001	2011	56,350	SF		458,646	458,646
9.26	Property		1	Parkersburg	Self Storage	Self Storage	2002	2018, 2019	54,525	SF		450,938	450,938
9.27	Property		1	Piney Flats	Self Storage	Self Storage	2012	2014	28,275	SF		393,125	393,125
9.28	Property		1	Cross Lanes	Self Storage	Self Storage	2014	NAP	26,150	SF		393,125	393,125
9.29	Property		1	Shelby	Self Storage	Self Storage	1978, 1994	NAP	43,250	SF		385,417	385,417
9.30	Property		1	Batesville	Self Storage	Self Storage	2000	2013	35,950	SF		385,417	385,417
9.31	Property		1	Greeneville	Self Storage	Self Storage	2006	NAP	19,350	SF		354,583	354,583
9.32	Property		1	Cleveland - N. Washington	Self Storage	Self Storage	2000	NAP	23,090	SF		331,458	331,458
9.33	Property		1	Morgantown - Lower Aarons	Self Storage	Self Storage	1998	NAP	32,200	SF		331,458	331,458
9.34	Property		1	Morgantown - Canyon Rd	Self Storage	Self Storage	2008	2014	34,050	SF		323,750	323,750
9.35	Property		1	Asheville	Self Storage	Self Storage	2015	NAP	12,080	SF		308,333	308,333
9.36	Property		1	Splendora - Old Hwy 59N	Self Storage	Self Storage	1992	NAP	23,300	SF		260,542	260,542
9.37	Property		1	Nitro - 1st Ave S	Self Storage	Self Storage	2008	2010	19,250	SF		242,813	242,813
9.38	Property		1	Elkview	Self Storage	Self Storage	1994, 1999	2009	29,150	SF		231,250	231,250
9.39	Property		1	Nitro - 4131 1st St	Self Storage	Self Storage	1982	1991, 1999, 2004, 2008	25,775	SF		223,542	223,542
9.40	Property		1	Splendora - US-59	Self Storage	Self Storage	2006	NAP	21,400	SF		185,000	185,000
9.41	Property		1	Conroe - Hwy 105E	Self Storage	Self Storage	2001	2013	16,200	SF		177,292	177,292
9.42	Property		1	Coolville	Self Storage	Self Storage	2014	NAP	19,800	SF		165,729	165,729
9.43	Property		1	Little Hocking	Self Storage	Self Storage	2009	NAP	19,910	SF		154,167	154,167
9.44	Property		1	Ravenswood	Self Storage	Self Storage	2021	NAP	11,925	SF		149,542	149,542
9.45	Property		1	Racine	Self Storage	Self Storage	1999	NAP	19,650	SF		141,833	141,833
9.46	Property		1	Cedar Lake - 127th Pl.	Self Storage	Self Storage	2004	NAP	12,600	SF		124,875	124,875
9.47	Property		1	Conroe - Woodland Forest	Self Storage	Self Storage	2001	NAP	10,200	SF		100,208	100,208
9.48	Property		1	Nitro - 11th St	Self Storage	Self Storage	1994	NAP	9,950	SF		90,958	90,958
9.49	Property		1	Conroe - Bryant Rd	Self Storage	Self Storage	1995	NAP	9,200	SF		66,292	66,292
9.50	Property		1	Cleveland - CR388	Self Storage	Self Storage	1970	1983	10,800	SF		57,813	57,813
9.51	Property		1	Nitro - 503 Main Ave	Self Storage	Self Storage	1996	NAP	6,175	SF		51,646	51,646
9.52	Property		1	Nitro - 1202 Main Ave	Self Storage	Self Storage	1956	2001	5,350	SF		45,479	45,479
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	Multifamily	Mid Rise	Various	Various	488	Units	186,946.72	27,230,000	27,230,000
10.01	Property		1	Briarwood	Multifamily	Mid Rise	Various	Various	382	Units		21,315,287	21,315,287
10.02	Property		1	Prospect	Multifamily	Mid Rise	Various	Various	106	Units		5,914,713	5,914,713
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	Multifamily	Mid Rise	2024	NAP	55	Units	436,363.64	24,000,000	24,000,000
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	Hospitality	Extended Stay/Limited Service	2017	NAP	212	Rooms	103,773.58	22,000,000	22,000,000
13	Loan	51	1	2785 Broadway	Mixed Use	Multifamily/Retail	1900	2020	65	Units	323,076.92	21,000,000	21,000,000
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	Multifamily	Various	Various	NAP	1,790	Units	167,597.77	20,000,000	20,000,000
14.01	Property		1	Sentral Union Station	Multifamily	High Rise	2018	NAP	579	Units		7,619,048	7,619,048
14.02	Property		1	Sentral Michigan Avenue	Multifamily	High Rise	2019	NAP	479	Units		5,066,667	5,066,667
14.03	Property		1	Sentral SoBro	Multifamily	High Rise	2021	NAP	299	Units		3,047,619	3,047,619
14.04	Property		1	Sentral Wynwood	Multifamily	Mid Rise	2020	NAP	175	Units		2,476,190	2,476,190
14.05	Property		1	Sentral at Austin 1614	Multifamily	Mid Rise	2019	NAP	119	Units		990,476	990,476
14.06	Property		1	Sentral at Austin 1630	Multifamily	Mid Rise	2018	NAP	139	Units		800,000	800,000
15	Loan	61	1	Hilton Brentwood Nashville	Hospitality	Full Service	1989	2017	203	Rooms	89,901.48	18,250,000	18,250,000
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	Multifamily	Mid Rise	1880, 2023	2023	38	Units	460,526.32	17,500,000	17,500,000
17	Loan	68	1	Sawmill Apartments	Multifamily	Garden	1968	2022-2024	216	Units	71,759.26	15,500,000	15,500,000
18	Loan		1	Star Braeswood	Multifamily	Garden	1972	2023	153	Units	91,503.27	14,000,000	14,000,000
19	Loan	69, 70	1	East Hialeah Marketplace	Retail	Anchored	2017	2023	66,873	SF	207.03	13,845,000	13,845,000
20	Loan		1	Guardian Storage Superior	Self Storage	Self Storage	2012	NAP	79,373	SF	166.30	13,200,000	13,200,000
21	Loan	71	1	Storage Etc Carson	Self Storage	Self Storage	1975, 1979-1981	NAP	2,407	Units	5,276.28	12,700,000	12,700,000
22	Loan		1	Market Plaza	Retail	Anchored	1979	NAP	153,351	SF	80.21	12,300,000	12,300,000
23	Loan	72, 73, 74	1	368 East 152nd Street	Multifamily	Mid Rise	2024	NAP	32	Units	350,000.00	11,200,000	11,200,000
24	Loan	75, 76	1	Northside Station	Retail	Unanchored	1936, 1946	2016	36,676	SF	289.02	10,600,000	10,600,000
25	Loan		1	Renaissance Meadowlands Hotel	Hospitality	Full Service	2000	2022	167	Rooms	61,077.84	10,200,000	10,200,000
26	Loan	77, 78	1	583-589 Knickerbocker	Multifamily	Low Rise	1920	2024	22	Units	440,909.09	9,700,000	9,700,000
27	Loan		1	Guardian Storage Greeley	Self Storage	Self Storage	1995	NAP	75,960	SF	110.58	8,400,000	8,400,000
28	Loan	79, 80	1	Space Station Storage	Self Storage	Self Storage	2020	2023	104,055	SF	70.16	7,300,000	7,300,000
29	Loan	81, 82	1	2754 Creston Avenue	Multifamily	Mid Rise	2024	NAP	22	Units	318,181.82	7,000,000	7,000,000
30	Loan	83	1	Andover Bay Apartments	Multifamily	Garden	2008, 2011, 2015, 2016	NAP	45	Units	144,888.89	6,520,000	6,520,000
31	Loan	84, 85, 86	2	Creston & Prospect	Multifamily	Low Rise	1910	2023	19	Units	236,842.11	4,500,000	4,500,000
31.01	Property		1	2267 Creston Avenue	Multifamily	Low Rise	1910	2023	10	Units		2,390,000	2,390,000
31.02	Property		1	2427 Prospect Avenue	Multifamily	Low Rise	1910	2023	9	Units		2,110,000	2,110,000

A-1-6

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)
							1		2		2
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	75,000,000	5.37000%	0.017956%	5.352044%	NAP	340,286.46	NAP	4,083,437.52	Interest Only	No
2	Loan	20	1	Cheyenne Mountain Resort	75,000,000	7.45000%	0.017956%	7.432044%	NAP	472,092.01	NAP	5,665,104.12	Interest Only	No
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	65,000,000	6.58000%	0.017956%	6.562044%	NAP	361,366.90	NAP	4,336,402.80	Interest Only	No
3.01	Property		1	Sunshine MH and RV Community	20,150,000
3.02	Property		1	Bradenton Estates	5,900,000
3.03	Property		1	Arcadia Estates	5,500,000
3.04	Property		1	Mount Dora Estates	5,400,000
3.05	Property		1	Citrus River Village I	5,250,000
3.06	Property		1	Fort Pierce Estates	3,850,000
3.07	Property		1	Lakeside Gardens	3,200,000
3.08	Property		1	Titusville Estates	2,200,000
3.09	Property		1	Avon Park Village	2,000,000
3.10	Property		1	Oak Shores	2,000,000
3.11	Property		1	Holiday Haven	1,600,000
3.12	Property		1	Bonnet Lake Estates	1,500,000
3.13	Property		1	Cedar Circle	1,500,000
3.14	Property		1	98 Estates	1,450,000
3.15	Property		1	Friendly Park	1,300,000
3.16	Property		1	Fontana Cove	1,300,000
3.17	Property		1	Hudson Springs	900,000
4	Loan	9, 25	1	Hamburg Pavilion	54,500,000	6.84000%	0.017956%	6.822044%	NAP	314,964.58	NAP	3,779,574.96	Interest Only	No
5	Loan	9	1	Verde Apartments	48,000,000	6.79000%	0.017956%	6.772044%	NAP	275,372.22	NAP	3,304,466.64	Interest Only	No
6	Loan		1	Hotel Fort Des Moines	38,500,000	7.16000%	0.017956%	7.142044%	NAP	232,907.18	NAP	2,794,886.16	Interest Only	No
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	31,500,000	6.96000%	0.017956%	6.942044%	NAP	185,237.50	NAP	2,222,850.00	Interest Only	No
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	30,000,000	6.283298%	0.016956%	6.266342%	NAP	159,264.15	NAP	1,911,169.80	Interest Only	No
8.01	Property		1	Larkspur Landing Marin County	1,400,295
8.02	Property		1	San Mateo Foster City	1,244,756
8.03	Property		1	Lincroft Red Bank	1,104,727
8.04	Property		1	Rye	1,073,264
8.05	Property		1	Los Angeles Torrance Palos Verdes	1,042,245
8.06	Property		1	San Jose Cupertino	995,716
8.07	Property		1	Boulder	933,235
8.08	Property		1	Palm Springs	886,263
8.09	Property		1	Los Angeles Hacienda Heights	855,687
8.10	Property		1	Seattle South Center	840,177
8.11	Property		1	West Palm Beach	715,657
8.12	Property		1	Norwalk	715,657
8.13	Property		1	Tampa Westshore	715,657
8.14	Property		1	Boston Andover	684,638
8.15	Property		1	Nashville Airport	669,129
8.16	Property		1	St. Petersburg Clearwater	653,176
8.17	Property		1	Raleigh Cary	653,176
8.18	Property		1	New Haven Wallingford	653,176
8.19	Property		1	Detroit Livonia	606,647
8.20	Property		1	Phoenix Mesa	606,647
8.21	Property		1	Phoenix North Metrocenter	575,628
8.22	Property		1	Annapolis	575,628
8.23	Property		1	Ft. Lauderdale Plantation	560,118
8.24	Property		1	Detroit Metro Airport	560,118
8.25	Property		1	St. Louis Creve Coeur	544,609
8.26	Property		1	Chicago Oakbrook Terrace	544,609
8.27	Property		1	Chicago Lincolnshire	529,099
8.28	Property		1	Chicago Waukegan Gurnee	513,589
8.29	Property		1	Birmingham Homewood	513,589
8.30	Property		1	Portland Beaverton	497,637
8.31	Property		1	Greenville Haywood Mall	497,637
8.32	Property		1	Denver Tech Center	482,127
8.33	Property		1	Bakersfield	482,127
8.34	Property		1	Charlottesville North	482,127
8.35	Property		1	Atlanta Airport South	482,127
8.36	Property		1	St. Louis Westport Plaza	466,617
8.37	Property		1	Atlanta Perimeter Center	466,617
8.38	Property		1	Kansas City Overland Park Metcalf	435,598
8.39	Property		1	San Antonio Downtown Market Square	435,598
8.40	Property		1	Silver Spring North	435,598
8.41	Property		1	Indianapolis Castleton	433,826
8.42	Property		1	Memphis Airport	389,069
8.43	Property		1	Chicago Highland Park	352,733
8.44	Property		1	Minneapolis St Paul Airport	352,733
8.45	Property		1	Dallas Plano Parkway	298,227
8.46	Property		1	Atlanta Duluth/Gwinnett Place	271,196
8.47	Property		1	Poughkeepsie	264,549
8.48	Property		1	Denver Stapleton	254,801
8.49	Property		1	Dallas Richardson at Spring Valley	252,142
8.50	Property		1	Charlotte South Park	0
8.51	Property		1	Fresno	0
8.52	Property		1	Philadelphia Devon	0
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	27,750,000	5.97000%	0.019206%	5.950794%	NAP	139,973.70	NAP	1,679,684.40	Interest Only	No
9.01	Property		1	Carroll	2,505,208
9.02	Property		1	Enterprise - Rucker Blvd	2,239,271
9.03	Property		1	West Memphis	2,001,083
9.04	Property		1	Belpre	1,194,792
9.05	Property		1	Marietta	1,179,375
9.06	Property		1	Enterprise - Geneva Hwy	1,015,188
9.07	Property		1	Parkersburg - Garfield Ave	1,002,083
9.08	Property		1	Bridgeport	886,458

A-1-7

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)
							1		2		2
9.09	Property		1	Enterprise - Salem Rd	859,479
9.10	Property		1	Elizabethton	693,750
9.11	Property		1	Cedar Lake	633,625
9.12	Property		1	Kannapolis	621,292
9.13	Property		1	Johnson City - South Roan	620,521
9.14	Property		1	Cincinnati	592,000
9.15	Property		1	Mooresville	568,875
9.16	Property		1	Bloomington	544,979
9.17	Property		1	Newton	544,208
9.18	Property		1	Proctorville	531,875
9.19	Property		1	Kingsport - Brookside School	516,458
9.20	Property		1	Bristol	489,479
9.21	Property		1	Hurricane	485,625
9.22	Property		1	Blountville	481,771
9.23	Property		1	Little Rock	479,458
9.24	Property		1	Cedar Lake - Wicker Ave	477,917
9.25	Property		1	Clarksville	458,646
9.26	Property		1	Parkersburg	450,938
9.27	Property		1	Piney Flats	393,125
9.28	Property		1	Cross Lanes	393,125
9.29	Property		1	Shelby	385,417
9.30	Property		1	Batesville	385,417
9.31	Property		1	Greeneville	354,583
9.32	Property		1	Cleveland - N. Washington	331,458
9.33	Property		1	Morgantown - Lower Aarons	331,458
9.34	Property		1	Morgantown - Canyon Rd	323,750
9.35	Property		1	Asheville	308,333
9.36	Property		1	Splendora - Old Hwy 59N	260,542
9.37	Property		1	Nitro - 1st Ave S	242,813
9.38	Property		1	Elkview	231,250
9.39	Property		1	Nitro - 4131 1st St	223,542
9.40	Property		1	Splendora - US-59	185,000
9.41	Property		1	Conroe - Hwy 105E	177,292
9.42	Property		1	Coolville	165,729
9.43	Property		1	Little Hocking	154,167
9.44	Property		1	Ravenswood	149,542
9.45	Property		1	Racine	141,833
9.46	Property		1	Cedar Lake - 127th Pl.	124,875
9.47	Property		1	Conroe - Woodland Forest	100,208
9.48	Property		1	Nitro - 11th St	90,958
9.49	Property		1	Conroe - Bryant Rd	66,292
9.50	Property		1	Cleveland - CR388	57,813
9.51	Property		1	Nitro - 503 Main Ave	51,646
9.52	Property		1	Nitro - 1202 Main Ave	45,479
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	27,230,000	6.56700%	0.017956%	6.549044%	NAP	151,085.84	NAP	1,813,030.08	Interest Only	No
10.01	Property		1	Briarwood	21,315,287
10.02	Property		1	Prospect	5,914,713
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	24,000,000	7.17000%	0.017956%	7.152044%	NAP	145,391.67	NAP	1,744,700.04	Interest Only	No
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	22,000,000	7.57800%	0.017956%	7.560044%	NAP	140,859.58	NAP	1,690,314.96	Interest Only	No
13	Loan	51	1	2785 Broadway	21,000,000	6.30000%	0.017956%	6.282044%	NAP	111,781.25	NAP	1,341,375.00	Interest Only	No
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	20,000,000	5.17971%	0.017956%	5.161754%	NAP	87,527.51	NAP	1,050,330.12	Interest Only	No
14.01	Property		1	Sentral Union Station	7,619,048
14.02	Property		1	Sentral Michigan Avenue	5,066,667
14.03	Property		1	Sentral SoBro	3,047,619
14.04	Property		1	Sentral Wynwood	2,476,190
14.05	Property		1	Sentral at Austin 1614	990,476
14.06	Property		1	Sentral at Austin 1630	800,000
15	Loan	61	1	Hilton Brentwood Nashville	18,250,000	7.63000%	0.017956%	7.612044%	NAP	117,651.24	NAP	1,411,814.88	Interest Only	No
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	17,500,000	6.74000%	0.017956%	6.722044%	NAP	99,656.83	NAP	1,195,881.96	Interest Only	No
17	Loan	68	1	Sawmill Apartments	15,500,000	6.10000%	0.017956%	6.082044%	NAP	79,886.00	NAP	958,632.00	Interest Only	No
18	Loan		1	Star Braeswood	14,000,000	6.87000%	0.017956%	6.852044%	NAP	81,263.19	NAP	975,158.28	Interest Only	No
19	Loan	69, 70	1	East Hialeah Marketplace	13,845,000	6.81200%	0.017956%	6.794044%	NAP	79,685.03	NAP	956,220.36	Interest Only	No
20	Loan		1	Guardian Storage Superior	13,200,000	6.84100%	0.017956%	6.823044%	NAP	76,296.15	NAP	915,553.80	Interest Only	No
21	Loan	71	1	Storage Etc Carson	12,700,000	5.85500%	0.017956%	5.837044%	NAP	62,826.05	NAP	753,912.60	Interest Only	No
22	Loan		1	Market Plaza	12,300,000	7.01500%	0.017956%	6.997044%	NAP	72,902.41	NAP	874,828.92	Interest Only	No
23	Loan	72, 73, 74	1	368 East 152nd Street	11,200,000	7.11500%	0.017956%	7.097044%	NAP	67,328.98	NAP	807,947.76	Interest Only	No
24	Loan	75, 76	1	Northside Station	10,600,000	7.02500%	0.017956%	7.007044%	NAP	62,916.03	NAP	754,992.36	Interest Only	No
25	Loan		1	Renaissance Meadowlands Hotel	10,200,000	6.76900%	0.017956%	6.751044%	NAP	58,335.62	NAP	700,027.44	Interest Only	No
26	Loan	77, 78	1	583-589 Knickerbocker	9,700,000	6.72000%	0.017956%	6.702044%	NAP	55,074.44	NAP	660,893.28	Interest Only	No
27	Loan		1	Guardian Storage Greeley	8,400,000	6.82800%	0.017956%	6.810044%	NAP	48,459.83	NAP	581,517.96	Interest Only	No
28	Loan	79, 80	1	Space Station Storage	7,300,000	6.53600%	0.017956%	6.518044%	NAP	40,312.90	NAP	483,754.80	Interest Only	No
29	Loan	81, 82	1	2754 Creston Avenue	7,000,000	6.83000%	0.017956%	6.812044%	NAP	40,395.02	NAP	484,740.24	Interest Only	No
30	Loan	83	1	Andover Bay Apartments	6,520,000	5.96600%	0.017956%	5.948044%	NAP	32,865.48	NAP	394,385.76	Interest Only	No
31	Loan	84, 85, 86	2	Creston & Prospect	4,256,621	6.88700%	0.017956%	6.869044%	29,597.89	NAP	355,174.68	NAP	Amortizing Balloon	No
31.01	Property		1	2267 Creston Avenue	2,260,738
31.02	Property		1	2427 Prospect Avenue	1,995,882

A-1-8

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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	Seasoning (Mos.)
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	Actual/360	60	59	60	59	0	0	10/28/2024	1
2	Loan	20	1	Cheyenne Mountain Resort	Actual/360	60	59	60	59	0	0	10/10/2024	1
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	Actual/360	60	60	60	60	0	0	12/6/2024	0
3.01	Property		1	Sunshine MH and RV Community
3.02	Property		1	Bradenton Estates
3.03	Property		1	Arcadia Estates
3.04	Property		1	Mount Dora Estates
3.05	Property		1	Citrus River Village I
3.06	Property		1	Fort Pierce Estates
3.07	Property		1	Lakeside Gardens
3.08	Property		1	Titusville Estates
3.09	Property		1	Avon Park Village
3.10	Property		1	Oak Shores
3.11	Property		1	Holiday Haven
3.12	Property		1	Bonnet Lake Estates
3.13	Property		1	Cedar Circle
3.14	Property		1	98 Estates
3.15	Property		1	Friendly Park
3.16	Property		1	Fontana Cove
3.17	Property		1	Hudson Springs
4	Loan	9, 25	1	Hamburg Pavilion	Actual/360	60	59	60	59	0	0	10/29/2024	1
5	Loan	9	1	Verde Apartments	Actual/360	60	60	60	60	0	0	11/20/2024	0
6	Loan		1	Hotel Fort Des Moines	Actual/360	60	60	60	60	0	0	11/19/2024	0
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	Actual/360	60	56	60	56	0	0	7/19/2024	4
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	Actual/360	60	60	60	60	0	0	12/4/2024	0
8.01	Property		1	Larkspur Landing Marin County
8.02	Property		1	San Mateo Foster City
8.03	Property		1	Lincroft Red Bank
8.04	Property		1	Rye
8.05	Property		1	Los Angeles Torrance Palos Verdes
8.06	Property		1	San Jose Cupertino
8.07	Property		1	Boulder
8.08	Property		1	Palm Springs
8.09	Property		1	Los Angeles Hacienda Heights
8.10	Property		1	Seattle South Center
8.11	Property		1	West Palm Beach
8.12	Property		1	Norwalk
8.13	Property		1	Tampa Westshore
8.14	Property		1	Boston Andover
8.15	Property		1	Nashville Airport
8.16	Property		1	St. Petersburg Clearwater
8.17	Property		1	Raleigh Cary
8.18	Property		1	New Haven Wallingford
8.19	Property		1	Detroit Livonia
8.20	Property		1	Phoenix Mesa
8.21	Property		1	Phoenix North Metrocenter
8.22	Property		1	Annapolis
8.23	Property		1	Ft. Lauderdale Plantation
8.24	Property		1	Detroit Metro Airport
8.25	Property		1	St. Louis Creve Coeur
8.26	Property		1	Chicago Oakbrook Terrace
8.27	Property		1	Chicago Lincolnshire
8.28	Property		1	Chicago Waukegan Gurnee
8.29	Property		1	Birmingham Homewood
8.30	Property		1	Portland Beaverton
8.31	Property		1	Greenville Haywood Mall
8.32	Property		1	Denver Tech Center
8.33	Property		1	Bakersfield
8.34	Property		1	Charlottesville North
8.35	Property		1	Atlanta Airport South
8.36	Property		1	St. Louis Westport Plaza
8.37	Property		1	Atlanta Perimeter Center
8.38	Property		1	Kansas City Overland Park Metcalf
8.39	Property		1	San Antonio Downtown Market Square
8.40	Property		1	Silver Spring North
8.41	Property		1	Indianapolis Castleton
8.42	Property		1	Memphis Airport
8.43	Property		1	Chicago Highland Park
8.44	Property		1	Minneapolis St Paul Airport
8.45	Property		1	Dallas Plano Parkway
8.46	Property		1	Atlanta Duluth/Gwinnett Place
8.47	Property		1	Poughkeepsie
8.48	Property		1	Denver Stapleton
8.49	Property		1	Dallas Richardson at Spring Valley
8.50	Property		1	Charlotte South Park
8.51	Property		1	Fresno
8.52	Property		1	Philadelphia Devon
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	Actual/360	60	59	60	59	0	0	10/31/2024	1
9.01	Property		1	Carroll
9.02	Property		1	Enterprise - Rucker Blvd
9.03	Property		1	West Memphis
9.04	Property		1	Belpre
9.05	Property		1	Marietta
9.06	Property		1	Enterprise - Geneva Hwy
9.07	Property		1	Parkersburg - Garfield Ave
9.08	Property		1	Bridgeport

A-1-9

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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	Seasoning (Mos.)
9.09	Property		1	Enterprise - Salem Rd
9.10	Property		1	Elizabethton
9.11	Property		1	Cedar Lake
9.12	Property		1	Kannapolis
9.13	Property		1	Johnson City - South Roan
9.14	Property		1	Cincinnati
9.15	Property		1	Mooresville
9.16	Property		1	Bloomington
9.17	Property		1	Newton
9.18	Property		1	Proctorville
9.19	Property		1	Kingsport - Brookside School
9.20	Property		1	Bristol
9.21	Property		1	Hurricane
9.22	Property		1	Blountville
9.23	Property		1	Little Rock
9.24	Property		1	Cedar Lake - Wicker Ave
9.25	Property		1	Clarksville
9.26	Property		1	Parkersburg
9.27	Property		1	Piney Flats
9.28	Property		1	Cross Lanes
9.29	Property		1	Shelby
9.30	Property		1	Batesville
9.31	Property		1	Greeneville
9.32	Property		1	Cleveland - N. Washington
9.33	Property		1	Morgantown - Lower Aarons
9.34	Property		1	Morgantown - Canyon Rd
9.35	Property		1	Asheville
9.36	Property		1	Splendora - Old Hwy 59N
9.37	Property		1	Nitro - 1st Ave S
9.38	Property		1	Elkview
9.39	Property		1	Nitro - 4131 1st St
9.40	Property		1	Splendora - US-59
9.41	Property		1	Conroe - Hwy 105E
9.42	Property		1	Coolville
9.43	Property		1	Little Hocking
9.44	Property		1	Ravenswood
9.45	Property		1	Racine
9.46	Property		1	Cedar Lake - 127th Pl.
9.47	Property		1	Conroe - Woodland Forest
9.48	Property		1	Nitro - 11th St
9.49	Property		1	Conroe - Bryant Rd
9.50	Property		1	Cleveland - CR388
9.51	Property		1	Nitro - 503 Main Ave
9.52	Property		1	Nitro - 1202 Main Ave
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	Actual/360	60	60	60	60	0	0	11/20/2024	0
10.01	Property		1	Briarwood
10.02	Property		1	Prospect
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	Actual/360	60	59	60	59	0	0	10/30/2024	1
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	Actual/360	60	59	60	59	0	0	10/29/2024	1
13	Loan	51	1	2785 Broadway	Actual/360	60	60	60	60	0	0	12/6/2024	0
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	Actual/360	60	59	60	59	0	0	11/5/2024	1
14.01	Property		1	Sentral Union Station
14.02	Property		1	Sentral Michigan Avenue
14.03	Property		1	Sentral SoBro
14.04	Property		1	Sentral Wynwood
14.05	Property		1	Sentral at Austin 1614
14.06	Property		1	Sentral at Austin 1630
15	Loan	61	1	Hilton Brentwood Nashville	Actual/360	60	60	60	60	0	0	11/27/2024	0
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	Actual/360	60	58	60	58	0	0	10/10/2024	2
17	Loan	68	1	Sawmill Apartments	Actual/360	60	60	60	60	0	0	12/6/2024	0
18	Loan		1	Star Braeswood	Actual/360	60	60	60	60	0	0	11/20/2024	0
19	Loan	69, 70	1	East Hialeah Marketplace	Actual/360	60	60	60	60	0	0	11/12/2024	0
20	Loan		1	Guardian Storage Superior	Actual/360	60	60	60	60	0	0	11/14/2024	0
21	Loan	71	1	Storage Etc Carson	Actual/360	60	59	60	59	0	0	10/28/2024	1
22	Loan		1	Market Plaza	Actual/360	60	60	60	60	0	0	11/12/2024	0
23	Loan	72, 73, 74	1	368 East 152nd Street	Actual/360	60	59	60	59	0	0	11/5/2024	1
24	Loan	75, 76	1	Northside Station	Actual/360	60	60	60	60	0	0	11/27/2024	0
25	Loan		1	Renaissance Meadowlands Hotel	Actual/360	60	60	60	60	0	0	12/4/2024	0
26	Loan	77, 78	1	583-589 Knickerbocker	Actual/360	60	60	60	60	0	0	11/26/2024	0
27	Loan		1	Guardian Storage Greeley	Actual/360	60	59	60	59	0	0	11/1/2024	1
28	Loan	79, 80	1	Space Station Storage	Actual/360	60	59	60	59	0	0	11/5/2024	1
29	Loan	81, 82	1	2754 Creston Avenue	Actual/360	60	60	60	60	0	0	12/6/2024	0
30	Loan	83	1	Andover Bay Apartments	Actual/360	60	59	60	59	0	0	11/6/2024	1
31	Loan	84, 85, 86	2	Creston & Prospect	Actual/360	0	0	60	60	360	360	11/26/2024	0
31.01	Property		1	2267 Creston Avenue
31.02	Property		1	2427 Prospect Avenue

A-1-10

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)
												3
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	6	12/6/2024	NAP	11/6/2029	NAP	5	0	L(25),DorYM1(28),O(7)	96,970,236
2	Loan	20	1	Cheyenne Mountain Resort	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(25),D(28),O(7)	40,142,743
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	8,419,134
3.01	Property		1	Sunshine MH and RV Community									2,732,501
3.02	Property		1	Bradenton Estates									757,974
3.03	Property		1	Arcadia Estates									642,982
3.04	Property		1	Mount Dora Estates									802,370
3.05	Property		1	Citrus River Village I									720,409
3.06	Property		1	Fort Pierce Estates									448,052
3.07	Property		1	Lakeside Gardens									406,022
3.08	Property		1	Titusville Estates									280,264
3.09	Property		1	Avon Park Village									236,007
3.10	Property		1	Oak Shores									232,562
3.11	Property		1	Holiday Haven									186,076
3.12	Property		1	Bonnet Lake Estates									191,680
3.13	Property		1	Cedar Circle									179,265
3.14	Property		1	98 Estates									185,967
3.15	Property		1	Friendly Park									145,221
3.16	Property		1	Fontana Cove									162,561
3.17	Property		1	Hudson Springs									109,222
4	Loan	9, 25	1	Hamburg Pavilion	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(25),D(28),O(7)	16,159,108
5	Loan	9	1	Verde Apartments	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	19,323,500
6	Loan		1	Hotel Fort Des Moines	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	17,456,941
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	6	9/6/2024	NAP	8/6/2029	NAP	0	0	L(24),YM1(4),DorYM1(25),O(7)	23,822,190
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	6	1/6/2025	NAP	12/6/2029	NAP	0	0	YM1(53),O(7)	302,245,591
8.01	Property		1	Larkspur Landing Marin County									9,829,858
8.02	Property		1	San Mateo Foster City									8,006,965
8.03	Property		1	Lincroft Red Bank									9,454,022
8.04	Property		1	Rye									9,417,375
8.05	Property		1	Los Angeles Torrance Palos Verdes									8,806,622
8.06	Property		1	San Jose Cupertino									7,559,279
8.07	Property		1	Boulder									6,764,085
8.08	Property		1	Palm Springs									8,851,337
8.09	Property		1	Los Angeles Hacienda Heights									7,185,597
8.10	Property		1	Seattle South Center									7,858,893
8.11	Property		1	West Palm Beach									7,360,783
8.12	Property		1	Norwalk									8,599,794
8.13	Property		1	Tampa Westshore									6,907,456
8.14	Property		1	Boston Andover									6,575,210
8.15	Property		1	Nashville Airport									6,673,329
8.16	Property		1	St. Petersburg Clearwater									6,216,659
8.17	Property		1	Raleigh Cary									6,026,930
8.18	Property		1	New Haven Wallingford									5,409,342
8.19	Property		1	Detroit Livonia									4,500,861
8.20	Property		1	Phoenix Mesa									5,022,084
8.21	Property		1	Phoenix North Metrocenter									5,361,032
8.22	Property		1	Annapolis									5,714,128
8.23	Property		1	Ft. Lauderdale Plantation									6,074,466
8.24	Property		1	Detroit Metro Airport									4,588,324
8.25	Property		1	St. Louis Creve Coeur									3,458,522
8.26	Property		1	Chicago Oakbrook Terrace									5,127,788
8.27	Property		1	Chicago Lincolnshire									4,774,197
8.28	Property		1	Chicago Waukegan Gurnee									4,610,691
8.29	Property		1	Birmingham Homewood									6,258,826
8.30	Property		1	Portland Beaverton									4,405,748
8.31	Property		1	Greenville Haywood Mall									4,890,838
8.32	Property		1	Denver Tech Center									4,960,634
8.33	Property		1	Bakersfield									5,532,004
8.34	Property		1	Charlottesville North									3,831,897
8.35	Property		1	Atlanta Airport South									5,880,731
8.36	Property		1	St. Louis Westport Plaza									3,703,931
8.37	Property		1	Atlanta Perimeter Center									5,018,549
8.38	Property		1	Kansas City Overland Park Metcalf									3,589,729
8.39	Property		1	San Antonio Downtown Market Square									4,976,330
8.40	Property		1	Silver Spring North									5,063,130
8.41	Property		1	Indianapolis Castleton									4,363,671
8.42	Property		1	Memphis Airport									5,583,824
8.43	Property		1	Chicago Highland Park									3,973,312
8.44	Property		1	Minneapolis St Paul Airport									4,445,747
8.45	Property		1	Dallas Plano Parkway									3,300,077
8.46	Property		1	Atlanta Duluth/Gwinnett Place									3,245,931
8.47	Property		1	Poughkeepsie									5,218,223
8.48	Property		1	Denver Stapleton									4,136,029
8.49	Property		1	Dallas Richardson at Spring Valley									3,729,801
8.50	Property		1	Charlotte South Park									5,649,211
8.51	Property		1	Fresno									6,585,069
8.52	Property		1	Philadelphia Devon									7,166,718
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	6	12/6/2024	NAP	11/6/2029	NAP	5	0	L(25),D(28),O(7)	24,537,945
9.01	Property		1	Carroll									1,963,678
9.02	Property		1	Enterprise - Rucker Blvd									1,778,183
9.03	Property		1	West Memphis									1,521,906
9.04	Property		1	Belpre									987,824
9.05	Property		1	Marietta									917,800
9.06	Property		1	Enterprise - Geneva Hwy									858,824
9.07	Property		1	Parkersburg - Garfield Ave									1,135,890
9.08	Property		1	Bridgeport									835,651

A-1-11

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)
												3
9.09	Property		1	Enterprise - Salem Rd									723,628
9.10	Property		1	Elizabethton									518,932
9.11	Property		1	Cedar Lake									632,855
9.12	Property		1	Kannapolis									543,573
9.13	Property		1	Johnson City - South Roan									584,900
9.14	Property		1	Cincinnati									556,499
9.15	Property		1	Mooresville									485,581
9.16	Property		1	Bloomington									448,084
9.17	Property		1	Newton									419,763
9.18	Property		1	Proctorville									374,318
9.19	Property		1	Kingsport - Brookside School									362,617
9.20	Property		1	Bristol									461,479
9.21	Property		1	Hurricane									439,641
9.22	Property		1	Blountville									470,069
9.23	Property		1	Little Rock									393,303
9.24	Property		1	Cedar Lake - Wicker Ave									422,515
9.25	Property		1	Clarksville									474,246
9.26	Property		1	Parkersburg									518,579
9.27	Property		1	Piney Flats									395,299
9.28	Property		1	Cross Lanes									369,446
9.29	Property		1	Shelby									371,278
9.30	Property		1	Batesville									410,188
9.31	Property		1	Greeneville									308,448
9.32	Property		1	Cleveland - N. Washington									338,982
9.33	Property		1	Morgantown - Lower Aarons									341,994
9.34	Property		1	Morgantown - Canyon Rd									376,026
9.35	Property		1	Asheville									218,435
9.36	Property		1	Splendora - Old Hwy 59N									245,874
9.37	Property		1	Nitro - 1st Ave S									280,595
9.38	Property		1	Elkview									310,283
9.39	Property		1	Nitro - 4131 1st St									231,474
9.40	Property		1	Splendora - US-59									205,704
9.41	Property		1	Conroe - Hwy 105E									161,791
9.42	Property		1	Coolville									143,131
9.43	Property		1	Little Hocking									137,714
9.44	Property		1	Ravenswood									147,584
9.45	Property		1	Racine									124,794
9.46	Property		1	Cedar Lake - 127th Pl.									117,387
9.47	Property		1	Conroe - Woodland Forest									94,618
9.48	Property		1	Nitro - 11th St									109,161
9.49	Property		1	Conroe - Bryant Rd									81,094
9.50	Property		1	Cleveland - CR388									61,950
9.51	Property		1	Nitro - 503 Main Ave									71,076
9.52	Property		1	Nitro - 1202 Main Ave									53,283
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	10,225,534
10.01	Property		1	Briarwood									8,005,497
10.02	Property		1	Prospect									2,220,037
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(25),D(29),O(6)	NAV
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(25),D(28),O(7)	8,564,813
13	Loan	51	1	2785 Broadway	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	2,457,155
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	6	12/6/2024	NAP	11/6/2029	NAP	5	0	YM1(25),DorYM1(28),O(7)	76,663,306
14.01	Property		1	Sentral Union Station									24,245,656
14.02	Property		1	Sentral Michigan Avenue									20,922,430
14.03	Property		1	Sentral SoBro									13,485,613
14.04	Property		1	Sentral Wynwood									10,389,145
14.05	Property		1	Sentral at Austin 1614									4,130,529
14.06	Property		1	Sentral at Austin 1630									3,489,933
15	Loan	61	1	Hilton Brentwood Nashville	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	8,682,167
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	6	11/6/2024	NAP	10/6/2029	NAP	0	0	L(26),D(27),O(7)	804,882
17	Loan	68	1	Sawmill Apartments	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(33),O(3)	2,354,284
18	Loan		1	Star Braeswood	5	1/5/2025	NAP	12/5/2029	NAP	0	0	L(24),D(32),O(4)	2,205,048
19	Loan	69, 70	1	East Hialeah Marketplace	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(32),O(4)	2,430,206
20	Loan		1	Guardian Storage Superior	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(23),YM1(30),O(7)	1,903,133
21	Loan	71	1	Storage Etc Carson	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(25),D(30),O(5)	4,105,737
22	Loan		1	Market Plaza	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	1,866,446
23	Loan	72, 73, 74	1	368 East 152nd Street	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(25),D(30),O(5)	NAV
24	Loan	75, 76	1	Northside Station	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	1,617,237
25	Loan		1	Renaissance Meadowlands Hotel	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(29),O(7)	11,097,774
26	Loan	77, 78	1	583-589 Knickerbocker	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(33),O(3)	519,447
27	Loan		1	Guardian Storage Greeley	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(23),YM1(30),O(7)	1,118,972
28	Loan	79, 80	1	Space Station Storage	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(25),D(28),O(7)	973,738
29	Loan	81, 82	1	2754 Creston Avenue	6	1/6/2025	NAP	12/6/2029	NAP	0	0	L(24),D(32),O(4)	NAV
30	Loan	83	1	Andover Bay Apartments	6	12/6/2024	NAP	11/6/2029	NAP	0	0	L(25),D(31),O(4)	885,312
31	Loan	84, 85, 86	2	Creston & Prospect	6	1/6/2025	1/6/2025	12/6/2029	NAP	0	0	L(24),D(29),O(7)	510,686
31.01	Property		1	2267 Creston Avenue									NAV
31.02	Property		1	2427 Prospect Avenue									NAV

A-1-12

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent Expenses ($)	Most Recent NOI ($)	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
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	47,239,932	49,730,304	9/30/2024	T-12	99,301,114	46,818,839	52,482,275	12/31/2023	T-12
2	Loan	20	1	Cheyenne Mountain Resort	28,659,207	11,483,536	8/31/2024	T-12	39,114,665	27,806,039	11,308,626	12/31/2023	T-12
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	2,749,009	5,670,125	9/30/2024	T-12	7,154,922	2,525,464	4,629,458	12/31/2023	T-12
3.01	Property		1	Sunshine MH and RV Community	847,880	1,884,621	9/30/2024	T-12	2,382,087	877,435	1,504,652	12/31/2023	T-12
3.02	Property		1	Bradenton Estates	176,386	581,588	9/30/2024	T-12	601,530	152,351	449,179	12/31/2023	T-12
3.03	Property		1	Arcadia Estates	199,109	443,873	9/30/2024	T-12	537,527	186,105	351,422	12/31/2023	T-12
3.04	Property		1	Mount Dora Estates	371,999	430,371	9/30/2024	T-12	555,144	310,835	244,308	12/31/2023	T-12
3.05	Property		1	Citrus River Village I	269,413	450,996	9/30/2024	T-12	696,316	216,780	479,536	12/31/2023	T-12
3.06	Property		1	Fort Pierce Estates	118,896	329,156	9/30/2024	T-12	374,578	116,735	257,843	12/31/2023	T-12
3.07	Property		1	Lakeside Gardens	174,006	232,015	9/30/2024	T-12	352,434	142,475	209,959	12/31/2023	T-12
3.08	Property		1	Titusville Estates	73,856	206,408	9/30/2024	T-12	234,810	66,310	168,500	12/31/2023	T-12
3.09	Property		1	Avon Park Village	93,544	142,463	9/30/2024	T-12	195,747	76,773	118,974	12/31/2023	T-12
3.10	Property		1	Oak Shores	87,444	145,118	9/30/2024	T-12	185,754	74,113	111,641	12/31/2023	T-12
3.11	Property		1	Holiday Haven	47,308	138,767	9/30/2024	T-12	150,092	41,267	108,825	12/31/2023	T-12
3.12	Property		1	Bonnet Lake Estates	78,608	113,072	9/30/2024	T-12	143,126	71,061	72,064	12/31/2023	T-12
3.13	Property		1	Cedar Circle	35,774	143,491	9/30/2024	T-12	155,641	28,227	127,414	12/31/2023	T-12
3.14	Property		1	98 Estates	72,636	113,331	9/30/2024	T-12	229,682	66,406	163,276	12/31/2023	T-12
3.15	Property		1	Friendly Park	32,304	112,917	9/30/2024	T-12	121,998	29,919	92,079	12/31/2023	T-12
3.16	Property		1	Fontana Cove	35,891	126,670	9/30/2024	T-12	134,569	33,243	101,326	12/31/2023	T-12
3.17	Property		1	Hudson Springs	33,954	75,268	9/30/2024	T-12	103,889	35,430	68,459	12/31/2023	T-12
4	Loan	9, 25	1	Hamburg Pavilion	3,559,597	12,599,510	8/31/2024	T-12	16,471,711	3,513,360	12,958,351	12/31/2023	T-12
5	Loan	9	1	Verde Apartments	12,445,186	6,878,314	10/31/2024	T-12	17,718,223	13,597,811	4,120,412	12/31/2023	T-12
6	Loan		1	Hotel Fort Des Moines	11,957,169	5,499,771	10/31/2024	T-12	15,871,504	11,385,061	4,486,443	12/31/2023	T-12
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	6,885,252	16,936,938	5/31/2024	T-12	23,927,769	6,281,296	17,646,474	12/31/2023	T-12
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	219,221,158	83,024,433	9/30/2024	T-12	295,777,867	213,174,252	82,603,615	12/31/2023	T-12
8.01	Property		1	Larkspur Landing Marin County	6,063,290	3,766,568	9/30/2024	T-12	10,479,885	6,117,913	4,361,973	12/31/2023	T-12
8.02	Property		1	San Mateo Foster City	4,953,053	3,053,912	9/30/2024	T-12	6,930,301	4,694,965	2,235,336	12/31/2023	T-12
8.03	Property		1	Lincroft Red Bank	5,523,487	3,930,535	9/30/2024	T-12	9,668,317	5,542,615	4,125,702	12/31/2023	T-12
8.04	Property		1	Rye	5,852,109	3,565,266	9/30/2024	T-12	9,464,353	5,882,592	3,581,761	12/31/2023	T-12
8.05	Property		1	Los Angeles Torrance Palos Verdes	5,562,255	3,244,367	9/30/2024	T-12	8,705,614	5,362,082	3,343,532	12/31/2023	T-12
8.06	Property		1	San Jose Cupertino	5,477,079	2,082,201	9/30/2024	T-12	5,994,724	4,770,827	1,223,896	12/31/2023	T-12
8.07	Property		1	Boulder	4,628,017	2,136,068	9/30/2024	T-12	6,854,612	4,554,758	2,299,854	12/31/2023	T-12
8.08	Property		1	Palm Springs	5,526,912	3,324,425	9/30/2024	T-12	9,182,003	5,346,023	3,835,981	12/31/2023	T-12
8.09	Property		1	Los Angeles Hacienda Heights	5,123,381	2,062,216	9/30/2024	T-12	7,196,283	4,843,359	2,352,924	12/31/2023	T-12
8.10	Property		1	Seattle South Center	5,562,007	2,296,885	9/30/2024	T-12	8,224,602	5,302,071	2,922,531	12/31/2023	T-12
8.11	Property		1	West Palm Beach	4,977,180	2,383,603	9/30/2024	T-12	8,179,364	5,405,194	2,774,170	12/31/2023	T-12
8.12	Property		1	Norwalk	5,914,047	2,685,747	9/30/2024	T-12	8,473,558	5,886,291	2,587,267	12/31/2023	T-12
8.13	Property		1	Tampa Westshore	5,036,046	1,871,410	9/30/2024	T-12	6,483,222	4,975,489	1,507,733	12/31/2023	T-12
8.14	Property		1	Boston Andover	4,870,711	1,704,498	9/30/2024	T-12	6,077,051	4,669,497	1,407,554	12/31/2023	T-12
8.15	Property		1	Nashville Airport	4,858,175	1,815,154	9/30/2024	T-12	7,307,406	4,883,386	2,424,021	12/31/2023	T-12
8.16	Property		1	St. Petersburg Clearwater	4,545,145	1,671,514	9/30/2024	T-12	6,298,195	4,569,392	1,728,803	12/31/2023	T-12
8.17	Property		1	Raleigh Cary	3,640,052	2,386,878	9/30/2024	T-12	5,964,306	3,479,574	2,484,732	12/31/2023	T-12
8.18	Property		1	New Haven Wallingford	3,801,393	1,607,949	9/30/2024	T-12	4,871,293	3,645,762	1,225,531	12/31/2023	T-12
8.19	Property		1	Detroit Livonia	3,287,705	1,213,156	9/30/2024	T-12	3,976,534	3,168,588	807,945	12/31/2023	T-12
8.20	Property		1	Phoenix Mesa	3,555,720	1,466,364	9/30/2024	T-12	5,565,934	3,752,878	1,813,055	12/31/2023	T-12
8.21	Property		1	Phoenix North Metrocenter	3,721,087	1,639,945	9/30/2024	T-12	4,869,986	3,409,961	1,460,026	12/31/2023	T-12
8.22	Property		1	Annapolis	3,802,301	1,911,827	9/30/2024	T-12	5,750,158	3,599,215	2,150,943	12/31/2023	T-12
8.23	Property		1	Ft. Lauderdale Plantation	4,328,310	1,746,156	9/30/2024	T-12	4,838,898	3,854,448	984,450	12/31/2023	T-12
8.24	Property		1	Detroit Metro Airport	3,474,930	1,113,395	9/30/2024	T-12	4,109,010	3,323,941	785,070	12/31/2023	T-12
8.25	Property		1	St. Louis Creve Coeur	3,226,866	231,656	9/30/2024	T-12	3,597,362	3,239,855	357,507	12/31/2023	T-12
8.26	Property		1	Chicago Oakbrook Terrace	3,580,025	1,547,763	9/30/2024	T-12	4,463,198	2,977,970	1,485,228	12/31/2023	T-12
8.27	Property		1	Chicago Lincolnshire	3,238,090	1,536,106	9/30/2024	T-12	4,477,236	3,017,339	1,459,898	12/31/2023	T-12
8.28	Property		1	Chicago Waukegan Gurnee	3,195,699	1,414,992	9/30/2024	T-12	3,239,387	2,670,651	568,735	12/31/2023	T-12
8.29	Property		1	Birmingham Homewood	4,548,831	1,709,995	9/30/2024	T-12	6,530,451	4,821,359	1,709,092	12/31/2023	T-12
8.30	Property		1	Portland Beaverton	3,770,279	635,468	9/30/2024	T-12	4,016,748	3,598,316	418,432	12/31/2023	T-12
8.31	Property		1	Greenville Haywood Mall	3,261,885	1,628,953	9/30/2024	T-12	4,801,966	3,163,732	1,638,234	12/31/2023	T-12
8.32	Property		1	Denver Tech Center	4,045,818	914,816	9/30/2024	T-12	4,680,565	4,042,753	637,812	12/31/2023	T-12
8.33	Property		1	Bakersfield	4,183,116	1,348,888	9/30/2024	T-12	5,366,111	4,061,148	1,304,963	12/31/2023	T-12
8.34	Property		1	Charlottesville North	3,346,419	485,478	9/30/2024	T-12	3,909,527	3,192,064	717,463	12/31/2023	T-12
8.35	Property		1	Atlanta Airport South	4,444,951	1,435,780	9/30/2024	T-12	6,328,315	4,535,114	1,793,201	12/31/2023	T-12
8.36	Property		1	St. Louis Westport Plaza	3,186,487	517,444	9/30/2024	T-12	3,839,913	3,245,060	594,853	12/31/2023	T-12
8.37	Property		1	Atlanta Perimeter Center	3,709,164	1,309,385	9/30/2024	T-12	5,282,314	3,718,404	1,563,910	12/31/2023	T-12
8.38	Property		1	Kansas City Overland Park Metcalf	3,226,516	363,213	9/30/2024	T-12	3,589,811	3,100,918	488,893	12/31/2023	T-12
8.39	Property		1	San Antonio Downtown Market Square	3,944,157	1,032,173	9/30/2024	T-12	4,940,149	3,994,814	945,335	12/31/2023	T-12
8.40	Property		1	Silver Spring North	3,890,259	1,172,871	9/30/2024	T-12	5,021,657	3,713,633	1,308,024	12/31/2023	T-12
8.41	Property		1	Indianapolis Castleton	3,489,105	874,565	9/30/2024	T-12	4,085,525	3,280,962	804,562	12/31/2023	T-12
8.42	Property		1	Memphis Airport	4,308,384	1,275,440	9/30/2024	T-12	5,563,275	4,668,585	894,690	12/31/2023	T-12
8.43	Property		1	Chicago Highland Park	3,181,060	792,252	9/30/2024	T-12	3,811,229	2,987,019	824,210	12/31/2023	T-12
8.44	Property		1	Minneapolis St Paul Airport	3,924,293	521,454	9/30/2024	T-12	3,704,367	3,641,910	62,457	12/31/2023	T-12
8.45	Property		1	Dallas Plano Parkway	2,802,077	498,000	9/30/2024	T-12	2,824,819	2,551,196	273,623	12/31/2023	T-12
8.46	Property		1	Atlanta Duluth/Gwinnett Place	3,230,751	15,180	9/30/2024	T-12	3,647,614	3,069,178	578,436	12/31/2023	T-12
8.47	Property		1	Poughkeepsie	4,791,156	427,068	9/30/2024	T-12	5,456,066	4,819,707	636,360	12/31/2023	T-12
8.48	Property		1	Denver Stapleton	3,975,471	160,558	9/30/2024	T-12	4,121,728	3,770,462	351,266	12/31/2023	T-12
8.49	Property		1	Dallas Richardson at Spring Valley	3,116,195	613,606	9/30/2024	T-12	3,576,584	3,067,882	508,702	12/31/2023	T-12
8.50	Property		1	Charlotte South Park	3,877,470	1,771,742	9/30/2024	T-12	5,473,122	3,726,392	1,746,730	12/31/2023	T-12
8.51	Property		1	Fresno	5,115,408	1,469,661	9/30/2024	T-12	7,082,816	5,191,766	1,891,050	12/31/2023	T-12
8.52	Property		1	Philadelphia Devon	4,526,832	2,639,887	9/30/2024	T-12	6,880,400	4,265,241	2,615,158	12/31/2023	T-12
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	6,293,461	18,244,484	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV
9.01	Property		1	Carroll	333,858	1,629,820	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV
9.02	Property		1	Enterprise - Rucker Blvd	318,895	1,459,288	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV
9.03	Property		1	West Memphis	351,003	1,170,903	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV
9.04	Property		1	Belpre	206,123	781,701	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV
9.05	Property		1	Marietta	177,485	740,316	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV
9.06	Property		1	Enterprise - Geneva Hwy	178,890	679,933	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV
9.07	Property		1	Parkersburg - Garfield Ave	220,359	915,531	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV
9.08	Property		1	Bridgeport	176,673	658,978	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV

A-1-13

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent Expenses ($)

Most Recent NOI ($)

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

9.09

Property

1

Enterprise - Salem Rd

147,346

576,282

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.10

Property

1

Elizabethton

154,355

364,577

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.11

Property

1

Cedar Lake

277,617

355,237

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.12

Property

1

Kannapolis

157,110

386,464

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.13

Property

1

Johnson City - South Roan

164,062

420,838

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.14

Property

1

Cincinnati

228,837

327,662

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.15

Property

1

Mooresville

140,884

344,697

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.16

Property

1

Bloomington

113,622

334,462

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.17

Property

1

Newton

128,754

291,009

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.18

Property

1

Proctorville

66,011

308,307

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.19

Property

1

Kingsport - Brookside School

112,240

250,377

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.20

Property

1

Bristol

97,701

363,778

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.21

Property

1

Hurricane

100,290

339,351

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.22

Property

1

Blountville

127,278

342,791

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.23

Property

1

Little Rock

109,001

284,302

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.24

Property

1

Cedar Lake - Wicker Ave

220,958

201,558

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.25

Property

1

Clarksville

147,396

326,850

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.26

Property

1

Parkersburg

88,850

429,730

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.27

Property

1

Piney Flats

106,994

288,304

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.28

Property

1

Cross Lanes

104,324

265,122

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.29

Property

1

Shelby

203,106

168,172

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.30

Property

1

Batesville

116,404

293,784

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.31

Property

1

Greeneville

73,723

234,725

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.32

Property

1

Cleveland - N. Washington

122,337

216,645

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.33

Property

1

Morgantown - Lower Aarons

64,441

277,553

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.34

Property

1

Morgantown - Canyon Rd

90,186

285,841

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.35

Property

1

Asheville

54,433

164,002

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.36

Property

1

Splendora - Old Hwy 59N

76,957

168,916

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.37

Property

1

Nitro - 1st Ave S

70,707

209,888

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.38

Property

1

Elkview

97,181

213,101

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.39

Property

1

Nitro - 4131 1st St

61,742

169,733

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.40

Property

1

Splendora - US-59

87,863

117,841

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.41

Property

1

Conroe - Hwy 105E

60,287

101,503

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.42

Property

1

Coolville

33,216

109,914

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.43

Property

1

Little Hocking

23,487

114,226

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.44

Property

1

Ravenswood

27,825

119,759

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.45

Property

1

Racine

26,642

98,153

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.46

Property

1

Cedar Lake - 127th Pl.

58,714

58,673

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.47

Property

1

Conroe - Woodland Forest

25,595

69,023

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.48

Property

1

Nitro - 11th St

28,919

80,242

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.49

Property

1

Conroe - Bryant Rd

34,471

46,622

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.50

Property

1

Cleveland - CR388

37,883

24,067

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.51

Property

1

Nitro - 503 Main Ave

39,905

31,171

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

9.52

Property

1

Nitro - 1202 Main Ave

20,522

32,761

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

3,877,974

6,347,560

8/31/2024

T-12

10,229,692

3,956,044

6,273,648

12/31/2023

T-12

10.01

Property

1

Briarwood

3,129,494

4,876,002

8/31/2024

T-12

8,083,154

3,250,265

4,832,889

12/31/2023

T-12

10.02

Property

1

Prospect

748,480

1,471,558

8/31/2024

T-12

2,146,538

705,779

1,440,759

12/31/2023

T-12

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

5,222,698

3,342,115

7/31/2024

T-12

8,567,982

5,722,044

2,845,938

12/31/2023

T-12

13

Loan

51

1

2785 Broadway

779,178

1,677,977

9/30/2024

T-12

2,299,966

713,764

1,586,202

12/31/2023

T-12

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

36,042,734

40,620,572

8/31/2024

T-12

73,616,286

33,915,128

39,701,158

12/31/2023

T-12

14.01

Property

1

Sentral Union Station

9,411,569

14,834,087

8/31/2024

T-12

23,647,689

9,100,228

14,547,461

12/31/2023

T-12

14.02

Property

1

Sentral Michigan Avenue

10,869,829

10,052,601

8/31/2024

T-12

20,479,947

10,041,082

10,438,865

12/31/2023

T-12

14.03

Property

1

Sentral SoBro

5,921,660

7,563,953

8/31/2024

T-12

12,275,920

5,936,535

6,339,385

12/31/2023

T-12

14.04

Property

1

Sentral Wynwood

5,602,851

4,786,294

8/31/2024

T-12

9,523,952

4,851,425

4,672,526

12/31/2023

T-12

14.05

Property

1

Sentral at Austin 1614

2,250,385

1,880,144

8/31/2024

T-12

4,190,001

2,134,606

2,055,395

12/31/2023

T-12

14.06

Property

1

Sentral at Austin 1630

1,986,440

1,503,493

8/31/2024

T-12

3,498,777

1,851,252

1,647,525

12/31/2023

T-12

15

Loan

61

1

Hilton Brentwood Nashville

6,265,277

2,416,890

10/31/2024

T-12

8,971,537

6,489,233

2,482,304

12/31/2023

T-12

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

296,745

508,137

8/31/2024

T-8 Ann.

NAV

NAV

NAV

NAV

NAV

17

Loan

68

1

Sawmill Apartments

1,233,749

1,120,535

9/30/2024

T-12

2,096,081

1,202,837

893,244

12/31/2023

T-12

18

Loan

1

Star Braeswood

1,009,286

1,195,762

9/30/2024

T-12

1,967,931

985,642

982,290

12/31/2023

T-12

19

Loan

69, 70

1

East Hialeah Marketplace

902,164

1,528,042

7/31/2024

T-12

1,902,798

861,133

1,041,665

12/31/2023

T-12

20

Loan

1

Guardian Storage Superior

705,214

1,197,919

8/31/2024

T-12

1,821,932

751,959

1,069,973

12/31/2023

T-12

21

Loan

71

1

Storage Etc Carson

1,033,678

3,072,059

7/30/2024

T-12

4,040,988

1,014,977

3,026,011

12/31/2023

T-12

22

Loan

1

Market Plaza

474,815

1,391,631

8/31/2024

T-12

1,756,172

444,364

1,311,808

12/31/2023

T-12

23

Loan

72, 73, 74

1

368 East 152nd Street

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

24

Loan

75, 76

1

Northside Station

393,941

1,223,295

9/30/2024

T-12

1,429,442

402,054

1,027,388

12/31/2023

T-12

25

Loan

1

Renaissance Meadowlands Hotel

9,065,609

2,032,164

10/31/2024

T-12

10,404,516

7,962,379

2,442,137

12/31/2023

T-12

26

Loan

77, 78

1

583-589 Knickerbocker

94,931

424,516

11/20/2024

T-6 Ann.

NAV

NAV

NAV

NAV

NAV

27

Loan

1

Guardian Storage Greeley

442,436

676,537

9/30/2024

T-12

1,104,712

453,140

651,572

12/31/2023

T-12

28

Loan

79, 80

1

Space Station Storage

137,360

836,379

8/31/2024

T-12

840,099

144,799

695,300

12/31/2023

T-12

29

Loan

81, 82

1

2754 Creston Avenue

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

30

Loan

83

1

Andover Bay Apartments

383,568

501,744

9/30/2024

T-12

868,483

322,642

545,841

12/31/2023

T-12

31

Loan

84, 85, 86

2

Creston & Prospect

64,333

446,353

8/31/2024

T-3 Ann.

NAV

NAV

NAV

NAV

NAV

31.01

Property

1

2267 Creston Avenue

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

31.02

Property

1

2427 Prospect Avenue

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

A-1-14

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	102,751,752	47,275,208	55,476,544	12/31/2022	T-12	95.8%	100,774,128	47,153,562	53,620,566
2	Loan	20	1	Cheyenne Mountain Resort	37,523,226	27,065,982	10,457,244	12/31/2022	T-12	64.1%	30,893,134	20,816,179	10,076,955
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	2,665,639	865,976	1,799,663	12/31/2022	T-12	82.6%	9,018,161	2,849,580	6,168,580
3.01	Property		1	Sunshine MH and RV Community	563,455	210,784	352,671	12/31/2022	T-12	93.2%	2,761,924	945,151	1,816,774
3.02	Property		1	Bradenton Estates	140,336	51,318	89,018	12/31/2022	T-12	93.6%	851,911	187,565	664,346
3.03	Property		1	Arcadia Estates	NAV	NAV	NAV	NAV	NAV	91.6%	737,364	214,069	523,295
3.04	Property		1	Mount Dora Estates	NAV	NAV	NAV	NAV	NAV	57.7%	831,439	354,177	477,262
3.05	Property		1	Citrus River Village I	528,364	123,202	405,163	12/31/2022	T-12	89.6%	792,508	276,096	516,412
3.06	Property		1	Fort Pierce Estates	29,270	9,006	20,263	12/31/2022	T-12	91.1%	504,037	124,863	379,174
3.07	Property		1	Lakeside Gardens	228,329	77,394	150,935	12/31/2022	T-12	88.0%	455,696	157,098	298,598
3.08	Property		1	Titusville Estates	161,771	56,790	104,981	12/31/2022	T-12	87.2%	304,643	74,809	229,834
3.09	Property		1	Avon Park Village	158,116	66,113	92,003	12/31/2022	T-12	70.0%	263,985	92,691	171,294
3.10	Property		1	Oak Shores	168,994	59,791	109,204	12/31/2022	T-12	61.4%	260,124	90,849	169,274
3.11	Property		1	Holiday Haven	40,290	17,621	22,669	12/31/2022	T-12	96.0%	207,646	45,521	162,125
3.12	Property		1	Bonnet Lake Estates	93,219	45,364	47,855	12/31/2022	T-12	71.9%	206,486	80,337	126,149
3.13	Property		1	Cedar Circle	111,532	19,753	91,779	12/31/2022	T-12	87.7%	185,753	36,625	149,128
3.14	Property		1	98 Estates	183,654	45,911	137,743	12/31/2022	T-12	40.9%	198,970	65,134	133,836
3.15	Property		1	Friendly Park	84,974	24,483	60,492	12/31/2022	T-12	81.2%	154,155	34,697	119,457
3.16	Property		1	Fontana Cove	100,329	30,435	69,894	12/31/2022	T-12	100.0%	189,711	36,007	153,704
3.17	Property		1	Hudson Springs	73,005	28,013	44,992	12/31/2022	T-12	81.6%	111,810	33,892	77,918
4	Loan	9, 25	1	Hamburg Pavilion	15,950,498	3,384,690	12,565,808	12/31/2022	T-12	91.1%	16,816,178	4,067,428	12,748,750
5	Loan	9	1	Verde Apartments	15,203,338	12,540,633	2,662,705	12/31/2022	T-12	84.5%	20,585,466	12,879,901	7,705,565
6	Loan		1	Hotel Fort Des Moines	10,982,314	11,115,540	(133,226)	12/31/2022	T-12	56.1%	17,409,244	11,692,040	5,717,204
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	23,113,232	5,718,587	17,394,645	12/31/2022	T-12	96.5%	26,115,828	6,932,478	19,183,350
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	272,090,044	196,482,199	75,607,845	12/31/2022	T-12	64.6%	305,415,449	219,802,121	85,613,328
8.01	Property		1	Larkspur Landing Marin County	10,390,411	5,542,193	4,848,218	12/31/2022	T-12	74.2%	9,908,210	5,930,977	3,977,233
8.02	Property		1	San Mateo Foster City	6,732,582	4,247,893	2,484,689	12/31/2022	T-12	62.8%	8,209,079	5,153,759	3,055,319
8.03	Property		1	Lincroft Red Bank	8,251,918	5,102,729	3,149,189	12/31/2022	T-12	78.1%	9,632,094	5,525,443	4,106,651
8.04	Property		1	Rye	7,268,402	4,942,759	2,325,643	12/31/2022	T-12	70.6%	9,377,332	5,937,968	3,439,364
8.05	Property		1	Los Angeles Torrance Palos Verdes	8,446,146	5,129,202	3,316,944	12/31/2022	T-12	85.1%	8,904,648	5,517,201	3,387,447
8.06	Property		1	San Jose Cupertino	6,155,376	4,565,552	1,589,824	12/31/2022	T-12	63.6%	7,753,348	5,519,589	2,233,759
8.07	Property		1	Boulder	6,641,507	4,238,865	2,402,642	12/31/2022	T-12	63.5%	6,804,319	4,609,003	2,195,316
8.08	Property		1	Palm Springs	8,913,734	5,008,327	3,905,407	12/31/2022	T-12	74.2%	8,795,915	5,549,494	3,246,421
8.09	Property		1	Los Angeles Hacienda Heights	6,288,349	4,308,879	1,979,470	12/31/2022	T-12	74.3%	7,157,558	5,075,937	2,081,621
8.10	Property		1	Seattle South Center	7,722,082	4,700,392	3,021,690	12/31/2022	T-12	79.3%	7,956,493	5,623,721	2,332,772
8.11	Property		1	West Palm Beach	8,356,352	5,308,493	3,047,859	12/31/2022	T-12	77.2%	7,260,009	4,999,391	2,260,617
8.12	Property		1	Norwalk	7,383,868	5,619,332	1,764,536	12/31/2022	T-12	79.4%	8,605,240	5,986,116	2,619,124
8.13	Property		1	Tampa Westshore	6,186,525	4,845,778	1,340,747	12/31/2022	T-12	76.8%	6,940,052	5,177,116	1,762,936
8.14	Property		1	Boston Andover	4,723,286	4,012,184	711,103	12/31/2022	T-12	67.1%	6,779,755	4,930,086	1,849,670
8.15	Property		1	Nashville Airport	7,020,581	4,658,526	2,362,055	12/31/2022	T-12	73.6%	6,646,704	4,800,842	1,845,862
8.16	Property		1	St. Petersburg Clearwater	5,961,518	4,443,977	1,517,541	12/31/2022	T-12	70.3%	6,368,334	4,615,099	1,753,236
8.17	Property		1	Raleigh Cary	5,213,450	3,137,040	2,076,410	12/31/2022	T-12	68.6%	6,104,487	3,605,328	2,499,159
8.18	Property		1	New Haven Wallingford	5,046,937	3,573,870	1,473,066	12/31/2022	T-12	60.8%	5,456,830	3,908,460	1,548,369
8.19	Property		1	Detroit Livonia	3,702,140	2,823,982	878,158	12/31/2022	T-12	61.6%	4,788,525	3,465,585	1,322,939
8.20	Property		1	Phoenix Mesa	4,946,272	3,414,008	1,532,263	12/31/2022	T-12	56.9%	4,906,483	3,503,741	1,402,742
8.21	Property		1	Phoenix North Metrocenter	4,516,838	3,191,117	1,325,721	12/31/2022	T-12	63.2%	5,410,547	3,683,141	1,727,406
8.22	Property		1	Annapolis	4,462,587	3,167,671	1,294,916	12/31/2022	T-12	66.8%	5,634,175	3,767,412	1,866,763
8.23	Property		1	Ft. Lauderdale Plantation	5,163,742	3,961,437	1,202,305	12/31/2022	T-12	82.1%	6,094,557	4,525,231	1,569,326
8.24	Property		1	Detroit Metro Airport	4,163,386	3,111,511	1,051,876	12/31/2022	T-12	64.7%	4,966,617	3,688,199	1,278,418
8.25	Property		1	St. Louis Creve Coeur	3,618,806	2,963,489	655,317	12/31/2022	T-12	38.8%	3,501,141	3,235,870	265,272
8.26	Property		1	Chicago Oakbrook Terrace	3,954,989	2,734,250	1,220,739	12/31/2022	T-12	61.5%	5,085,432	3,540,614	1,544,818
8.27	Property		1	Chicago Lincolnshire	3,817,071	2,689,676	1,127,395	12/31/2022	T-12	55.3%	4,954,765	3,271,498	1,683,267
8.28	Property		1	Chicago Waukegan Gurnee	3,831,977	2,847,107	984,870	12/31/2022	T-12	56.0%	4,787,439	3,326,121	1,461,318
8.29	Property		1	Birmingham Homewood	6,217,647	4,497,367	1,720,280	12/31/2022	T-12	77.3%	6,320,080	4,500,940	1,819,139
8.30	Property		1	Portland Beaverton	3,916,560	3,281,608	634,951	12/31/2022	T-12	53.1%	4,578,678	3,809,656	769,022
8.31	Property		1	Greenville Haywood Mall	4,305,643	2,947,712	1,357,931	12/31/2022	T-12	67.1%	4,869,815	3,202,132	1,667,684
8.32	Property		1	Denver Tech Center	3,346,691	3,192,690	154,001	12/31/2022	T-12	61.2%	4,919,674	3,991,986	927,688
8.33	Property		1	Bakersfield	5,166,135	3,799,497	1,366,638	12/31/2022	T-12	73.4%	5,500,563	4,160,620	1,339,943
8.34	Property		1	Charlottesville North	3,718,624	2,981,597	737,027	12/31/2022	T-12	48.3%	4,180,602	3,463,070	717,532
8.35	Property		1	Atlanta Airport South	5,968,450	4,340,735	1,627,715	12/31/2022	T-12	73.9%	5,665,728	4,358,929	1,306,800
8.36	Property		1	St. Louis Westport Plaza	3,850,816	3,085,236	765,580	12/31/2022	T-12	48.2%	4,025,017	3,270,527	754,490
8.37	Property		1	Atlanta Perimeter Center	4,268,317	3,060,783	1,207,534	12/31/2022	T-12	60.9%	4,883,536	3,585,464	1,298,072
8.38	Property		1	Kansas City Overland Park Metcalf	3,266,599	2,853,439	413,160	12/31/2022	T-12	51.1%	3,965,863	3,375,461	590,402
8.39	Property		1	San Antonio Downtown Market Square	4,599,510	3,832,477	767,034	12/31/2022	T-12	64.4%	5,095,139	4,016,951	1,078,188
8.40	Property		1	Silver Spring North	4,190,626	3,318,463	872,162	12/31/2022	T-12	61.9%	5,179,281	3,860,459	1,318,822
8.41	Property		1	Indianapolis Castleton	3,865,441	3,139,279	726,163	12/31/2022	T-12	53.0%	4,412,639	3,495,258	917,381
8.42	Property		1	Memphis Airport	3,981,993	3,526,985	455,008	12/31/2022	T-12	74.8%	5,438,996	4,040,237	1,398,758
8.43	Property		1	Chicago Highland Park	3,456,919	2,750,627	706,292	12/31/2022	T-12	49.2%	4,081,860	3,194,491	887,370
8.44	Property		1	Minneapolis St Paul Airport	3,553,829	3,426,169	127,659	12/31/2022	T-12	66.9%	4,589,882	4,040,188	549,694
8.45	Property		1	Dallas Plano Parkway	2,146,341	2,283,388	(137,047)	12/31/2022	T-12	50.4%	3,293,495	2,878,350	415,144
8.46	Property		1	Atlanta Duluth/Gwinnett Place	4,230,793	3,095,607	1,135,186	12/31/2022	T-12	55.4%	3,271,470	3,201,847	69,623
8.47	Property		1	Poughkeepsie	4,626,028	4,484,403	141,625	12/31/2022	T-12	56.9%	5,138,840	4,409,387	729,453
8.48	Property		1	Denver Stapleton	3,324,357	3,355,030	(30,673)	12/31/2022	T-12	59.3%	4,132,260	3,972,809	159,451
8.49	Property		1	Dallas Richardson at Spring Valley	2,777,816	2,684,278	93,537	12/31/2022	T-12	52.6%	3,554,380	3,065,140	489,240
8.50	Property		1	Charlotte South Park	4,970,212	3,439,959	1,530,253	12/31/2022	T-12	66.1%	5,707,432	3,865,357	1,842,075
8.51	Property		1	Fresno	7,393,597	4,985,467	2,408,130	12/31/2022	T-12	64.6%	6,552,280	5,073,127	1,479,154
8.52	Property		1	Philadelphia Devon	6,066,268	3,829,165	2,237,103	12/31/2022	T-12	66.1%	7,267,852	4,496,793	2,771,059
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	NAV	NAV	NAV	NAV	NAV	75.1%	25,498,875	6,590,351	18,908,524
9.01	Property		1	Carroll	NAV	NAV	NAV	NAV	NAV	74.5%	2,017,528	347,094	1,670,434
9.02	Property		1	Enterprise - Rucker Blvd	NAV	NAV	NAV	NAV	NAV	80.7%	1,816,864	337,730	1,479,134
9.03	Property		1	West Memphis	NAV	NAV	NAV	NAV	NAV	74.3%	1,562,942	340,123	1,222,819
9.04	Property		1	Belpre	NAV	NAV	NAV	NAV	NAV	66.0%	1,133,227	330,263	802,964
9.05	Property		1	Marietta	NAV	NAV	NAV	NAV	NAV	70.2%	963,019	215,194	747,825
9.06	Property		1	Enterprise - Geneva Hwy	NAV	NAV	NAV	NAV	NAV	63.6%	901,982	192,303	709,679
9.07	Property		1	Parkersburg - Garfield Ave	NAV	NAV	NAV	NAV	NAV	85.5%	1,289,124	343,806	945,318
9.08	Property		1	Bridgeport	NAV	NAV	NAV	NAV	NAV	88.0%	966,908	202,429	764,479

A-1-15

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)
9.09	Property		1	Enterprise - Salem Rd	NAV	NAV	NAV	NAV	NAV	81.1%	763,042	153,353	609,689
9.10	Property		1	Elizabethton	NAV	NAV	NAV	NAV	NAV	60.8%	552,972	149,461	403,511
9.11	Property		1	Cedar Lake	NAV	NAV	NAV	NAV	NAV	61.9%	589,672	287,500	302,172
9.12	Property		1	Kannapolis	NAV	NAV	NAV	NAV	NAV	89.6%	553,880	151,488	402,392
9.13	Property		1	Johnson City - South Roan	NAV	NAV	NAV	NAV	NAV	91.4%	603,974	171,449	432,525
9.14	Property		1	Cincinnati	NAV	NAV	NAV	NAV	NAV	78.3%	543,278	228,318	314,960
9.15	Property		1	Mooresville	NAV	NAV	NAV	NAV	NAV	70.3%	478,822	125,782	353,041
9.16	Property		1	Bloomington	NAV	NAV	NAV	NAV	NAV	87.1%	422,306	105,772	316,535
9.17	Property		1	Newton	NAV	NAV	NAV	NAV	NAV	75.3%	400,985	128,173	272,812
9.18	Property		1	Proctorville	NAV	NAV	NAV	NAV	NAV	83.2%	462,875	74,756	388,119
9.19	Property		1	Kingsport - Brookside School	NAV	NAV	NAV	NAV	NAV	67.7%	364,726	114,379	250,348
9.20	Property		1	Bristol	NAV	NAV	NAV	NAV	NAV	81.5%	484,022	112,149	371,873
9.21	Property		1	Hurricane	NAV	NAV	NAV	NAV	NAV	91.9%	529,098	110,047	419,051
9.22	Property		1	Blountville	NAV	NAV	NAV	NAV	NAV	73.0%	448,995	132,653	316,342
9.23	Property		1	Little Rock	NAV	NAV	NAV	NAV	NAV	56.2%	350,305	100,598	249,707
9.24	Property		1	Cedar Lake - Wicker Ave	NAV	NAV	NAV	NAV	NAV	57.6%	413,010	233,831	179,179
9.25	Property		1	Clarksville	NAV	NAV	NAV	NAV	NAV	70.2%	453,320	134,896	318,423
9.26	Property		1	Parkersburg	NAV	NAV	NAV	NAV	NAV	80.2%	559,426	96,446	462,981
9.27	Property		1	Piney Flats	NAV	NAV	NAV	NAV	NAV	77.7%	385,641	87,859	297,782
9.28	Property		1	Cross Lanes	NAV	NAV	NAV	NAV	NAV	87.8%	395,489	98,640	296,850
9.29	Property		1	Shelby	NAV	NAV	NAV	NAV	NAV	65.5%	389,142	198,206	190,935
9.30	Property		1	Batesville	NAV	NAV	NAV	NAV	NAV	73.7%	382,575	107,878	274,697
9.31	Property		1	Greeneville	NAV	NAV	NAV	NAV	NAV	78.9%	310,319	64,489	245,829
9.32	Property		1	Cleveland - N. Washington	NAV	NAV	NAV	NAV	NAV	79.9%	325,329	111,129	214,200
9.33	Property		1	Morgantown - Lower Aarons	NAV	NAV	NAV	NAV	NAV	85.2%	391,840	71,335	320,505
9.34	Property		1	Morgantown - Canyon Rd	NAV	NAV	NAV	NAV	NAV	80.8%	408,459	101,004	307,455
9.35	Property		1	Asheville	NAV	NAV	NAV	NAV	NAV	86.5%	250,383	54,749	195,634
9.36	Property		1	Splendora - Old Hwy 59N	NAV	NAV	NAV	NAV	NAV	67.8%	242,253	67,275	174,979
9.37	Property		1	Nitro - 1st Ave S	NAV	NAV	NAV	NAV	NAV	76.8%	263,947	65,288	198,659
9.38	Property		1	Elkview	NAV	NAV	NAV	NAV	NAV	77.9%	316,468	96,025	220,443
9.39	Property		1	Nitro - 4131 1st St	NAV	NAV	NAV	NAV	NAV	84.0%	278,014	71,902	206,112
9.40	Property		1	Splendora - US-59	NAV	NAV	NAV	NAV	NAV	53.7%	193,260	66,553	126,707
9.41	Property		1	Conroe - Hwy 105E	NAV	NAV	NAV	NAV	NAV	56.9%	144,950	56,317	88,633
9.42	Property		1	Coolville	NAV	NAV	NAV	NAV	NAV	79.4%	169,609	31,200	138,409
9.43	Property		1	Little Hocking	NAV	NAV	NAV	NAV	NAV	80.9%	156,146	29,335	126,811
9.44	Property		1	Ravenswood	NAV	NAV	NAV	NAV	NAV	83.6%	163,806	30,641	133,165
9.45	Property		1	Racine	NAV	NAV	NAV	NAV	NAV	58.6%	119,704	29,003	90,702
9.46	Property		1	Cedar Lake - 127th Pl.	NAV	NAV	NAV	NAV	NAV	68.1%	111,056	56,890	54,165
9.47	Property		1	Conroe - Woodland Forest	NAV	NAV	NAV	NAV	NAV	67.3%	88,912	22,610	66,302
9.48	Property		1	Nitro - 11th St	NAV	NAV	NAV	NAV	NAV	72.1%	112,368	25,188	87,180
9.49	Property		1	Conroe - Bryant Rd	NAV	NAV	NAV	NAV	NAV	66.7%	77,125	35,409	41,716
9.50	Property		1	Cleveland - CR388	NAV	NAV	NAV	NAV	NAV	55.3%	67,588	33,965	33,623
9.51	Property		1	Nitro - 503 Main Ave	NAV	NAV	NAV	NAV	NAV	81.9%	75,439	38,197	37,242
9.52	Property		1	Nitro - 1202 Main Ave	NAV	NAV	NAV	NAV	NAV	70.3%	52,748	19,272	33,476
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	9,574,391	4,803,502	4,770,889	12/31/2022	T-12	97.0%	10,968,140	3,539,264	7,428,877
10.01	Property		1	Briarwood	7,729,280	4,085,876	3,643,404	12/31/2022	T-12	96.5%	8,659,518	2,712,160	5,947,358
10.02	Property		1	Prospect	1,845,111	717,626	1,127,485	12/31/2022	T-12	99.1%	2,308,622	827,103	1,481,519
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	NAV	NAV	NAV	NAV	NAV	94.6%	2,717,703	339,973	2,377,730
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	8,241,587	5,351,915	2,889,672	12/31/2022	T-12	69.0%	8,541,412	5,522,449	3,018,963
13	Loan	51	1	2785 Broadway	2,036,020	671,080	1,364,940	12/31/2022	T-12	96.6%	2,536,717	795,883	1,740,835
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	63,405,386	28,443,582	34,961,804	12/31/2022	Various	87.4%	81,279,144	37,619,484	43,659,660
14.01	Property		1	Sentral Union Station	24,298,997	8,482,918	15,816,079	12/31/2022	T-12	93.0%	25,030,039	10,697,985	14,332,054
14.02	Property		1	Sentral Michigan Avenue	17,707,410	7,944,308	9,763,102	12/31/2022	T-12	91.3%	22,013,064	11,584,797	10,428,267
14.03	Property		1	Sentral SoBro	5,496,125	3,698,661	1,797,465	12/31/2022	T-11	93.9%	15,796,348	5,409,952	10,386,396
14.04	Property		1	Sentral Wynwood	9,408,632	4,391,460	5,017,173	12/31/2022	T-12	71.9%	10,465,740	5,664,175	4,801,565
14.05	Property		1	Sentral at Austin 1614	3,068,558	2,148,545	920,013	12/31/2022	T-12	97.7%	4,300,428	2,274,419	2,026,010
14.06	Property		1	Sentral at Austin 1630	3,425,663	1,777,690	1,647,973	12/31/2022	T-12	91.9%	3,673,525	1,988,157	1,685,369
15	Loan	61	1	Hilton Brentwood Nashville	8,567,587	6,232,226	2,335,361	12/31/2022	T-12	61.2%	8,658,445	6,246,735	2,411,710
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	NAV	NAV	NAV	NAV	NAV	95.0%	1,944,249	342,000	1,602,249
17	Loan	68	1	Sawmill Apartments	1,439,156	1,025,684	413,472	12/31/2022	T-12	94.0%	2,514,683	1,078,389	1,436,294
18	Loan		1	Star Braeswood	1,888,142	851,223	1,036,919	12/31/2022	T-12	91.2%	2,203,504	950,739	1,252,764
19	Loan	69, 70	1	East Hialeah Marketplace	1,543,097	641,401	901,697	12/31/2022	T-12	95.0%	2,384,823	1,019,879	1,364,944
20	Loan		1	Guardian Storage Superior	1,637,664	702,585	935,079	12/31/2022	T-12	100.0%	1,955,455	756,820	1,198,635
21	Loan	71	1	Storage Etc Carson	3,829,091	909,744	2,919,346	12/31/2022	T-12	87.3%	4,105,737	1,046,693	3,059,044
22	Loan		1	Market Plaza	1,784,934	446,187	1,338,747	12/31/2022	T-12	89.5%	2,066,668	541,410	1,525,258
23	Loan	72, 73, 74	1	368 East 152nd Street	NAV	NAV	NAV	NAV	NAV	94.8%	1,267,634	140,083	1,127,551
24	Loan	75, 76	1	Northside Station	1,398,360	279,274	1,119,086	12/31/2022	T-12	95.0%	1,627,642	400,489	1,227,152
25	Loan		1	Renaissance Meadowlands Hotel	8,056,706	6,162,884	1,893,822	12/31/2022	T-12	76.9%	11,067,452	8,751,551	2,315,901
26	Loan	77, 78	1	583-589 Knickerbocker	NAV	NAV	NAV	NAV	NAV	95.0%	987,525	152,047	835,478
27	Loan		1	Guardian Storage Greeley	1,059,456	439,984	619,472	12/31/2022	T-12	89.4%	1,191,846	445,361	746,486
28	Loan	79, 80	1	Space Station Storage	524,880	153,727	371,153	12/31/2022	T-12	91.8%	973,738	265,035	708,703
29	Loan	81, 82	1	2754 Creston Avenue	NAV	NAV	NAV	NAV	NAV	97.0%	805,518	110,696	694,822
30	Loan	83	1	Andover Bay Apartments	817,536	278,442	539,094	12/31/2022	T-12	95.0%	981,518	400,191	581,327
31	Loan	84, 85, 86	2	Creston & Prospect	NAV	NAV	NAV	NAV	NAV	95.0%	546,915	93,966	452,949
31.01	Property		1	2267 Creston Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
31.02	Property		1	2427 Prospect Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV

A-1-16

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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
								4	4
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	119,490	968,757	52,532,319	1.88	1.84	10.2%	10.0%	1,060,000,000	As Is
2	Loan	20	1	Cheyenne Mountain Resort	1,235,725	0	8,841,230	1.78	1.56	13.4%	11.8%	124,600,000	As Is
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	64,300	0	6,104,280	1.42	1.41	9.5%	9.4%	105,565,000	As Is
3.01	Property		1	Sunshine MH and RV Community	20,550	0	1,796,224					29,000,000	As Is
3.02	Property		1	Bradenton Estates	4,250	0	660,096					8,400,000	As Is
3.03	Property		1	Arcadia Estates	4,700	0	518,595					8,180,000	As Is
3.04	Property		1	Mount Dora Estates	6,950	0	470,312					13,100,000	As Is
3.05	Property		1	Citrus River Village I	6,750	0	509,662					8,500,000	As Is
3.06	Property		1	Fort Pierce Estates	2,700	0	376,474					5,550,000	As Is
3.07	Property		1	Lakeside Gardens	2,700	0	295,898					5,190,000	As Is
3.08	Property		1	Titusville Estates	1,750	0	228,084					3,190,000	As Is
3.09	Property		1	Avon Park Village	2,150	0	169,144					3,790,000	As Is
3.10	Property		1	Oak Shores	2,400	0	166,874					3,640,000	As Is
3.11	Property		1	Holiday Haven	1,200	0	160,925					2,300,000	As Is
3.12	Property		1	Bonnet Lake Estates	1,900	0	124,249					3,430,000	As Is
3.13	Property		1	Cedar Circle	1,200	0	147,928					2,260,000	As Is
3.14	Property		1	98 Estates	2,650	0	131,186					3,825,000	As Is
3.15	Property		1	Friendly Park	1,050	0	118,407					1,875,000	As Is
3.16	Property		1	Fontana Cove	850	0	152,854					1,860,000	As Is
3.17	Property		1	Hudson Springs	550	0	77,368					1,475,000	As Is
4	Loan	9, 25	1	Hamburg Pavilion	209,783	811,686	11,727,281	1.95	1.79	13.5%	12.4%	141,100,000	As Is
5	Loan	9	1	Verde Apartments	561,250	0	7,144,315	1.43	1.33	9.9%	9.2%	127,000,000	As Is
6	Loan		1	Hotel Fort Des Moines	696,370	0	5,020,834	2.05	1.80	14.8%	13.0%	74,000,000	As Is
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	71,496	362,121	18,749,733	1.87	1.83	13.2%	12.9%	300,000,000	As Is
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	15,270,772	0	70,342,555	5.49	4.51	38.9%	32.0%	1,100,000,000	As Portfolio
8.01	Property		1	Larkspur Landing Marin County	495,411	0	3,481,822					45,000,000	As Is
8.02	Property		1	San Mateo Foster City	410,454	0	2,644,865					40,000,000	As Is
8.03	Property		1	Lincroft Red Bank	481,605	0	3,625,046					35,500,000	As Is
8.04	Property		1	Rye	468,867	0	2,970,497					34,500,000	As Is
8.05	Property		1	Los Angeles Torrance Palos Verdes	445,232	0	2,942,214					33,500,000	As Is
8.06	Property		1	San Jose Cupertino	387,667	0	1,846,091					32,000,000	As Is
8.07	Property		1	Boulder	340,216	0	1,855,100					30,000,000	As Is
8.08	Property		1	Palm Springs	439,796	0	2,806,625					28,500,000	As Is
8.09	Property		1	Los Angeles Hacienda Heights	357,878	0	1,723,743					27,500,000	As Is
8.10	Property		1	Seattle South Center	397,825	0	1,934,948					27,000,000	As Is
8.11	Property		1	West Palm Beach	363,000	0	1,897,617					23,000,000	As Is
8.12	Property		1	Norwalk	430,262	0	2,188,862					23,000,000	As Is
8.13	Property		1	Tampa Westshore	347,003	0	1,415,933					23,000,000	As Is
8.14	Property		1	Boston Andover	338,988	0	1,510,682					22,000,000	As Is
8.15	Property		1	Nashville Airport	332,335	0	1,513,527					21,500,000	As Is
8.16	Property		1	St. Petersburg Clearwater	318,417	0	1,434,819					21,000,000	As Is
8.17	Property		1	Raleigh Cary	305,224	0	2,193,935					21,000,000	As Is
8.18	Property		1	New Haven Wallingford	272,841	0	1,275,528					21,000,000	As Is
8.19	Property		1	Detroit Livonia	239,426	0	1,083,513					19,500,000	As Is
8.20	Property		1	Phoenix Mesa	245,324	0	1,157,417					19,500,000	As Is
8.21	Property		1	Phoenix North Metrocenter	270,527	0	1,456,879					18,500,000	As Is
8.22	Property		1	Annapolis	281,709	0	1,585,054					18,500,000	As Is
8.23	Property		1	Ft. Lauderdale Plantation	304,728	0	1,264,598					18,000,000	As Is
8.24	Property		1	Detroit Metro Airport	248,331	0	1,030,088					18,000,000	As Is
8.25	Property		1	St. Louis Creve Coeur	175,057	0	90,215					17,500,000	As Is
8.26	Property		1	Chicago Oakbrook Terrace	254,272	0	1,290,546					17,500,000	As Is
8.27	Property		1	Chicago Lincolnshire	247,738	0	1,435,529					17,000,000	As Is
8.28	Property		1	Chicago Waukegan Gurnee	239,372	0	1,221,946					16,500,000	As Is
8.29	Property		1	Birmingham Homewood	316,004	0	1,503,135					16,500,000	As Is
8.30	Property		1	Portland Beaverton	228,934	0	540,088					16,000,000	As Is
8.31	Property		1	Greenville Haywood Mall	243,491	0	1,424,193					16,000,000	As Is
8.32	Property		1	Denver Tech Center	245,984	0	681,704					15,500,000	As Is
8.33	Property		1	Bakersfield	275,028	0	1,064,915					15,500,000	As Is
8.34	Property		1	Charlottesville North	209,030	0	508,502					15,500,000	As Is
8.35	Property		1	Atlanta Airport South	283,286	0	1,023,513					15,500,000	As Is
8.36	Property		1	St. Louis Westport Plaza	201,251	0	553,239					15,000,000	As Is
8.37	Property		1	Atlanta Perimeter Center	244,177	0	1,053,895					15,000,000	As Is
8.38	Property		1	Kansas City Overland Park Metcalf	198,293	0	392,108					14,000,000	As Is
8.39	Property		1	San Antonio Downtown Market Square	254,757	0	823,431					14,000,000	As Is
8.40	Property		1	Silver Spring North	258,964	0	1,059,858					14,000,000	As Is
8.41	Property		1	Indianapolis Castleton	220,632	0	696,749					16,000,000	As Is
8.42	Property		1	Memphis Airport	271,950	0	1,126,809					12,500,000	As Is
8.43	Property		1	Chicago Highland Park	204,093	0	683,277					13,000,000	As Is
8.44	Property		1	Minneapolis St Paul Airport	229,494	0	320,200					13,000,000	As Is
8.45	Property		1	Dallas Plano Parkway	164,675	0	250,470					11,000,000	As Is
8.46	Property		1	Atlanta Duluth/Gwinnett Place	163,573	0	(93,951)					10,000,000	As Is
8.47	Property		1	Poughkeepsie	256,942	0	472,511					8,500,000	As Is
8.48	Property		1	Denver Stapleton	206,613	0	(47,162)					9,400,000	As Is
8.49	Property		1	Dallas Richardson at Spring Valley	177,719	0	311,521					9,300,000	As Is
8.50	Property		1	Charlotte South Park	285,372	0	1,556,704					14,500,000	As Is
8.51	Property		1	Fresno	327,614	0	1,151,540					19,000,000	As Is
8.52	Property		1	Philadelphia Devon	363,393	0	2,407,666					17,000,000	As Is
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	331,912	0	18,576,612	1.74	1.71	10.5%	10.3%	244,000,000	As Portfolio
9.01	Property		1	Carroll	29,598	0	1,640,836					21,200,000	As Is
9.02	Property		1	Enterprise - Rucker Blvd	25,125	0	1,454,009					18,900,000	As Is
9.03	Property		1	West Memphis	17,702	0	1,205,117					16,900,000	As Is
9.04	Property		1	Belpre	18,381	0	784,584					9,300,000	As Is
9.05	Property		1	Marietta	14,529	0	733,296					9,950,000	As Is
9.06	Property		1	Enterprise - Geneva Hwy	19,173	0	690,506					8,350,000	As Is
9.07	Property		1	Parkersburg - Garfield Ave	13,322	0	931,996					7,775,000	As Is
9.08	Property		1	Bridgeport	10,129	0	754,350					6,875,000	As Is

A-1-17

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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
								4	4
9.09	Property		1	Enterprise - Salem Rd	10,062	0	599,627					6,800,000	As Is
9.10	Property		1	Elizabethton	6,550	0	396,961					7,600,000	As Is
9.11	Property		1	Cedar Lake	9,891	0	292,282					6,850,000	As Is
9.12	Property		1	Kannapolis	5,582	0	396,811					5,250,000	As Is
9.13	Property		1	Johnson City - South Roan	4,654	0	427,871					5,000,000	As Is
9.14	Property		1	Cincinnati	6,228	0	308,732					5,000,000	As Is
9.15	Property		1	Mooresville	6,510	0	346,530					4,800,000	As Is
9.16	Property		1	Bloomington	4,631	0	311,904					4,350,000	As Is
9.17	Property		1	Newton	5,673	0	267,139					4,600,000	As Is
9.18	Property		1	Proctorville	6,347	0	381,771					4,100,000	As Is
9.19	Property		1	Kingsport - Brookside School	3,963	0	246,385					4,550,000	As Is
9.20	Property		1	Bristol	4,755	0	367,117					3,775,000	As Is
9.21	Property		1	Hurricane	4,206	0	414,845					3,750,000	As Is
9.22	Property		1	Blountville	4,175	0	312,166					4,000,000	As Is
9.23	Property		1	Little Rock	6,091	0	243,616					4,050,000	As Is
9.24	Property		1	Cedar Lake - Wicker Ave	8,850	0	170,329					7,000,000	As Is
9.25	Property		1	Clarksville	7,602	0	310,822					3,750,000	As Is
9.26	Property		1	Parkersburg	7,356	0	455,625					3,475,000	As Is
9.27	Property		1	Piney Flats	3,814	0	293,967					3,150,000	As Is
9.28	Property		1	Cross Lanes	3,528	0	293,322					3,050,000	As Is
9.29	Property		1	Shelby	5,835	0	185,101					3,750,000	As Is
9.30	Property		1	Batesville	4,850	0	269,848					3,000,000	As Is
9.31	Property		1	Greeneville	2,610	0	243,219					2,900,000	As Is
9.32	Property		1	Cleveland - N. Washington	3,115	0	211,085					2,700,000	As Is
9.33	Property		1	Morgantown - Lower Aarons	4,344	0	316,161					2,550,000	As Is
9.34	Property		1	Morgantown - Canyon Rd	4,593	0	302,862					2,500,000	As Is
9.35	Property		1	Asheville	1,630	0	194,004					2,550,000	As Is
9.36	Property		1	Splendora - Old Hwy 59N	3,143	0	171,835					2,200,000	As Is
9.37	Property		1	Nitro - 1st Ave S	2,597	0	196,062					1,875,000	As Is
9.38	Property		1	Elkview	3,932	0	216,511					1,800,000	As Is
9.39	Property		1	Nitro - 4131 1st St	3,477	0	202,635					1,725,000	As Is
9.40	Property		1	Splendora - US-59	2,887	0	123,820					1,500,000	As Is
9.41	Property		1	Conroe - Hwy 105E	2,185	0	86,447					1,500,000	As Is
9.42	Property		1	Coolville	2,671	0	135,738					1,300,000	As Is
9.43	Property		1	Little Hocking	2,686	0	124,125					1,200,000	As Is
9.44	Property		1	Ravenswood	1,609	0	131,557					1,150,000	As Is
9.45	Property		1	Racine	2,651	0	88,051					1,200,000	As Is
9.46	Property		1	Cedar Lake - 127th Pl.	1,700	0	52,466					1,350,000	As Is
9.47	Property		1	Conroe - Woodland Forest	1,376	0	64,926					850,000	As Is
9.48	Property		1	Nitro - 11th St	1,342	0	85,838					700,000	As Is
9.49	Property		1	Conroe - Bryant Rd	1,241	0	40,475					600,000	As Is
9.50	Property		1	Cleveland - CR388	1,457	0	32,166					500,000	As Is
9.51	Property		1	Nitro - 503 Main Ave	833	0	36,409					400,000	As Is
9.52	Property		1	Nitro - 1202 Main Ave	722	0	32,754					350,000	As Is
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	136,640	3,012	7,289,224	1.22	1.20	8.1%	8.0%	130,333,000	As Is Portfolio
10.01	Property		1	Briarwood	106,960	190	5,840,208					97,500,000	As Is
10.02	Property		1	Prospect	29,680	2,822	1,449,017					23,740,000	As Is
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	11,945	6,300	2,359,485	1.36	1.35	9.9%	9.8%	39,100,000	As Is
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	341,656	0	2,677,306	1.79	1.58	13.7%	12.2%	29,700,000	As Is
13	Loan	51	1	2785 Broadway	16,801	10,885	1,713,149	1.30	1.28	8.3%	8.2%	31,600,000	As Is
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	358,000	13,849	43,287,811	2.45	2.43	14.6%	14.4%	831,600,000	As Is
14.01	Property		1	Sentral Union Station	115,800	9,314	14,206,940					310,000,000	As Is
14.02	Property		1	Sentral Michigan Avenue	95,800	0	10,332,467					208,800,000	As Is
14.03	Property		1	Sentral SoBro	59,800	788	10,325,808					138,100,000	As Is
14.04	Property		1	Sentral Wynwood	35,000	3,372	4,763,194					101,200,000	As Is
14.05	Property		1	Sentral at Austin 1614	23,800	0	2,002,210					40,100,000	As Is
14.06	Property		1	Sentral at Austin 1630	27,800	375	1,657,194					33,400,000	As Is
15	Loan	61	1	Hilton Brentwood Nashville	346,338	0	2,065,372	1.71	1.46	13.2%	11.3%	32,800,000	As Is
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	12,363	19,086	1,570,802	1.34	1.31	9.2%	9.0%	25,800,000	Prospective Value Upon Stabilization
17	Loan	68	1	Sawmill Apartments	62,856	0	1,373,438	1.50	1.43	9.3%	8.9%	26,100,000	As Is
18	Loan		1	Star Braeswood	38,250	0	1,214,514	1.28	1.25	8.9%	8.7%	19,700,000	As Is
19	Loan	69, 70	1	East Hialeah Marketplace	13,375	66,873	1,284,697	1.43	1.34	9.9%	9.3%	21,300,000	As Is
20	Loan		1	Guardian Storage Superior	11,906	0	1,186,729	1.31	1.30	9.1%	9.0%	22,475,000	As Is
21	Loan	71	1	Storage Etc Carson	23,166	0	3,035,877	4.06	4.03	24.1%	23.9%	52,050,000	As Is
22	Loan		1	Market Plaza	23,003	77,245	1,425,010	1.74	1.63	12.4%	11.6%	17,600,000	As Is
23	Loan	72, 73, 74	1	368 East 152nd Street	6,400	0	1,121,151	1.40	1.39	10.1%	10.0%	17,500,000	As Is
24	Loan	75, 76	1	Northside Station	5,501	6,676	1,214,975	1.63	1.61	11.6%	11.5%	17,700,000	As Is
25	Loan		1	Renaissance Meadowlands Hotel	442,698	0	1,873,203	3.31	2.68	22.7%	18.4%	18,000,000	As Is
26	Loan	77, 78	1	583-589 Knickerbocker	5,720	1,223	828,535	1.26	1.25	8.6%	8.5%	14,300,000	As Is
27	Loan		1	Guardian Storage Greeley	11,394	0	735,092	1.28	1.26	8.9%	8.8%	12,500,000	As Is
28	Loan	79, 80	1	Space Station Storage	10,406	0	698,297	1.47	1.44	9.7%	9.6%	10,760,000	As Is
29	Loan	81, 82	1	2754 Creston Avenue	5,500	0	689,322	1.43	1.42	9.9%	9.8%	9,900,000	As Is
30	Loan	83	1	Andover Bay Apartments	14,216	0	567,110	1.47	1.44	8.9%	8.7%	9,700,000	As Is
31	Loan	84, 85, 86	2	Creston & Prospect	4,750	0	448,199	1.28	1.26	10.1%	10.0%	7,150,000	As Is
31.01	Property		1	2267 Creston Avenue	NAV	NAV	NAV					3,800,000	As Is
31.02	Property		1	2427 Prospect Avenue	NAV	NAV	NAV					3,350,000	As Is

A-1-18

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Appraisal Date

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

5

1

Loan

9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19

1

Queens Center

9/19/2024

49.5%

49.5%

95.4%

10/7/2024

No

Primark

54,832

13.3%

2

Loan

20

1

Cheyenne Mountain Resort

10/10/2024

60.2%

60.2%

64.1%

8/31/2024

NAP

NAP

NAP

NAP

3

Loan

21, 22, 23, 24

17

Sunshine MHC Portfolio

11/1/2024

61.6%

61.6%

83.1%

3.01

Property

1

Sunshine MH and RV Community

11/1/2024

92.7%

10/1/2024

NAP

NAP

NAP

NAP

3.02

Property

1

Bradenton Estates

11/1/2024

96.2%

10/1/2024

NAP

NAP

NAP

NAP

3.03

Property

1

Arcadia Estates

11/1/2024

91.1%

10/1/2024

NAP

NAP

NAP

NAP

3.04

Property

1

Mount Dora Estates

11/1/2024

60.3%

10/1/2024

NAP

NAP

NAP

NAP

3.05

Property

1

Citrus River Village I

11/1/2024

88.3%

10/1/2024

NAP

NAP

NAP

NAP

3.06

Property

1

Fort Pierce Estates

11/1/2024

90.6%

10/1/2024

NAP

NAP

NAP

NAP

3.07

Property

1

Lakeside Gardens

11/1/2024

87.0%

10/1/2024

NAP

NAP

NAP

NAP

3.08

Property

1

Titusville Estates

11/1/2024

84.8%

10/1/2024

NAP

NAP

NAP

NAP

3.09

Property

1

Avon Park Village

11/1/2024

70.0%

10/1/2024

NAP

NAP

NAP

NAP

3.10

Property

1

Oak Shores

11/1/2024

67.9%

10/1/2024

NAP

NAP

NAP

NAP

3.11

Property

1

Holiday Haven

11/1/2024

95.8%

10/1/2024

NAP

NAP

NAP

NAP

3.12

Property

1

Bonnet Lake Estates

11/1/2024

70.6%

10/1/2024

NAP

NAP

NAP

NAP

3.13

Property

1

Cedar Circle

11/1/2024

87.5%

10/1/2024

NAP

NAP

NAP

NAP

3.14

Property

1

98 Estates

11/1/2024

40.4%

10/1/2024

NAP

NAP

NAP

NAP

3.15

Property

1

Friendly Park

11/1/2024

81.0%

10/1/2024

NAP

NAP

NAP

NAP

3.16

Property

1

Fontana Cove

11/1/2024

100.0%

10/1/2024

NAP

NAP

NAP

NAP

3.17

Property

1

Hudson Springs

11/1/2024

81.8%

10/1/2024

NAP

NAP

NAP

NAP

4

Loan

9, 25

1

Hamburg Pavilion

9/20/2024

67.0%

67.0%

92.3%

9/30/2024

No

At Home

122,400

14.0%

5

Loan

9

1

Verde Apartments

10/2/2024

61.4%

61.4%

86.8%

10/23/2024

NAP

NAP

NAP

NAP

6

Loan

1

Hotel Fort Des Moines

9/27/2024

52.0%

52.0%

56.1%

10/31/2024

NAP

NAP

NAP

NAP

7

Loan

9, 26, 27, 28

1

Moffett Towers Building D

6/12/2024

48.3%

48.3%

100.0%

12/6/2024

Yes

Amazon

357,481

100.0%

8

Loan

9, 29, 30, 31, 32, 33, 34

52

CBM Portfolio

9/1/2024

20.0%

20.0%

64.0%

8.01

Property

1

Larkspur Landing Marin County

9/1/2024

74.5%

9/30/2024

NAP

NAP

NAP

NAP

8.02

Property

1

San Mateo Foster City

9/1/2024

61.2%

9/30/2024

NAP

NAP

NAP

NAP

8.03

Property

1

Lincroft Red Bank

9/1/2024

76.4%

9/30/2024

NAP

NAP

NAP

NAP

8.04

Property

1

Rye

9/1/2024

71.1%

9/30/2024

NAP

NAP

NAP

NAP

8.05

Property

1

Los Angeles Torrance Palos Verdes

9/1/2024

84.6%

9/30/2024

NAP

NAP

NAP

NAP

8.06

Property

1

San Jose Cupertino

9/1/2024

62.2%

9/30/2024

NAP

NAP

NAP

NAP

8.07

Property

1

Boulder

9/1/2024

62.5%

9/30/2024

NAP

NAP

NAP

NAP

8.08

Property

1

Palm Springs

9/1/2024

74.5%

9/30/2024

NAP

NAP

NAP

NAP

8.09

Property

1

Los Angeles Hacienda Heights

9/1/2024

74.7%

9/30/2024

NAP

NAP

NAP

NAP

8.10

Property

1

Seattle South Center

9/1/2024

78.8%

9/30/2024

NAP

NAP

NAP

NAP

8.11

Property

1

West Palm Beach

9/1/2024

78.1%

9/30/2024

NAP

NAP

NAP

NAP

8.12

Property

1

Norwalk

9/1/2024

78.8%

9/30/2024

NAP

NAP

NAP

NAP

8.13

Property

1

Tampa Westshore

9/1/2024

77.2%

9/30/2024

NAP

NAP

NAP

NAP

8.14

Property

1

Boston Andover

9/1/2024

64.6%

9/30/2024

NAP

NAP

NAP

NAP

8.15

Property

1

Nashville Airport

9/1/2024

74.1%

9/30/2024

NAP

NAP

NAP

NAP

8.16

Property

1

St. Petersburg Clearwater

9/1/2024

69.3%

9/30/2024

NAP

NAP

NAP

NAP

8.17

Property

1

Raleigh Cary

9/1/2024

68.7%

9/30/2024

NAP

NAP

NAP

NAP

8.18

Property

1

New Haven Wallingford

9/1/2024

59.5%

9/30/2024

NAP

NAP

NAP

NAP

8.19

Property

1

Detroit Livonia

9/1/2024

58.2%

9/30/2024

NAP

NAP

NAP

NAP

8.20

Property

1

Phoenix Mesa

9/1/2024

58.0%

9/30/2024

NAP

NAP

NAP

NAP

8.21

Property

1

Phoenix North Metrocenter

9/1/2024

62.2%

9/30/2024

NAP

NAP

NAP

NAP

8.22

Property

1

Annapolis

9/1/2024

66.6%

9/30/2024

NAP

NAP

NAP

NAP

8.23

Property

1

Ft. Lauderdale Plantation

9/1/2024

82.2%

9/30/2024

NAP

NAP

NAP

NAP

8.24

Property

1

Detroit Metro Airport

9/1/2024

59.7%

9/30/2024

NAP

NAP

NAP

NAP

8.25

Property

1

St. Louis Creve Coeur

9/1/2024

38.1%

9/30/2024

NAP

NAP

NAP

NAP

8.26

Property

1

Chicago Oakbrook Terrace

9/1/2024

62.2%

9/30/2024

NAP

NAP

NAP

NAP

8.27

Property

1

Chicago Lincolnshire

9/1/2024

54.2%

9/30/2024

NAP

NAP

NAP

NAP

8.28

Property

1

Chicago Waukegan Gurnee

9/1/2024

54.0%

9/30/2024

NAP

NAP

NAP

NAP

8.29

Property

1

Birmingham Homewood

9/1/2024

77.3%

9/30/2024

NAP

NAP

NAP

NAP

8.30

Property

1

Portland Beaverton

9/1/2024

50.9%

9/30/2024

NAP

NAP

NAP

NAP

8.31

Property

1

Greenville Haywood Mall

9/1/2024

67.2%

9/30/2024

NAP

NAP

NAP

NAP

8.32

Property

1

Denver Tech Center

9/1/2024

62.2%

9/30/2024

NAP

NAP

NAP

NAP

8.33

Property

1

Bakersfield

9/1/2024

74.1%

9/30/2024

NAP

NAP

NAP

NAP

8.34

Property

1

Charlottesville North

9/1/2024

45.0%

9/30/2024

NAP

NAP

NAP

NAP

8.35

Property

1

Atlanta Airport South

9/1/2024

75.2%

9/30/2024

NAP

NAP

NAP

NAP

8.36

Property

1

St. Louis Westport Plaza

9/1/2024

44.2%

9/30/2024

NAP

NAP

NAP

NAP

8.37

Property

1

Atlanta Perimeter Center

9/1/2024

62.6%

9/30/2024

NAP

NAP

NAP

NAP

8.38

Property

1

Kansas City Overland Park Metcalf

9/1/2024

45.9%

9/30/2024

NAP

NAP

NAP

NAP

8.39

Property

1

San Antonio Downtown Market Square

9/1/2024

62.9%

9/30/2024

NAP

NAP

NAP

NAP

8.40

Property

1

Silver Spring North

9/1/2024

61.1%

9/30/2024

NAP

NAP

NAP

NAP

8.41

Property

1

Indianapolis Castleton

9/1/2024

53.4%

9/30/2024

NAP

NAP

NAP

NAP

8.42

Property

1

Memphis Airport

9/1/2024

76.8%

9/30/2024

NAP

NAP

NAP

NAP

8.43

Property

1

Chicago Highland Park

9/1/2024

48.2%

9/30/2024

NAP

NAP

NAP

NAP

8.44

Property

1

Minneapolis St Paul Airport

9/1/2024

65.5%

9/30/2024

NAP

NAP

NAP

NAP

8.45

Property

1

Dallas Plano Parkway

9/1/2024

49.9%

9/30/2024

NAP

NAP

NAP

NAP

8.46

Property

1

Atlanta Duluth/Gwinnett Place

9/1/2024

54.4%

9/30/2024

NAP

NAP

NAP

NAP

8.47

Property

1

Poughkeepsie

9/1/2024

57.5%

9/30/2024

NAP

NAP

NAP

NAP

8.48

Property

1

Denver Stapleton

9/1/2024

58.7%

9/30/2024

NAP

NAP

NAP

NAP

8.49

Property

1

Dallas Richardson at Spring Valley

9/1/2024

55.2%

9/30/2024

NAP

NAP

NAP

NAP

8.50

Property

1

Charlotte South Park

9/1/2024

65.6%

9/30/2024

NAP

NAP

NAP

NAP

8.51

Property

1

Fresno

9/1/2024

64.0%

9/30/2024

NAP

NAP

NAP

NAP

8.52

Property

1

Philadelphia Devon

9/1/2024

65.6%

9/30/2024

NAP

NAP

NAP

NAP

9

Loan

9, 35, 36, 37, 38, 39

52

Mini Mall Self Storage

8/10/2024

73.8%

73.8%

75.8%

9.01

Property

1

Carroll

8/6/2024

77.3%

10/7/2024

NAP

NAP

NAP

NAP

9.02

Property

1

Enterprise - Rucker Blvd

8/9/2024

81.1%

10/7/2024

NAP

NAP

NAP

NAP

9.03

Property

1

West Memphis

8/5/2024

76.9%

10/7/2024

NAP

NAP

NAP

NAP

9.04

Property

1

Belpre

8/6/2024

75.1%

10/7/2024

NAP

NAP

NAP

NAP

9.05

Property

1

Marietta

8/6/2024

74.1%

10/7/2024

NAP

NAP

NAP

NAP

9.06

Property

1

Enterprise - Geneva Hwy

8/9/2024

75.4%

10/7/2024

NAP

NAP

NAP

NAP

9.07

Property

1

Parkersburg - Garfield Ave

8/9/2024

89.9%

10/7/2024

NAP

NAP

NAP

NAP

9.08

Property

1

Bridgeport

8/10/2024

87.2%

10/7/2024

NAP

NAP

NAP

NAP

A-1-19

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Appraisal Date

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

5

9.09

Property

1

Enterprise - Salem Rd

8/9/2024

85.4%

10/7/2024

NAP

NAP

NAP

NAP

9.10

Property

1

Elizabethton

8/5/2024

66.0%

10/7/2024

NAP

NAP

NAP

NAP

9.11

Property

1

Cedar Lake

8/5/2024

56.1%

10/7/2024

NAP

NAP

NAP

NAP

9.12

Property

1

Kannapolis

8/5/2024

85.0%

10/7/2024

NAP

NAP

NAP

NAP

9.13

Property

1

Johnson City - South Roan

8/5/2024

91.9%

10/7/2024

NAP

NAP

NAP

NAP

9.14

Property

1

Cincinnati

8/6/2024

73.4%

10/7/2024

NAP

NAP

NAP

NAP

9.15

Property

1

Mooresville

8/5/2024

75.4%

10/7/2024

NAP

NAP

NAP

NAP

9.16

Property

1

Bloomington

8/6/2024

72.9%

10/7/2024

NAP

NAP

NAP

NAP

9.17

Property

1

Newton

8/5/2024

69.8%

10/7/2024

NAP

NAP

NAP

NAP

9.18

Property

1

Proctorville

8/6/2024

84.5%

10/7/2024

NAP

NAP

NAP

NAP

9.19

Property

1

Kingsport - Brookside School

8/5/2024

75.3%

10/7/2024

NAP

NAP

NAP

NAP

9.20

Property

1

Bristol

8/10/2024

82.4%

10/7/2024

NAP

NAP

NAP

NAP

9.21

Property

1

Hurricane

8/9/2024

92.5%

10/7/2024

NAP

NAP

NAP

NAP

9.22

Property

1

Blountville

8/5/2024

73.6%

10/7/2024

NAP

NAP

NAP

NAP

9.23

Property

1

Little Rock

8/4/2024

54.5%

10/7/2024

NAP

NAP

NAP

NAP

9.24

Property

1

Cedar Lake - Wicker Ave

8/4/2024

50.3%

10/7/2024

NAP

NAP

NAP

NAP

9.25

Property

1

Clarksville

8/4/2024

70.6%

10/7/2024

NAP

NAP

NAP

NAP

9.26

Property

1

Parkersburg

8/10/2024

76.5%

10/7/2024

NAP

NAP

NAP

NAP

9.27

Property

1

Piney Flats

8/5/2024

77.2%

10/7/2024

NAP

NAP

NAP

NAP

9.28

Property

1

Cross Lanes

8/9/2024

89.1%

10/7/2024

NAP

NAP

NAP

NAP

9.29

Property

1

Shelby

8/5/2024

70.6%

10/7/2024

NAP

NAP

NAP

NAP

9.30

Property

1

Batesville

8/5/2024

75.8%

10/7/2024

NAP

NAP

NAP

NAP

9.31

Property

1

Greeneville

8/5/2024

82.2%

10/7/2024

NAP

NAP

NAP

NAP

9.32

Property

1

Cleveland - N. Washington

8/10/2024

81.0%

10/7/2024

NAP

NAP

NAP

NAP

9.33

Property

1

Morgantown - Lower Aarons

8/10/2024

82.8%

10/7/2024

NAP

NAP

NAP

NAP

9.34

Property

1

Morgantown - Canyon Rd

8/10/2024

80.0%

10/7/2024

NAP

NAP

NAP

NAP

9.35

Property

1

Asheville

8/5/2024

84.4%

10/7/2024

NAP

NAP

NAP

NAP

9.36

Property

1

Splendora - Old Hwy 59N

8/10/2024

61.8%

10/7/2024

NAP

NAP

NAP

NAP

9.37

Property

1

Nitro - 1st Ave S

8/9/2024

75.6%

10/7/2024

NAP

NAP

NAP

NAP

9.38

Property

1

Elkview

8/9/2024

77.9%

10/7/2024

NAP

NAP

NAP

NAP

9.39

Property

1

Nitro - 4131 1st St

8/9/2024

86.5%

10/7/2024

NAP

NAP

NAP

NAP

9.40

Property

1

Splendora - US-59

8/10/2024

49.3%

10/7/2024

NAP

NAP

NAP

NAP

9.41

Property

1

Conroe - Hwy 105E

8/10/2024

56.8%

10/7/2024

NAP

NAP

NAP

NAP

9.42

Property

1

Coolville

8/6/2024

79.0%

10/7/2024

NAP

NAP

NAP

NAP

9.43

Property

1

Little Hocking

8/6/2024

78.9%

10/7/2024

NAP

NAP

NAP

NAP

9.44

Property

1

Ravenswood

8/9/2024

85.5%

10/7/2024

NAP

NAP

NAP

NAP

9.45

Property

1

Racine

8/6/2024

58.9%

10/7/2024

NAP

NAP

NAP

NAP

9.46

Property

1

Cedar Lake - 127th Pl.

8/5/2024

60.7%

10/7/2024

NAP

NAP

NAP

NAP

9.47

Property

1

Conroe - Woodland Forest

8/10/2024

62.3%

10/7/2024

NAP

NAP

NAP

NAP

9.48

Property

1

Nitro - 11th St

8/9/2024

70.9%

10/7/2024

NAP

NAP

NAP

NAP

9.49

Property

1

Conroe - Bryant Rd

8/10/2024

58.7%

10/7/2024

NAP

NAP

NAP

NAP

9.50

Property

1

Cleveland - CR388

8/10/2024

65.7%

10/7/2024

NAP

NAP

NAP

NAP

9.51

Property

1

Nitro - 503 Main Ave

8/9/2024

82.6%

10/7/2024

NAP

NAP

NAP

NAP

9.52

Property

1

Nitro - 1202 Main Ave

8/9/2024

72.0%

10/7/2024

NAP

NAP

NAP

NAP

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

Various

70.0%

70.0%

97.3%

10.01

Property

1

Briarwood

9/19/2024

96.9%

11/5/2024

NAP

NAP

NAP

NAP

10.02

Property

1

Prospect

9/23/2024

99.1%

11/5/2024

NAP

NAP

NAP

NAP

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

9/26/2024

61.4%

61.4%

89.1%

9/30/2024

NAP

NAP

NAP

NAP

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

9/18/2024

74.1%

74.1%

69.0%

7/31/2024

NAP

NAP

NAP

NAP

13

Loan

51

1

2785 Broadway

10/31/2024

66.5%

66.5%

98.5%

11/13/2024

No

Kim & Wen Holding LLC

1,508

41.1%

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

Various

36.1%

36.1%

92.2%

14.01

Property

1

Sentral Union Station

10/3/2024

93.6%

9/10/2024

NAP

NAP

NAP

NAP

14.02

Property

1

Sentral Michigan Avenue

10/2/2024

91.5%

9/10/2024

NAP

NAP

NAP

NAP

14.03

Property

1

Sentral SoBro

10/7/2024

94.8%

9/10/2024

NAP

NAP

NAP

NAP

14.04

Property

1

Sentral Wynwood

10/8/2024

71.2%

9/10/2024

NAP

NAP

NAP

NAP

14.05

Property

1

Sentral at Austin 1614

10/2/2024

97.8%

9/10/2024

NAP

NAP

NAP

NAP

14.06

Property

1

Sentral at Austin 1630

10/2/2024

92.2%

9/10/2024

NAP

NAP

NAP

NAP

15

Loan

61

1

Hilton Brentwood Nashville

7/24/2024

55.6%

55.6%

61.2%

10/31/2024

NAP

NAP

NAP

NAP

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

11/1/2024

67.8%

67.8%

84.2%

10/1/2024

NAP

NAP

NAP

NAP

17

Loan

68

1

Sawmill Apartments

9/11/2024

59.4%

59.4%

94.4%

9/23/2024

NAP

NAP

NAP

NAP

18

Loan

1

Star Braeswood

8/19/2024

71.1%

71.1%

92.2%

10/18/2024

NAP

NAP

NAP

NAP

19

Loan

69, 70

1

East Hialeah Marketplace

8/2/2024

65.0%

65.0%

100.0%

11/12/2024

No

Ross Dress for Less

27,248

40.7%

20

Loan

1

Guardian Storage Superior

10/7/2024

58.7%

58.7%

90.4%

8/31/2024

NAP

NAP

NAP

NAP

21

Loan

71

1

Storage Etc Carson

9/18/2024

24.4%

24.4%

92.0%

9/16/2024

NAP

NAP

NAP

NAP

22

Loan

1

Market Plaza

10/2/2024

69.9%

69.9%

92.6%

11/11/2024

No

Westlake Hardware

25,000

16.3%

23

Loan

72, 73, 74

1

368 East 152nd Street

7/9/2024

64.0%

64.0%

96.9%

10/1/2024

NAP

NAP

NAP

NAP

24

Loan

75, 76

1

Northside Station

10/17/2024

59.9%

59.9%

100.0%

11/11/2024

No

The Encore

10,335

28.2%

25

Loan

1

Renaissance Meadowlands Hotel

11/11/2024

56.7%

56.7%

76.9%

10/31/2024

NAP

NAP

NAP

NAP

26

Loan

77, 78

1

583-589 Knickerbocker

9/5/2024

67.8%

67.8%

100.0%

11/18/2024

NAP

NAP

NAP

NAP

27

Loan

1

Guardian Storage Greeley

10/7/2024

67.2%

67.2%

89.4%

10/28/2024

NAP

NAP

NAP

NAP

28

Loan

79, 80

1

Space Station Storage

9/11/2024

67.8%

67.8%

93.3%

8/31/2024

NAP

NAP

NAP

NAP

29

Loan

81, 82

1

2754 Creston Avenue

7/29/2024

70.7%

70.7%

100.0%

11/26/2024

NAP

NAP

NAP

NAP

30

Loan

83

1

Andover Bay Apartments

9/18/2024

67.2%

67.2%

95.6%

9/30/2024

NAP

NAP

NAP

NAP

31

Loan

84, 85, 86

2

Creston & Prospect

6/14/2024

62.9%

59.5%

100.0%

31.01

Property

1

2267 Creston Avenue

6/14/2024

100.0%

11/1/2024

NAP

NAP

NAP

NAP

31.02

Property

1

2427 Prospect Avenue

6/14/2024

100.0%

11/1/2024

NAP

NAP

NAP

NAP

A-1-20

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

6

6

1

Loan

9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19

1

Queens Center

1/31/2035

ZARA

36,463

8.8%

11/30/2033

H&M

19,694

4.8%

2

Loan

20

1

Cheyenne Mountain Resort

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3

Loan

21, 22, 23, 24

17

Sunshine MHC Portfolio

3.01

Property

1

Sunshine MH and RV Community

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.02

Property

1

Bradenton Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.03

Property

1

Arcadia Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.04

Property

1

Mount Dora Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.05

Property

1

Citrus River Village I

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.06

Property

1

Fort Pierce Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.07

Property

1

Lakeside Gardens

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.08

Property

1

Titusville Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.09

Property

1

Avon Park Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.10

Property

1

Oak Shores

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.11

Property

1

Holiday Haven

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.12

Property

1

Bonnet Lake Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.13

Property

1

Cedar Circle

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.14

Property

1

98 Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.15

Property

1

Friendly Park

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.16

Property

1

Fontana Cove

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.17

Property

1

Hudson Springs

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4

Loan

9, 25

1

Hamburg Pavilion

8/31/2028

Kohl's

86,584

9.9%

1/31/2032

Regal Cinemas

64,234

7.3%

5

Loan

9

1

Verde Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6

Loan

1

Hotel Fort Des Moines

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

Loan

9, 26, 27, 28

1

Moffett Towers Building D

2/28/2031

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8

Loan

9, 29, 30, 31, 32, 33, 34

52

CBM Portfolio

8.01

Property

1

Larkspur Landing Marin County

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.02

Property

1

San Mateo Foster City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.03

Property

1

Lincroft Red Bank

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.04

Property

1

Rye

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.05

Property

1

Los Angeles Torrance Palos Verdes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.06

Property

1

San Jose Cupertino

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.07

Property

1

Boulder

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.08

Property

1

Palm Springs

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.09

Property

1

Los Angeles Hacienda Heights

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.10

Property

1

Seattle South Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.11

Property

1

West Palm Beach

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.12

Property

1

Norwalk

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.13

Property

1

Tampa Westshore

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.14

Property

1

Boston Andover

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.15

Property

1

Nashville Airport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.16

Property

1

St. Petersburg Clearwater

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.17

Property

1

Raleigh Cary

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.18

Property

1

New Haven Wallingford

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.19

Property

1

Detroit Livonia

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.20

Property

1

Phoenix Mesa

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.21

Property

1

Phoenix North Metrocenter

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.22

Property

1

Annapolis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.23

Property

1

Ft. Lauderdale Plantation

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.24

Property

1

Detroit Metro Airport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.25

Property

1

St. Louis Creve Coeur

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.26

Property

1

Chicago Oakbrook Terrace

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.27

Property

1

Chicago Lincolnshire

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.28

Property

1

Chicago Waukegan Gurnee

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.29

Property

1

Birmingham Homewood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.30

Property

1

Portland Beaverton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.31

Property

1

Greenville Haywood Mall

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.32

Property

1

Denver Tech Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.33

Property

1

Bakersfield

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.34

Property

1

Charlottesville North

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.35

Property

1

Atlanta Airport South

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.36

Property

1

St. Louis Westport Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.37

Property

1

Atlanta Perimeter Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.38

Property

1

Kansas City Overland Park Metcalf

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.39

Property

1

San Antonio Downtown Market Square

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.40

Property

1

Silver Spring North

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.41

Property

1

Indianapolis Castleton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.42

Property

1

Memphis Airport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.43

Property

1

Chicago Highland Park

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.44

Property

1

Minneapolis St Paul Airport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.45

Property

1

Dallas Plano Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.46

Property

1

Atlanta Duluth/Gwinnett Place

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.47

Property

1

Poughkeepsie

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.48

Property

1

Denver Stapleton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.49

Property

1

Dallas Richardson at Spring Valley

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.50

Property

1

Charlotte South Park

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.51

Property

1

Fresno

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.52

Property

1

Philadelphia Devon

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9

Loan

9, 35, 36, 37, 38, 39

52

Mini Mall Self Storage

9.01

Property

1

Carroll

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.02

Property

1

Enterprise - Rucker Blvd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.03

Property

1

West Memphis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.04

Property

1

Belpre

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.05

Property

1

Marietta

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.06

Property

1

Enterprise - Geneva Hwy

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.07

Property

1

Parkersburg - Garfield Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.08

Property

1

Bridgeport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-21

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

6

6

9.09

Property

1

Enterprise - Salem Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.10

Property

1

Elizabethton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.11

Property

1

Cedar Lake

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.12

Property

1

Kannapolis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.13

Property

1

Johnson City - South Roan

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.14

Property

1

Cincinnati

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.15

Property

1

Mooresville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.16

Property

1

Bloomington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.17

Property

1

Newton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.18

Property

1

Proctorville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.19

Property

1

Kingsport - Brookside School

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.20

Property

1

Bristol

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.21

Property

1

Hurricane

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.22

Property

1

Blountville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.23

Property

1

Little Rock

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.24

Property

1

Cedar Lake - Wicker Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.25

Property

1

Clarksville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.26

Property

1

Parkersburg

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.27

Property

1

Piney Flats

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.28

Property

1

Cross Lanes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.29

Property

1

Shelby

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.30

Property

1

Batesville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.31

Property

1

Greeneville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.32

Property

1

Cleveland - N. Washington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.33

Property

1

Morgantown - Lower Aarons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.34

Property

1

Morgantown - Canyon Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.35

Property

1

Asheville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.36

Property

1

Splendora - Old Hwy 59N

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.37

Property

1

Nitro - 1st Ave S

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.38

Property

1

Elkview

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.39

Property

1

Nitro - 4131 1st St

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.40

Property

1

Splendora - US-59

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.41

Property

1

Conroe - Hwy 105E

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.42

Property

1

Coolville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.43

Property

1

Little Hocking

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.44

Property

1

Ravenswood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.45

Property

1

Racine

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.46

Property

1

Cedar Lake - 127th Pl.

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.47

Property

1

Conroe - Woodland Forest

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.48

Property

1

Nitro - 11th St

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.49

Property

1

Conroe - Bryant Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.50

Property

1

Cleveland - CR388

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.51

Property

1

Nitro - 503 Main Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.52

Property

1

Nitro - 1202 Main Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

10.01

Property

1

Briarwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10.02

Property

1

Prospect

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

51

1

2785 Broadway

6/30/2037

2787Kim Holding LLC

1,291

35.1%

10/31/2038

Savory Bar Inc.

874

23.8%

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

14.01

Property

1

Sentral Union Station

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.02

Property

1

Sentral Michigan Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.03

Property

1

Sentral SoBro

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.04

Property

1

Sentral Wynwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.05

Property

1

Sentral at Austin 1614

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.06

Property

1

Sentral at Austin 1630

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

61

1

Hilton Brentwood Nashville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

Loan

68

1

Sawmill Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

1

Star Braeswood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

69, 70

1

East Hialeah Marketplace

2/28/2027

DD's Discounts

22,000

32.9%

6/23/2033

Cano Health

8,225

12.3%

20

Loan

1

Guardian Storage Superior

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21

Loan

71

1

Storage Etc Carson

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

1

Market Plaza

6/30/2028

Dale Blackburn and Terrance Collier (dba Liquor Barn)

18,542

12.1%

6/30/2028

Aldi

18,381

12.0%

23

Loan

72, 73, 74

1

368 East 152nd Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

75, 76

1

Northside Station

2/28/2027

The Hive Nightclub

7,444

20.3%

9/30/2026

QC Social Lounge

6,823

18.6%

25

Loan

1

Renaissance Meadowlands Hotel

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

Loan

77, 78

1

583-589 Knickerbocker

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27

Loan

1

Guardian Storage Greeley

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

79, 80

1

Space Station Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

Loan

81, 82

1

2754 Creston Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

83

1

Andover Bay Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

84, 85, 86

2

Creston & Prospect

31.01

Property

1

2267 Creston Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.02

Property

1

2427 Prospect Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-22

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

6

6

6

1

Loan

9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19

1

Queens Center

1/31/2035

Runway NY

16,053

3.9%

3/31/2025

American Eagle Outfitters

10,268

2.5%

9/30/2032

10/18/2024

2

Loan

20

1

Cheyenne Mountain Resort

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/29/2024

3

Loan

21, 22, 23, 24

17

Sunshine MHC Portfolio

3.01

Property

1

Sunshine MH and RV Community

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.02

Property

1

Bradenton Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.03

Property

1

Arcadia Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.04

Property

1

Mount Dora Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/9/2024

3.05

Property

1

Citrus River Village I

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/2/2024

3.06

Property

1

Fort Pierce Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/27/2024

3.07

Property

1

Lakeside Gardens

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.08

Property

1

Titusville Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.09

Property

1

Avon Park Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.10

Property

1

Oak Shores

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.11

Property

1

Holiday Haven

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/26/2024

3.12

Property

1

Bonnet Lake Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/26/2024

3.13

Property

1

Cedar Circle

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/26/2024

3.14

Property

1

98 Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/27/2024

3.15

Property

1

Friendly Park

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.16

Property

1

Fontana Cove

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/4/2024

3.17

Property

1

Hudson Springs

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/9/2024

4

Loan

9, 25

1

Hamburg Pavilion

9/30/2029

Dick's Sporting Goods

48,000

5.5%

1/31/2029

PetSmart

32,444

3.7%

1/31/2030

8/14/2024

5

Loan

9

1

Verde Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/7/2024

6

Loan

1

Hotel Fort Des Moines

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/3/2024

7

Loan

9, 26, 27, 28

1

Moffett Towers Building D

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/31/2023

8

Loan

9, 29, 30, 31, 32, 33, 34

52

CBM Portfolio

8.01

Property

1

Larkspur Landing Marin County

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.02

Property

1

San Mateo Foster City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.03

Property

1

Lincroft Red Bank

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.04

Property

1

Rye

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.05

Property

1

Los Angeles Torrance Palos Verdes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.06

Property

1

San Jose Cupertino

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.07

Property

1

Boulder

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.08

Property

1

Palm Springs

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.09

Property

1

Los Angeles Hacienda Heights

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/12/2024

8.10

Property

1

Seattle South Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.11

Property

1

West Palm Beach

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/10/2024

8.12

Property

1

Norwalk

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.13

Property

1

Tampa Westshore

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/21/2024

8.14

Property

1

Boston Andover

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.15

Property

1

Nashville Airport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.16

Property

1

St. Petersburg Clearwater

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/21/2024

8.17

Property

1

Raleigh Cary

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.18

Property

1

New Haven Wallingford

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.19

Property

1

Detroit Livonia

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.20

Property

1

Phoenix Mesa

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.21

Property

1

Phoenix North Metrocenter

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.22

Property

1

Annapolis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.23

Property

1

Ft. Lauderdale Plantation

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.24

Property

1

Detroit Metro Airport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.25

Property

1

St. Louis Creve Coeur

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.26

Property

1

Chicago Oakbrook Terrace

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.27

Property

1

Chicago Lincolnshire

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.28

Property

1

Chicago Waukegan Gurnee

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/31/2024

8.29

Property

1

Birmingham Homewood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.30

Property

1

Portland Beaverton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/13/2024

8.31

Property

1

Greenville Haywood Mall

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/18/2024

8.32

Property

1

Denver Tech Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.33

Property

1

Bakersfield

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.34

Property

1

Charlottesville North

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.35

Property

1

Atlanta Airport South

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/23/2024

8.36

Property

1

St. Louis Westport Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.37

Property

1

Atlanta Perimeter Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/12/2024

8.38

Property

1

Kansas City Overland Park Metcalf

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.39

Property

1

San Antonio Downtown Market Square

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.40

Property

1

Silver Spring North

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.41

Property

1

Indianapolis Castleton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.42

Property

1

Memphis Airport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.43

Property

1

Chicago Highland Park

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.44

Property

1

Minneapolis St Paul Airport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.45

Property

1

Dallas Plano Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.46

Property

1

Atlanta Duluth/Gwinnett Place

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.47

Property

1

Poughkeepsie

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.48

Property

1

Denver Stapleton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/9/2024

8.49

Property

1

Dallas Richardson at Spring Valley

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.50

Property

1

Charlotte South Park

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

8.51

Property

1

Fresno

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

8.52

Property

1

Philadelphia Devon

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/11/2024

9

Loan

9, 35, 36, 37, 38, 39

52

Mini Mall Self Storage

9.01

Property

1

Carroll

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/23/2024

9.02

Property

1

Enterprise - Rucker Blvd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/28/2024

9.03

Property

1

West Memphis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.04

Property

1

Belpre

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/20/2024

9.05

Property

1

Marietta

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/20/2024

9.06

Property

1

Enterprise - Geneva Hwy

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/23/2024

9.07

Property

1

Parkersburg - Garfield Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.08

Property

1

Bridgeport

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

A-1-23

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

6

6

6

9.09

Property

1

Enterprise - Salem Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.10

Property

1

Elizabethton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.11

Property

1

Cedar Lake

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024; 8/23/2024

9.12

Property

1

Kannapolis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.13

Property

1

Johnson City - South Roan

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/20/2024

9.14

Property

1

Cincinnati

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.15

Property

1

Mooresville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.16

Property

1

Bloomington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.17

Property

1

Newton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.18

Property

1

Proctorville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/20/2024

9.19

Property

1

Kingsport - Brookside School

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.20

Property

1

Bristol

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.21

Property

1

Hurricane

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.22

Property

1

Blountville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.23

Property

1

Little Rock

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.24

Property

1

Cedar Lake - Wicker Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/23/2024

9.25

Property

1

Clarksville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.26

Property

1

Parkersburg

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.27

Property

1

Piney Flats

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.28

Property

1

Cross Lanes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.29

Property

1

Shelby

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/20/2024; 8/21/2024

9.30

Property

1

Batesville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/23/2024

9.31

Property

1

Greeneville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.32

Property

1

Cleveland - N. Washington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.33

Property

1

Morgantown - Lower Aarons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.34

Property

1

Morgantown - Canyon Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.35

Property

1

Asheville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.36

Property

1

Splendora - Old Hwy 59N

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.37

Property

1

Nitro - 1st Ave S

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.38

Property

1

Elkview

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.39

Property

1

Nitro - 4131 1st St

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.40

Property

1

Splendora - US-59

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.41

Property

1

Conroe - Hwy 105E

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.42

Property

1

Coolville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/20/2024

9.43

Property

1

Little Hocking

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.44

Property

1

Ravenswood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.45

Property

1

Racine

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.46

Property

1

Cedar Lake - 127th Pl.

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/23/2024

9.47

Property

1

Conroe - Woodland Forest

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/21/2024

9.48

Property

1

Nitro - 11th St

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.49

Property

1

Conroe - Bryant Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.50

Property

1

Cleveland - CR388

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/22/2024

9.51

Property

1

Nitro - 503 Main Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

9.52

Property

1

Nitro - 1202 Main Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/26/2024

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

10.01

Property

1

Briarwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Various

10.02

Property

1

Prospect

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Various

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/15/2024

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/23/2024

13

Loan

51

1

2785 Broadway

2/28/2033

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/11/2024

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

14.01

Property

1

Sentral Union Station

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

14.02

Property

1

Sentral Michigan Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

14.03

Property

1

Sentral SoBro

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

14.04

Property

1

Sentral Wynwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

14.05

Property

1

Sentral at Austin 1614

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

14.06

Property

1

Sentral at Austin 1630

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

15

Loan

61

1

Hilton Brentwood Nashville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/7/2024

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/16/2024

17

Loan

68

1

Sawmill Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/26/2024

18

Loan

1

Star Braeswood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/9/2024

19

Loan

69, 70

1

East Hialeah Marketplace

4/30/2028

DTLR

4,600

6.9%

12/31/2028

Dunkin Donuts

1,900

2.8%

7/31/2028

8/14/2024

20

Loan

1

Guardian Storage Superior

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

21

Loan

71

1

Storage Etc Carson

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/30/2024

22

Loan

1

Market Plaza

11/23/2028

Petco

18,150

11.8%

2/29/2028

World Weidner Sewing

17,805

11.6%

11/30/2029

10/8/2024

23

Loan

72, 73, 74

1

368 East 152nd Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/18/2024

24

Loan

75, 76

1

Northside Station

6/30/2027

Sabor Restaurant

4,900

13.4%

1/31/2026

Imperial Cocktail Lounge

4,414

12.0%

9/30/2026

10/21/2024

25

Loan

1

Renaissance Meadowlands Hotel

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/11/2024

26

Loan

77, 78

1

583-589 Knickerbocker

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/13/2024

27

Loan

1

Guardian Storage Greeley

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/14/2024

28

Loan

79, 80

1

Space Station Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/12/2024

29

Loan

81, 82

1

2754 Creston Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/1/2024

30

Loan

83

1

Andover Bay Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/30/2024

31

Loan

84, 85, 86

2

Creston & Prospect

31.01

Property

1

2267 Creston Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/14/2024

31.02

Property

1

2427 Prospect Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/14/2024

A-1-24

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

1

Loan

9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19

1

Queens Center

NAP

10/22/2024

NAP

NAP

No

Fee / Leasehold

5/31/2048

None

595,510

2

Loan

20

1

Cheyenne Mountain Resort

NAP

8/29/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

3

Loan

21, 22, 23, 24

17

Sunshine MHC Portfolio

3.01

Property

1

Sunshine MH and RV Community

NAP

10/4/2024

NAP

NAP

Yes - A

Fee

NAP

NAP

NAP

3.02

Property

1

Bradenton Estates

NAP

10/4/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

3.03

Property

1

Arcadia Estates

NAP

10/11/2024

NAP

NAP

Yes - A

Fee

NAP

NAP

NAP

3.04

Property

1

Mount Dora Estates

NAP

10/11/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

3.05

Property

1

Citrus River Village I

NAP

10/4/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

3.06

Property

1

Fort Pierce Estates

NAP

10/9/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

3.07

Property

1

Lakeside Gardens

NAP

10/9/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

3.08

Property

1

Titusville Estates

NAP

10/9/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

3.09

Property

1

Avon Park Village

NAP

10/4/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

3.10

Property

1

Oak Shores

NAP

10/7/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

3.11

Property

1

Holiday Haven

NAP

10/10/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

3.12

Property

1

Bonnet Lake Estates

NAP

10/10/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

3.13

Property

1

Cedar Circle

NAP

10/10/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

3.14

Property

1

98 Estates

NAP

10/9/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

3.15

Property

1

Friendly Park

NAP

10/7/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

3.16

Property

1

Fontana Cove

NAP

10/9/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

3.17

Property

1

Hudson Springs

NAP

10/10/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

4

Loan

9, 25

1

Hamburg Pavilion

NAP

9/20/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

5

Loan

9

1

Verde Apartments

NAP

10/7/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

6

Loan

1

Hotel Fort Des Moines

NAP

10/3/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

7

Loan

9, 26, 27, 28

1

Moffett Towers Building D

NAP

8/31/2023

8/31/2023

13%

No

Fee

NAP

NAP

NAP

8

Loan

9, 29, 30, 31, 32, 33, 34

52

CBM Portfolio

8.01

Property

1

Larkspur Landing Marin County

NAP

10/9/2024

10/9/2024

8%

No

Fee / Leasehold

NAP

NAP

NAP

8.02

Property

1

San Mateo Foster City

NAP

10/9/2024

10/11/2024

9%

No

Fee / Leasehold

NAP

NAP

NAP

8.03

Property

1

Lincroft Red Bank

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.04

Property

1

Rye

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.05

Property

1

Los Angeles Torrance Palos Verdes

NAP

10/11/2024

10/10/2024

9%

No

Fee / Leasehold

NAP

NAP

NAP

8.06

Property

1

San Jose Cupertino

NAP

10/9/2024

10/9/2024

10%

No

Leasehold

1/1/2033

3, 10-year extension options

427,777

8.07

Property

1

Boulder

NAP

10/9/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.08

Property

1

Palm Springs

NAP

10/10/2024

10/14/2024

10%

No

Fee / Leasehold

NAP

NAP

NAP

8.09

Property

1

Los Angeles Hacienda Heights

NAP

10/11/2024

10/10/2024

9%

No

Fee / Leasehold

NAP

NAP

NAP

8.10

Property

1

Seattle South Center

NAP

10/11/2024

10/10/2024

7%

No

Fee / Leasehold

NAP

NAP

NAP

8.11

Property

1

West Palm Beach

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.12

Property

1

Norwalk

NAP

10/10/2024

NAP

NAP

No

Leasehold

12/31/2028

7, 5-year extension options

537,322

8.13

Property

1

Tampa Westshore

NAP

10/21/2024

NAP

NAP

No

Leasehold

7/1/2068

None

22,335

8.14

Property

1

Boston Andover

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.15

Property

1

Nashville Airport

NAP

10/11/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.16

Property

1

St. Petersburg Clearwater

NAP

10/21/2024

NAP

NAP

Yes - AE

Fee / Leasehold

NAP

NAP

NAP

8.17

Property

1

Raleigh Cary

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.18

Property

1

New Haven Wallingford

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.19

Property

1

Detroit Livonia

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.20

Property

1

Phoenix Mesa

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.21

Property

1

Phoenix North Metrocenter

NAP

10/10/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.22

Property

1

Annapolis

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.23

Property

1

Ft. Lauderdale Plantation

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.24

Property

1

Detroit Metro Airport

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.25

Property

1

St. Louis Creve Coeur

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.26

Property

1

Chicago Oakbrook Terrace

NAP

10/14/2024

NAP

NAP

No

Fee Simple

NAP

NAP

NAP

8.27

Property

1

Chicago Lincolnshire

NAP

10/14/2024

NAP

NAP

No

Fee Simple

NAP

NAP

NAP

8.28

Property

1

Chicago Waukegan Gurnee

NAP

10/23/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.29

Property

1

Birmingham Homewood

NAP

10/9/2024

NAP

NAP

No

Fee Simple

NAP

NAP

NAP

8.30

Property

1

Portland Beaverton

NAP

10/11/2024

10/9/2024

5%

No

Fee / Leasehold

NAP

NAP

NAP

8.31

Property

1

Greenville Haywood Mall

NAP

10/21/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.32

Property

1

Denver Tech Center

NAP

10/9/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.33

Property

1

Bakersfield

NAP

10/10/2024

10/10/2024

7%

No

Fee / Leasehold

NAP

NAP

NAP

8.34

Property

1

Charlottesville North

NAP

10/15/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.35

Property

1

Atlanta Airport South

NAP

10/14/2024

NAP

NAP

No

Fee Simple

NAP

NAP

NAP

8.36

Property

1

St. Louis Westport Plaza

NAP

10/11/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.37

Property

1

Atlanta Perimeter Center

NAP

10/11/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.38

Property

1

Kansas City Overland Park Metcalf

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.39

Property

1

San Antonio Downtown Market Square

NAP

10/11/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.40

Property

1

Silver Spring North

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.41

Property

1

Indianapolis Castleton

NAP

10/11/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.42

Property

1

Memphis Airport

NAP

10/12/2024

10/10/2024

6%

No

Fee / Leasehold

NAP

NAP

NAP

8.43

Property

1

Chicago Highland Park

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.44

Property

1

Minneapolis St Paul Airport

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.45

Property

1

Dallas Plano Parkway

NAP

10/11/2024

NAP

NAP

No

Fee Simple

NAP

NAP

NAP

8.46

Property

1

Atlanta Duluth/Gwinnett Place

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.47

Property

1

Poughkeepsie

NAP

10/11/2024

NAP

NAP

No

Leasehold

12/31/2095

None

302,499

8.48

Property

1

Denver Stapleton

NAP

10/9/2024

NAP

NAP

No

Fee Simple

NAP

NAP

NAP

8.49

Property

1

Dallas Richardson at Spring Valley

NAP

10/14/2024

NAP

NAP

No

Fee / Leasehold

NAP

NAP

NAP

8.50

Property

1

Charlotte South Park

NAP

10/14/2024

NAP

NAP

No

Leasehold

12/31/2029

2, 10-year extension options

352,051

8.51

Property

1

Fresno

NAP

10/9/2024

10/11/2024

5%

No

Leasehold

6/30/2054

None

684,352

8.52

Property

1

Philadelphia Devon

NAP

10/11/2024

NAP

NAP

No

Leasehold

12/31/2028

1, 10-year extension option

240,000

9

Loan

9, 35, 36, 37, 38, 39

52

Mini Mall Self Storage

9.01

Property

1

Carroll

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.02

Property

1

Enterprise - Rucker Blvd

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.03

Property

1

West Memphis

NAP

8/21/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.04

Property

1

Belpre

NAP

8/21/2024; 8/26/2024

NAP

NAP

Various

Fee

NAP

NAP

NAP

9.05

Property

1

Marietta

NAP

8/22/2024; 8/23/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

9.06

Property

1

Enterprise - Geneva Hwy

NAP

8/23/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.07

Property

1

Parkersburg - Garfield Ave

NAP

8/30/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

9.08

Property

1

Bridgeport

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

A-1-25

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

9.09

Property

1

Enterprise - Salem Rd

NAP

8/23/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.10

Property

1

Elizabethton

NAP

8/23/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

9.11

Property

1

Cedar Lake

NAP

8/26/2024; 8/29/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.12

Property

1

Kannapolis

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.13

Property

1

Johnson City - South Roan

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.14

Property

1

Cincinnati

NAP

8/28/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.15

Property

1

Mooresville

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.16

Property

1

Bloomington

NAP

8/20/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.17

Property

1

Newton

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.18

Property

1

Proctorville

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.19

Property

1

Kingsport - Brookside School

NAP

8/26/2024

NAP

NAP

Yes - A

Fee

NAP

NAP

NAP

9.20

Property

1

Bristol

NAP

8/30/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.21

Property

1

Hurricane

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.22

Property

1

Blountville

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.23

Property

1

Little Rock

NAP

8/21/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

9.24

Property

1

Cedar Lake - Wicker Ave

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.25

Property

1

Clarksville

NAP

8/21/2024; 8/22/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.26

Property

1

Parkersburg

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.27

Property

1

Piney Flats

NAP

8/20/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.28

Property

1

Cross Lanes

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.29

Property

1

Shelby

NAP

8/21/2024; 8/22/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.30

Property

1

Batesville

NAP

8/23/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.31

Property

1

Greeneville

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.32

Property

1

Cleveland - N. Washington

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.33

Property

1

Morgantown - Lower Aarons

NAP

8/21/2024

NAP

NAP

Yes - A

Fee

NAP

NAP

NAP

9.34

Property

1

Morgantown - Canyon Rd

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.35

Property

1

Asheville

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.36

Property

1

Splendora - Old Hwy 59N

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.37

Property

1

Nitro - 1st Ave S

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.38

Property

1

Elkview

NAP

8/26/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

9.39

Property

1

Nitro - 4131 1st St

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.40

Property

1

Splendora - US-59

NAP

8/22/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.41

Property

1

Conroe - Hwy 105E

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.42

Property

1

Coolville

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.43

Property

1

Little Hocking

NAP

8/23/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.44

Property

1

Ravenswood

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.45

Property

1

Racine

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.46

Property

1

Cedar Lake - 127th Pl.

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.47

Property

1

Conroe - Woodland Forest

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.48

Property

1

Nitro - 11th St

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.49

Property

1

Conroe - Bryant Rd

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.50

Property

1

Cleveland - CR388

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

9.51

Property

1

Nitro - 503 Main Ave

NAP

8/26/2024

NAP

NAP

Yes - AE, A1-A30

Fee

NAP

NAP

NAP

9.52

Property

1

Nitro - 1202 Main Ave

NAP

8/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

10.01

Property

1

Briarwood

NAP

10/7/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

10.02

Property

1

Prospect

NAP

10/7/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

NAP

7/15/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

NAP

9/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

13

Loan

51

1

2785 Broadway

NAP

11/11/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

14.01

Property

1

Sentral Union Station

NAP

10/14/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

14.02

Property

1

Sentral Michigan Avenue

NAP

10/14/2024

NAP

NAP

No

Leasehold

12/31/2114

None

410,185

14.03

Property

1

Sentral SoBro

NAP

10/14/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

14.04

Property

1

Sentral Wynwood

NAP

10/14/2024

NAP

NAP

Yes - AH

Fee

NAP

NAP

NAP

14.05

Property

1

Sentral at Austin 1614

NAP

10/14/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

14.06

Property

1

Sentral at Austin 1630

NAP

10/14/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

15

Loan

61

1

Hilton Brentwood Nashville

NAP

8/5/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

NAP

7/16/2024

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

17

Loan

68

1

Sawmill Apartments

NAP

9/26/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

18

Loan

1

Star Braeswood

NAP

9/9/2024

NAP

NAP

Yes - A

Fee

NAP

NAP

NAP

19

Loan

69, 70

1

East Hialeah Marketplace

NAP

8/14/2024

NAP

NAP

Yes - AH

Fee

NAP

NAP

NAP

20

Loan

1

Guardian Storage Superior

NAP

10/14/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

21

Loan

71

1

Storage Etc Carson

NAP

9/27/2024

9/27/2024

9%

No

Fee

NAP

NAP

NAP

22

Loan

1

Market Plaza

NAP

10/7/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

23

Loan

72, 73, 74

1

368 East 152nd Street

NAP

7/18/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

24

Loan

75, 76

1

Northside Station

NAP

10/18/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

25

Loan

1

Renaissance Meadowlands Hotel

NAP

11/13/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

26

Loan

77, 78

1

583-589 Knickerbocker

NAP

9/13/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

27

Loan

1

Guardian Storage Greeley

NAP

10/14/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

28

Loan

79, 80

1

Space Station Storage

NAP

9/12/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

29

Loan

81, 82

1

2754 Creston Avenue

NAP

5/1/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

30

Loan

83

1

Andover Bay Apartments

NAP

10/2/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

31

Loan

84, 85, 86

2

Creston & Prospect

31.01

Property

1

2267 Creston Avenue

NAP

6/14/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

31.02

Property

1

2427 Prospect Avenue

NAP

6/14/2024

NAP

NAP

No

Fee

NAP

NAP

NAP

A-1-26

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	Yes	0	Springing	0	Springing	0	Springing	206,017	0	Springing
2	Loan	20	1	Cheyenne Mountain Resort	NAP	388,649	64,775	0	Springing	2,312,929	38,235	0	0	0
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio		504,699	50,470	0	Springing	0	5,358	0	0	0
3.01	Property		1	Sunshine MH and RV Community	NAP
3.02	Property		1	Bradenton Estates	NAP
3.03	Property		1	Arcadia Estates	NAP
3.04	Property		1	Mount Dora Estates	NAP
3.05	Property		1	Citrus River Village I	NAP
3.06	Property		1	Fort Pierce Estates	NAP
3.07	Property		1	Lakeside Gardens	NAP
3.08	Property		1	Titusville Estates	NAP
3.09	Property		1	Avon Park Village	NAP
3.10	Property		1	Oak Shores	NAP
3.11	Property		1	Holiday Haven	NAP
3.12	Property		1	Bonnet Lake Estates	NAP
3.13	Property		1	Cedar Circle	NAP
3.14	Property		1	98 Estates	NAP
3.15	Property		1	Friendly Park	NAP
3.16	Property		1	Fontana Cove	NAP
3.17	Property		1	Hudson Springs	NAP
4	Loan	9, 25	1	Hamburg Pavilion	NAP	298,971	149,485	338,225	37,581	0	29,167	500,000	298,000	61,915
5	Loan	9	1	Verde Apartments	NAP	208,889	208,889	2,189,331	273,666	3,250,000	46,771	0	0	0
6	Loan		1	Hotel Fort Des Moines	NAP	180,206	45,052	0	Springing	0	58,190	0	0	0
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	NAP	1,035,239	207,048	0	Springing	0	Springing	0	0	0
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio		0	997,647	0	Springing	0	Springing	0	0	0
8.01	Property		1	Larkspur Landing Marin County	NAP
8.02	Property		1	San Mateo Foster City	NAP
8.03	Property		1	Lincroft Red Bank	NAP
8.04	Property		1	Rye	NAP
8.05	Property		1	Los Angeles Torrance Palos Verdes	NAP
8.06	Property		1	San Jose Cupertino	Yes
8.07	Property		1	Boulder	NAP
8.08	Property		1	Palm Springs	NAP
8.09	Property		1	Los Angeles Hacienda Heights	NAP
8.10	Property		1	Seattle South Center	NAP
8.11	Property		1	West Palm Beach	NAP
8.12	Property		1	Norwalk	Yes
8.13	Property		1	Tampa Westshore	Yes
8.14	Property		1	Boston Andover	NAP
8.15	Property		1	Nashville Airport	NAP
8.16	Property		1	St. Petersburg Clearwater	NAP
8.17	Property		1	Raleigh Cary	NAP
8.18	Property		1	New Haven Wallingford	NAP
8.19	Property		1	Detroit Livonia	NAP
8.20	Property		1	Phoenix Mesa	NAP
8.21	Property		1	Phoenix North Metrocenter	NAP
8.22	Property		1	Annapolis	NAP
8.23	Property		1	Ft. Lauderdale Plantation	NAP
8.24	Property		1	Detroit Metro Airport	NAP
8.25	Property		1	St. Louis Creve Coeur	NAP
8.26	Property		1	Chicago Oakbrook Terrace	NAP
8.27	Property		1	Chicago Lincolnshire	NAP
8.28	Property		1	Chicago Waukegan Gurnee	NAP
8.29	Property		1	Birmingham Homewood	NAP
8.30	Property		1	Portland Beaverton	NAP
8.31	Property		1	Greenville Haywood Mall	NAP
8.32	Property		1	Denver Tech Center	NAP
8.33	Property		1	Bakersfield	NAP
8.34	Property		1	Charlottesville North	NAP
8.35	Property		1	Atlanta Airport South	NAP
8.36	Property		1	St. Louis Westport Plaza	NAP
8.37	Property		1	Atlanta Perimeter Center	NAP
8.38	Property		1	Kansas City Overland Park Metcalf	NAP
8.39	Property		1	San Antonio Downtown Market Square	NAP
8.40	Property		1	Silver Spring North	NAP
8.41	Property		1	Indianapolis Castleton	NAP
8.42	Property		1	Memphis Airport	NAP
8.43	Property		1	Chicago Highland Park	NAP
8.44	Property		1	Minneapolis St Paul Airport	NAP
8.45	Property		1	Dallas Plano Parkway	NAP
8.46	Property		1	Atlanta Duluth/Gwinnett Place	NAP
8.47	Property		1	Poughkeepsie	Yes
8.48	Property		1	Denver Stapleton	NAP
8.49	Property		1	Dallas Richardson at Spring Valley	NAP
8.50	Property		1	Charlotte South Park	No
8.51	Property		1	Fresno	Yes
8.52	Property		1	Philadelphia Devon	No
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage		261,988	119,946	0	Springing	0	27,659	0	0	0
9.01	Property		1	Carroll	NAP
9.02	Property		1	Enterprise - Rucker Blvd	NAP
9.03	Property		1	West Memphis	NAP
9.04	Property		1	Belpre	NAP
9.05	Property		1	Marietta	NAP
9.06	Property		1	Enterprise - Geneva Hwy	NAP
9.07	Property		1	Parkersburg - Garfield Ave	NAP
9.08	Property		1	Bridgeport	NAP

A-1-27

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)
9.09	Property		1	Enterprise - Salem Rd	NAP
9.10	Property		1	Elizabethton	NAP
9.11	Property		1	Cedar Lake	NAP
9.12	Property		1	Kannapolis	NAP
9.13	Property		1	Johnson City - South Roan	NAP
9.14	Property		1	Cincinnati	NAP
9.15	Property		1	Mooresville	NAP
9.16	Property		1	Bloomington	NAP
9.17	Property		1	Newton	NAP
9.18	Property		1	Proctorville	NAP
9.19	Property		1	Kingsport - Brookside School	NAP
9.20	Property		1	Bristol	NAP
9.21	Property		1	Hurricane	NAP
9.22	Property		1	Blountville	NAP
9.23	Property		1	Little Rock	NAP
9.24	Property		1	Cedar Lake - Wicker Ave	NAP
9.25	Property		1	Clarksville	NAP
9.26	Property		1	Parkersburg	NAP
9.27	Property		1	Piney Flats	NAP
9.28	Property		1	Cross Lanes	NAP
9.29	Property		1	Shelby	NAP
9.30	Property		1	Batesville	NAP
9.31	Property		1	Greeneville	NAP
9.32	Property		1	Cleveland - N. Washington	NAP
9.33	Property		1	Morgantown - Lower Aarons	NAP
9.34	Property		1	Morgantown - Canyon Rd	NAP
9.35	Property		1	Asheville	NAP
9.36	Property		1	Splendora - Old Hwy 59N	NAP
9.37	Property		1	Nitro - 1st Ave S	NAP
9.38	Property		1	Elkview	NAP
9.39	Property		1	Nitro - 4131 1st St	NAP
9.40	Property		1	Splendora - US-59	NAP
9.41	Property		1	Conroe - Hwy 105E	NAP
9.42	Property		1	Coolville	NAP
9.43	Property		1	Little Hocking	NAP
9.44	Property		1	Ravenswood	NAP
9.45	Property		1	Racine	NAP
9.46	Property		1	Cedar Lake - 127th Pl.	NAP
9.47	Property		1	Conroe - Woodland Forest	NAP
9.48	Property		1	Nitro - 11th St	NAP
9.49	Property		1	Conroe - Bryant Rd	NAP
9.50	Property		1	Cleveland - CR388	NAP
9.51	Property		1	Nitro - 503 Main Ave	NAP
9.52	Property		1	Nitro - 1202 Main Ave	NAP
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect		79,991	76,800	75,449	15,440	0	11,453	245,588	0	165
10.01	Property		1	Briarwood	NAP
10.02	Property		1	Prospect	NAP
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	NAP	172,214	3,723	29,834	4,972	0	995	0	0	525
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	NAP	303,115	60,623	0	Springing	0	Springing	0	0	0
13	Loan	51	1	2785 Broadway	NAP	41,392	41,392	29,907	5,981	0	1,400	0	0	0
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio		0	Springing	0	Springing	0	22,375	0	0	0
14.01	Property		1	Sentral Union Station	NAP
14.02	Property		1	Sentral Michigan Avenue	Yes
14.03	Property		1	Sentral SoBro	NAP
14.04	Property		1	Sentral Wynwood	NAP
14.05	Property		1	Sentral at Austin 1614	NAP
14.06	Property		1	Sentral at Austin 1630	NAP
15	Loan	61	1	Hilton Brentwood Nashville	NAP	164,812	16,481	0	Springing	150,000	28,962	0	0	0
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	NAP	15,130	3,026	4,875	4,875	0	1,030	0	0	1,193
17	Loan	68	1	Sawmill Apartments	NAP	22,863	11,431	37,445	9,361	0	5,238	0	0	0
18	Loan		1	Star Braeswood	NAP	281,192	25,563	137,702	28,814	0	3,188	0	0	0
19	Loan	69, 70	1	East Hialeah Marketplace	NAP	39,148	19,574	3,172	Springing	0	1,115	0	0	5,573
20	Loan		1	Guardian Storage Superior	NAP	157,925	26,321	0	Springing	0	992	0	0	0
21	Loan	71	1	Storage Etc Carson	NAP	0	Springing	0	Springing	0	Springing	0	0	0
22	Loan		1	Market Plaza	NAP	173,521	17,701	0	Springing	605,293	1,916	0	600,000	Springing
23	Loan	72, 73, 74	1	368 East 152nd Street	NAP	30,263	50	17,216	2,459	0	533	0	0	0
24	Loan	75, 76	1	Northside Station	NAP	28,939	9,646	2,723	2,723	0	458	0	300,000	3,056
25	Loan		1	Renaissance Meadowlands Hotel	NAP	0	49,944	57,640	Springing	0	4% of Operating Income	0	0	0
26	Loan	77, 78	1	583-589 Knickerbocker	NAP	0	4,548	10,993	2,199	0	477	0	0	102
27	Loan		1	Guardian Storage Greeley	NAP	39,446	7,889	0	Springing	0	950	0	0	0
28	Loan	79, 80	1	Space Station Storage	NAP	2,931	2,931	2,198	2,198	0	867	0	0	0
29	Loan	81, 82	1	2754 Creston Avenue	NAP	0	6,496	12,844	2,569	0	458	0	0	0
30	Loan	83	1	Andover Bay Apartments	NAP	11,029	11,029	70,275	7,808	0	1,185	0	0	0
31	Loan	84, 85, 86	2	Creston & Prospect		0	2,045	18,447	2,410	0	Springing	9,500	0	0
31.01	Property		1	2267 Creston Avenue	NAP
31.02	Property		1	2427 Prospect Avenue	NAP

A-1-28

 

Benchmark 2024-V12 Annex A-1

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 ($)
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	641,476	0	0	0	0	12,211,534	0
2	Loan	20	1	Cheyenne Mountain Resort	0	0	0	0	222,902	0	0
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	0	0	0	0	92,986	0	0
3.01	Property		1	Sunshine MH and RV Community
3.02	Property		1	Bradenton Estates
3.03	Property		1	Arcadia Estates
3.04	Property		1	Mount Dora Estates
3.05	Property		1	Citrus River Village I
3.06	Property		1	Fort Pierce Estates
3.07	Property		1	Lakeside Gardens
3.08	Property		1	Titusville Estates
3.09	Property		1	Avon Park Village
3.10	Property		1	Oak Shores
3.11	Property		1	Holiday Haven
3.12	Property		1	Bonnet Lake Estates
3.13	Property		1	Cedar Circle
3.14	Property		1	98 Estates
3.15	Property		1	Friendly Park
3.16	Property		1	Fontana Cove
3.17	Property		1	Hudson Springs
4	Loan	9, 25	1	Hamburg Pavilion	2,225,000	0	0	0	0	0	0
5	Loan	9	1	Verde Apartments	0	0	0	0	721,485	0	0
6	Loan		1	Hotel Fort Des Moines	0	0	0	0	0	0	0
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	0	0	0	0	0	0	Springing
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	0	0	0	0	0	0	Springing
8.01	Property		1	Larkspur Landing Marin County
8.02	Property		1	San Mateo Foster City
8.03	Property		1	Lincroft Red Bank
8.04	Property		1	Rye
8.05	Property		1	Los Angeles Torrance Palos Verdes
8.06	Property		1	San Jose Cupertino
8.07	Property		1	Boulder
8.08	Property		1	Palm Springs
8.09	Property		1	Los Angeles Hacienda Heights
8.10	Property		1	Seattle South Center
8.11	Property		1	West Palm Beach
8.12	Property		1	Norwalk
8.13	Property		1	Tampa Westshore
8.14	Property		1	Boston Andover
8.15	Property		1	Nashville Airport
8.16	Property		1	St. Petersburg Clearwater
8.17	Property		1	Raleigh Cary
8.18	Property		1	New Haven Wallingford
8.19	Property		1	Detroit Livonia
8.20	Property		1	Phoenix Mesa
8.21	Property		1	Phoenix North Metrocenter
8.22	Property		1	Annapolis
8.23	Property		1	Ft. Lauderdale Plantation
8.24	Property		1	Detroit Metro Airport
8.25	Property		1	St. Louis Creve Coeur
8.26	Property		1	Chicago Oakbrook Terrace
8.27	Property		1	Chicago Lincolnshire
8.28	Property		1	Chicago Waukegan Gurnee
8.29	Property		1	Birmingham Homewood
8.30	Property		1	Portland Beaverton
8.31	Property		1	Greenville Haywood Mall
8.32	Property		1	Denver Tech Center
8.33	Property		1	Bakersfield
8.34	Property		1	Charlottesville North
8.35	Property		1	Atlanta Airport South
8.36	Property		1	St. Louis Westport Plaza
8.37	Property		1	Atlanta Perimeter Center
8.38	Property		1	Kansas City Overland Park Metcalf
8.39	Property		1	San Antonio Downtown Market Square
8.40	Property		1	Silver Spring North
8.41	Property		1	Indianapolis Castleton
8.42	Property		1	Memphis Airport
8.43	Property		1	Chicago Highland Park
8.44	Property		1	Minneapolis St Paul Airport
8.45	Property		1	Dallas Plano Parkway
8.46	Property		1	Atlanta Duluth/Gwinnett Place
8.47	Property		1	Poughkeepsie
8.48	Property		1	Denver Stapleton
8.49	Property		1	Dallas Richardson at Spring Valley
8.50	Property		1	Charlotte South Park
8.51	Property		1	Fresno
8.52	Property		1	Philadelphia Devon
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	0	0	0	0	240,160	0	0
9.01	Property		1	Carroll
9.02	Property		1	Enterprise - Rucker Blvd
9.03	Property		1	West Memphis
9.04	Property		1	Belpre
9.05	Property		1	Marietta
9.06	Property		1	Enterprise - Geneva Hwy
9.07	Property		1	Parkersburg - Garfield Ave
9.08	Property		1	Bridgeport

A-1-29

 

Benchmark 2024-V12 Annex A-1

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 ($)
9.09	Property		1	Enterprise - Salem Rd
9.10	Property		1	Elizabethton
9.11	Property		1	Cedar Lake
9.12	Property		1	Kannapolis
9.13	Property		1	Johnson City - South Roan
9.14	Property		1	Cincinnati
9.15	Property		1	Mooresville
9.16	Property		1	Bloomington
9.17	Property		1	Newton
9.18	Property		1	Proctorville
9.19	Property		1	Kingsport - Brookside School
9.20	Property		1	Bristol
9.21	Property		1	Hurricane
9.22	Property		1	Blountville
9.23	Property		1	Little Rock
9.24	Property		1	Cedar Lake - Wicker Ave
9.25	Property		1	Clarksville
9.26	Property		1	Parkersburg
9.27	Property		1	Piney Flats
9.28	Property		1	Cross Lanes
9.29	Property		1	Shelby
9.30	Property		1	Batesville
9.31	Property		1	Greeneville
9.32	Property		1	Cleveland - N. Washington
9.33	Property		1	Morgantown - Lower Aarons
9.34	Property		1	Morgantown - Canyon Rd
9.35	Property		1	Asheville
9.36	Property		1	Splendora - Old Hwy 59N
9.37	Property		1	Nitro - 1st Ave S
9.38	Property		1	Elkview
9.39	Property		1	Nitro - 4131 1st St
9.40	Property		1	Splendora - US-59
9.41	Property		1	Conroe - Hwy 105E
9.42	Property		1	Coolville
9.43	Property		1	Little Hocking
9.44	Property		1	Ravenswood
9.45	Property		1	Racine
9.46	Property		1	Cedar Lake - 127th Pl.
9.47	Property		1	Conroe - Woodland Forest
9.48	Property		1	Nitro - 11th St
9.49	Property		1	Conroe - Bryant Rd
9.50	Property		1	Cleveland - CR388
9.51	Property		1	Nitro - 503 Main Ave
9.52	Property		1	Nitro - 1202 Main Ave
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	3,969	0	0	0	155,584	1,023,835	0
10.01	Property		1	Briarwood
10.02	Property		1	Prospect
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	0	0	0	0	0	272,592	Springing
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	0	0	0	0	0	3,547,860	Springing
13	Loan	51	1	2785 Broadway	0	0	0	0	55,500	32,960	0
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	0	0	0	0	0	0	Springing
14.01	Property		1	Sentral Union Station
14.02	Property		1	Sentral Michigan Avenue
14.03	Property		1	Sentral SoBro
14.04	Property		1	Sentral Wynwood
14.05	Property		1	Sentral at Austin 1614
14.06	Property		1	Sentral at Austin 1630
15	Loan	61	1	Hilton Brentwood Nashville	0	0	0	0	0	0	0
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	0	0	0	0	3,125	1,740,030	5,500
17	Loan	68	1	Sawmill Apartments	0	0	0	0	39,500	0	0
18	Loan		1	Star Braeswood	0	0	0	0	184,938	0	0
19	Loan	69, 70	1	East Hialeah Marketplace	0	0	0	0	0	0	0
20	Loan		1	Guardian Storage Superior	0	0	0	0	0	0	0
21	Loan	71	1	Storage Etc Carson	0	0	0	0	27,500	0	0
22	Loan		1	Market Plaza	600,000	0	0	0	94,707	105,450	0
23	Loan	72, 73, 74	1	368 East 152nd Street	0	0	0	0	0	0	0
24	Loan	75, 76	1	Northside Station	0	0	0	0	43,465	0	Springing
25	Loan		1	Renaissance Meadowlands Hotel	0	0	0	0	0	0	Springing
26	Loan	77, 78	1	583-589 Knickerbocker	2,500	55,054	0	0	625	0	0
27	Loan		1	Guardian Storage Greeley	0	0	0	0	0	0	0
28	Loan	79, 80	1	Space Station Storage	0	0	0	0	0	0	0
29	Loan	81, 82	1	2754 Creston Avenue	0	0	0	0	0	730,000	0
30	Loan	83	1	Andover Bay Apartments	0	0	0	0	7,500	0	0
31	Loan	84, 85, 86	2	Creston & Prospect	0	0	0	0	0	0	0
31.01	Property		1	2267 Creston Avenue
31.02	Property		1	2427 Prospect Avenue

A-1-30

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	Outstanding TI/LC Reserve (Upfront: $11,562,092); Gap Rent Reserve (Upfront: $649,442)	0	0	NAP
2	Loan	20	1	Cheyenne Mountain Resort	NAP	0	0	NAP
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	NAP	0	0	NAP
3.01	Property		1	Sunshine MH and RV Community
3.02	Property		1	Bradenton Estates
3.03	Property		1	Arcadia Estates
3.04	Property		1	Mount Dora Estates
3.05	Property		1	Citrus River Village I
3.06	Property		1	Fort Pierce Estates
3.07	Property		1	Lakeside Gardens
3.08	Property		1	Titusville Estates
3.09	Property		1	Avon Park Village
3.10	Property		1	Oak Shores
3.11	Property		1	Holiday Haven
3.12	Property		1	Bonnet Lake Estates
3.13	Property		1	Cedar Circle
3.14	Property		1	98 Estates
3.15	Property		1	Friendly Park
3.16	Property		1	Fontana Cove
3.17	Property		1	Hudson Springs
4	Loan	9, 25	1	Hamburg Pavilion	NAP	0	0	NAP
5	Loan	9	1	Verde Apartments	NAP	0	0	NAP
6	Loan		1	Hotel Fort Des Moines	NAP	0	0	NAP
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	Lease Sweep Reserve	0	0	NAP
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	Ground Rent Reserve	0	0	NAP
8.01	Property		1	Larkspur Landing Marin County
8.02	Property		1	San Mateo Foster City
8.03	Property		1	Lincroft Red Bank
8.04	Property		1	Rye
8.05	Property		1	Los Angeles Torrance Palos Verdes
8.06	Property		1	San Jose Cupertino
8.07	Property		1	Boulder
8.08	Property		1	Palm Springs
8.09	Property		1	Los Angeles Hacienda Heights
8.10	Property		1	Seattle South Center
8.11	Property		1	West Palm Beach
8.12	Property		1	Norwalk
8.13	Property		1	Tampa Westshore
8.14	Property		1	Boston Andover
8.15	Property		1	Nashville Airport
8.16	Property		1	St. Petersburg Clearwater
8.17	Property		1	Raleigh Cary
8.18	Property		1	New Haven Wallingford
8.19	Property		1	Detroit Livonia
8.20	Property		1	Phoenix Mesa
8.21	Property		1	Phoenix North Metrocenter
8.22	Property		1	Annapolis
8.23	Property		1	Ft. Lauderdale Plantation
8.24	Property		1	Detroit Metro Airport
8.25	Property		1	St. Louis Creve Coeur
8.26	Property		1	Chicago Oakbrook Terrace
8.27	Property		1	Chicago Lincolnshire
8.28	Property		1	Chicago Waukegan Gurnee
8.29	Property		1	Birmingham Homewood
8.30	Property		1	Portland Beaverton
8.31	Property		1	Greenville Haywood Mall
8.32	Property		1	Denver Tech Center
8.33	Property		1	Bakersfield
8.34	Property		1	Charlottesville North
8.35	Property		1	Atlanta Airport South
8.36	Property		1	St. Louis Westport Plaza
8.37	Property		1	Atlanta Perimeter Center
8.38	Property		1	Kansas City Overland Park Metcalf
8.39	Property		1	San Antonio Downtown Market Square
8.40	Property		1	Silver Spring North
8.41	Property		1	Indianapolis Castleton
8.42	Property		1	Memphis Airport
8.43	Property		1	Chicago Highland Park
8.44	Property		1	Minneapolis St Paul Airport
8.45	Property		1	Dallas Plano Parkway
8.46	Property		1	Atlanta Duluth/Gwinnett Place
8.47	Property		1	Poughkeepsie
8.48	Property		1	Denver Stapleton
8.49	Property		1	Dallas Richardson at Spring Valley
8.50	Property		1	Charlotte South Park
8.51	Property		1	Fresno
8.52	Property		1	Philadelphia Devon
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	NAP	0	0	NAP
9.01	Property		1	Carroll
9.02	Property		1	Enterprise - Rucker Blvd
9.03	Property		1	West Memphis
9.04	Property		1	Belpre
9.05	Property		1	Marietta
9.06	Property		1	Enterprise - Geneva Hwy
9.07	Property		1	Parkersburg - Garfield Ave
9.08	Property		1	Bridgeport

A-1-31

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description
9.09	Property		1	Enterprise - Salem Rd
9.10	Property		1	Elizabethton
9.11	Property		1	Cedar Lake
9.12	Property		1	Kannapolis
9.13	Property		1	Johnson City - South Roan
9.14	Property		1	Cincinnati
9.15	Property		1	Mooresville
9.16	Property		1	Bloomington
9.17	Property		1	Newton
9.18	Property		1	Proctorville
9.19	Property		1	Kingsport - Brookside School
9.20	Property		1	Bristol
9.21	Property		1	Hurricane
9.22	Property		1	Blountville
9.23	Property		1	Little Rock
9.24	Property		1	Cedar Lake - Wicker Ave
9.25	Property		1	Clarksville
9.26	Property		1	Parkersburg
9.27	Property		1	Piney Flats
9.28	Property		1	Cross Lanes
9.29	Property		1	Shelby
9.30	Property		1	Batesville
9.31	Property		1	Greeneville
9.32	Property		1	Cleveland - N. Washington
9.33	Property		1	Morgantown - Lower Aarons
9.34	Property		1	Morgantown - Canyon Rd
9.35	Property		1	Asheville
9.36	Property		1	Splendora - Old Hwy 59N
9.37	Property		1	Nitro - 1st Ave S
9.38	Property		1	Elkview
9.39	Property		1	Nitro - 4131 1st St
9.40	Property		1	Splendora - US-59
9.41	Property		1	Conroe - Hwy 105E
9.42	Property		1	Coolville
9.43	Property		1	Little Hocking
9.44	Property		1	Ravenswood
9.45	Property		1	Racine
9.46	Property		1	Cedar Lake - 127th Pl.
9.47	Property		1	Conroe - Woodland Forest
9.48	Property		1	Nitro - 11th St
9.49	Property		1	Conroe - Bryant Rd
9.50	Property		1	Cleveland - CR388
9.51	Property		1	Nitro - 503 Main Ave
9.52	Property		1	Nitro - 1202 Main Ave
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	Briarwood Escrow Amount	0	0	NAP
10.01	Property		1	Briarwood
10.02	Property		1	Prospect
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	Rent Reserve	272,592	0	NAP
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	PIP Reserve (Upfront: $3,247,860, Monthly Springing); Seasonality Reserve (Upfront: $300,000, Monthly: Springing, Cap: $300,000)	300,000	0	NAP
13	Loan	51	1	2785 Broadway	Gap Rent Reserve	0	0	NAP
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	Ground Rent Reserve	0	0	NAP
14.01	Property		1	Sentral Union Station
14.02	Property		1	Sentral Michigan Avenue
14.03	Property		1	Sentral SoBro
14.04	Property		1	Sentral Wynwood
14.05	Property		1	Sentral at Austin 1614
14.06	Property		1	Sentral at Austin 1630
15	Loan	61	1	Hilton Brentwood Nashville	NAP	0	0	NAP
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	Leasing Holdback Reserve (Upfront: $1,500,000), Free Rent Reserve (Upfront: $141,530.08), Outstanding TI Reserve (Upfront: $66,000; Monthly: $5,500), Loft Completion Reserve (Upfront: $32,500)	0	1,500,000	$1,500,000 deposited into the Leasing Holdback Reserve to be distributed to the borrower upon certain conditions in the loan agreement.
17	Loan	68	1	Sawmill Apartments	NAP	0	0	NAP
18	Loan		1	Star Braeswood	NAP	0	0	NAP
19	Loan	69, 70	1	East Hialeah Marketplace	NAP	0	0	NAP
20	Loan		1	Guardian Storage Superior	NAP	0	0	NAP
21	Loan	71	1	Storage Etc Carson	NAP	0	0	NAP
22	Loan		1	Market Plaza	World Weidner Gap Rent ($30,449.92); Outstanding LL Obligations ($75,000)	0	0	NAP
23	Loan	72, 73, 74	1	368 East 152nd Street	NAP	0	0	NAP
24	Loan	75, 76	1	Northside Station	Major Tenant Trigger Avoidance Reserve (Monthly: Springing), Low DSCR Period Avoidance Reserve (Monthly: Springing)	0	0	NAP
25	Loan		1	Renaissance Meadowlands Hotel	Seasonality Reserve	240,000	0	NAP
26	Loan	77, 78	1	583-589 Knickerbocker	NAP	0	0	NAP
27	Loan		1	Guardian Storage Greeley	NAP	0	0	NAP
28	Loan	79, 80	1	Space Station Storage	NAP	0	0	NAP
29	Loan	81, 82	1	2754 Creston Avenue	421-A Reserve	0	0	NAP
30	Loan	83	1	Andover Bay Apartments	NAP	0	0	NAP
31	Loan	84, 85, 86	2	Creston & Prospect	NAP	0	0	NAP
31.01	Property		1	2267 Creston Avenue
31.02	Property		1	2427 Prospect Avenue

A-1-32

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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)	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 ($)
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	Hard	Springing	Yes	No	Yes	No	75,000,000	450,000,000	2,041,718.75
2	Loan	20	1	Cheyenne Mountain Resort	Hard	Springing	Yes	No	No	NAP	NAP	NAP	NAP
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	Springing	Springing	Yes	No	No	NAP	NAP	NAP	NAP
3.01	Property		1	Sunshine MH and RV Community
3.02	Property		1	Bradenton Estates
3.03	Property		1	Arcadia Estates
3.04	Property		1	Mount Dora Estates
3.05	Property		1	Citrus River Village I
3.06	Property		1	Fort Pierce Estates
3.07	Property		1	Lakeside Gardens
3.08	Property		1	Titusville Estates
3.09	Property		1	Avon Park Village
3.10	Property		1	Oak Shores
3.11	Property		1	Holiday Haven
3.12	Property		1	Bonnet Lake Estates
3.13	Property		1	Cedar Circle
3.14	Property		1	98 Estates
3.15	Property		1	Friendly Park
3.16	Property		1	Fontana Cove
3.17	Property		1	Hudson Springs
4	Loan	9, 25	1	Hamburg Pavilion	Springing	Springing	Yes	No	Yes	Yes	54,500,000	40,000,000	231,166.67
5	Loan	9	1	Verde Apartments	Springing	Springing	Yes	No	Yes	Yes	48,000,000	30,000,000	172,107.64
6	Loan		1	Hotel Fort Des Moines	Hard	In Place	Yes	No	No	NAP	NAP	NAP	NAP
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	Hard	In Place	Yes	Yes	Yes	No	31,500,000	113,500,000	667,443.06
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	Soft	In Place	Yes	No	Yes	No	30,000,000	190,000,000	1,141,044.04
8.01	Property		1	Larkspur Landing Marin County
8.02	Property		1	San Mateo Foster City
8.03	Property		1	Lincroft Red Bank
8.04	Property		1	Rye
8.05	Property		1	Los Angeles Torrance Palos Verdes
8.06	Property		1	San Jose Cupertino
8.07	Property		1	Boulder
8.08	Property		1	Palm Springs
8.09	Property		1	Los Angeles Hacienda Heights
8.10	Property		1	Seattle South Center
8.11	Property		1	West Palm Beach
8.12	Property		1	Norwalk
8.13	Property		1	Tampa Westshore
8.14	Property		1	Boston Andover
8.15	Property		1	Nashville Airport
8.16	Property		1	St. Petersburg Clearwater
8.17	Property		1	Raleigh Cary
8.18	Property		1	New Haven Wallingford
8.19	Property		1	Detroit Livonia
8.20	Property		1	Phoenix Mesa
8.21	Property		1	Phoenix North Metrocenter
8.22	Property		1	Annapolis
8.23	Property		1	Ft. Lauderdale Plantation
8.24	Property		1	Detroit Metro Airport
8.25	Property		1	St. Louis Creve Coeur
8.26	Property		1	Chicago Oakbrook Terrace
8.27	Property		1	Chicago Lincolnshire
8.28	Property		1	Chicago Waukegan Gurnee
8.29	Property		1	Birmingham Homewood
8.30	Property		1	Portland Beaverton
8.31	Property		1	Greenville Haywood Mall
8.32	Property		1	Denver Tech Center
8.33	Property		1	Bakersfield
8.34	Property		1	Charlottesville North
8.35	Property		1	Atlanta Airport South
8.36	Property		1	St. Louis Westport Plaza
8.37	Property		1	Atlanta Perimeter Center
8.38	Property		1	Kansas City Overland Park Metcalf
8.39	Property		1	San Antonio Downtown Market Square
8.40	Property		1	Silver Spring North
8.41	Property		1	Indianapolis Castleton
8.42	Property		1	Memphis Airport
8.43	Property		1	Chicago Highland Park
8.44	Property		1	Minneapolis St Paul Airport
8.45	Property		1	Dallas Plano Parkway
8.46	Property		1	Atlanta Duluth/Gwinnett Place
8.47	Property		1	Poughkeepsie
8.48	Property		1	Denver Stapleton
8.49	Property		1	Dallas Richardson at Spring Valley
8.50	Property		1	Charlotte South Park
8.51	Property		1	Fresno
8.52	Property		1	Philadelphia Devon
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	Springing	Springing	Yes	No	Yes	No	27,750,000	152,250,000	767,963.80
9.01	Property		1	Carroll
9.02	Property		1	Enterprise - Rucker Blvd
9.03	Property		1	West Memphis
9.04	Property		1	Belpre
9.05	Property		1	Marietta
9.06	Property		1	Enterprise - Geneva Hwy
9.07	Property		1	Parkersburg - Garfield Ave
9.08	Property		1	Bridgeport

A-1-33

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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)

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 ($)

9.09

Property

1

Enterprise - Salem Rd

9.10

Property

1

Elizabethton

9.11

Property

1

Cedar Lake

9.12

Property

1

Kannapolis

9.13

Property

1

Johnson City - South Roan

9.14

Property

1

Cincinnati

9.15

Property

1

Mooresville

9.16

Property

1

Bloomington

9.17

Property

1

Newton

9.18

Property

1

Proctorville

9.19

Property

1

Kingsport - Brookside School

9.20

Property

1

Bristol

9.21

Property

1

Hurricane

9.22

Property

1

Blountville

9.23

Property

1

Little Rock

9.24

Property

1

Cedar Lake - Wicker Ave

9.25

Property

1

Clarksville

9.26

Property

1

Parkersburg

9.27

Property

1

Piney Flats

9.28

Property

1

Cross Lanes

9.29

Property

1

Shelby

9.30

Property

1

Batesville

9.31

Property

1

Greeneville

9.32

Property

1

Cleveland - N. Washington

9.33

Property

1

Morgantown - Lower Aarons

9.34

Property

1

Morgantown - Canyon Rd

9.35

Property

1

Asheville

9.36

Property

1

Splendora - Old Hwy 59N

9.37

Property

1

Nitro - 1st Ave S

9.38

Property

1

Elkview

9.39

Property

1

Nitro - 4131 1st St

9.40

Property

1

Splendora - US-59

9.41

Property

1

Conroe - Hwy 105E

9.42

Property

1

Coolville

9.43

Property

1

Little Hocking

9.44

Property

1

Ravenswood

9.45

Property

1

Racine

9.46

Property

1

Cedar Lake - 127th Pl.

9.47

Property

1

Conroe - Woodland Forest

9.48

Property

1

Nitro - 11th St

9.49

Property

1

Conroe - Bryant Rd

9.50

Property

1

Cleveland - CR388

9.51

Property

1

Nitro - 503 Main Ave

9.52

Property

1

Nitro - 1202 Main Ave

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

Soft

Springing

Yes

No

Yes

No

27,230,000

64,000,000

355,104.45

10.01

Property

1

Briarwood

10.02

Property

1

Prospect

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

13

Loan

51

1

2785 Broadway

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

Soft

Springing

Yes

No

Yes

No

20,000,000

280,000,000

1,395,633.35

14.01

Property

1

Sentral Union Station

14.02

Property

1

Sentral Michigan Avenue

14.03

Property

1

Sentral SoBro

14.04

Property

1

Sentral Wynwood

14.05

Property

1

Sentral at Austin 1614

14.06

Property

1

Sentral at Austin 1630

15

Loan

61

1

Hilton Brentwood Nashville

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

Soft (Residential); Hard (Commercial)

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

17

Loan

68

1

Sawmill Apartments

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

18

Loan

1

Star Braeswood

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

19

Loan

69, 70

1

East Hialeah Marketplace

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

20

Loan

1

Guardian Storage Superior

None

None

Yes

No

No

NAP

NAP

NAP

NAP

21

Loan

71

1

Storage Etc Carson

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

22

Loan

1

Market Plaza

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

23

Loan

72, 73, 74

1

368 East 152nd Street

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

24

Loan

75, 76

1

Northside Station

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

25

Loan

1

Renaissance Meadowlands Hotel

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

26

Loan

77, 78

1

583-589 Knickerbocker

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

27

Loan

1

Guardian Storage Greeley

None

None

Yes

No

No

NAP

NAP

NAP

NAP

28

Loan

79, 80

1

Space Station Storage

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

29

Loan

81, 82

1

2754 Creston Avenue

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

30

Loan

83

1

Andover Bay Apartments

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

31

Loan

84, 85, 86

2

Creston & Prospect

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

31.01

Property

1

2267 Creston Avenue

31.02

Property

1

2427 Prospect Avenue

A-1-34

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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($)
											4
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	2,382,005.21	NAP	NAP	525,000,000	2,382,005.21	49.5%	1.84	10.2%	NAP
2	Loan	20	1	Cheyenne Mountain Resort	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.01	Property		1	Sunshine MH and RV Community
3.02	Property		1	Bradenton Estates
3.03	Property		1	Arcadia Estates
3.04	Property		1	Mount Dora Estates
3.05	Property		1	Citrus River Village I
3.06	Property		1	Fort Pierce Estates
3.07	Property		1	Lakeside Gardens
3.08	Property		1	Titusville Estates
3.09	Property		1	Avon Park Village
3.10	Property		1	Oak Shores
3.11	Property		1	Holiday Haven
3.12	Property		1	Bonnet Lake Estates
3.13	Property		1	Cedar Circle
3.14	Property		1	98 Estates
3.15	Property		1	Friendly Park
3.16	Property		1	Fontana Cove
3.17	Property		1	Hudson Springs
4	Loan	9, 25	1	Hamburg Pavilion	546,131.25	NAP	NAP	94,500,000	546,131.25	67.0%	1.79	13.5%	NAP
5	Loan	9	1	Verde Apartments	447,479.86	NAP	NAP	78,000,000	447,479.86	61.4%	1.33	9.9%	NAP
6	Loan		1	Hotel Fort Des Moines	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	852,680.56	NAP	NAP	145,000,000	852,680.56	48.3%	1.83	13.2%	NAP
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	1,300,308.19	457,000,000	7.93800%	677,000,000	4,365,350.07	61.5%	1.34	12.6%	NAP
8.01	Property		1	Larkspur Landing Marin County
8.02	Property		1	San Mateo Foster City
8.03	Property		1	Lincroft Red Bank
8.04	Property		1	Rye
8.05	Property		1	Los Angeles Torrance Palos Verdes
8.06	Property		1	San Jose Cupertino
8.07	Property		1	Boulder
8.08	Property		1	Palm Springs
8.09	Property		1	Los Angeles Hacienda Heights
8.10	Property		1	Seattle South Center
8.11	Property		1	West Palm Beach
8.12	Property		1	Norwalk
8.13	Property		1	Tampa Westshore
8.14	Property		1	Boston Andover
8.15	Property		1	Nashville Airport
8.16	Property		1	St. Petersburg Clearwater
8.17	Property		1	Raleigh Cary
8.18	Property		1	New Haven Wallingford
8.19	Property		1	Detroit Livonia
8.20	Property		1	Phoenix Mesa
8.21	Property		1	Phoenix North Metrocenter
8.22	Property		1	Annapolis
8.23	Property		1	Ft. Lauderdale Plantation
8.24	Property		1	Detroit Metro Airport
8.25	Property		1	St. Louis Creve Coeur
8.26	Property		1	Chicago Oakbrook Terrace
8.27	Property		1	Chicago Lincolnshire
8.28	Property		1	Chicago Waukegan Gurnee
8.29	Property		1	Birmingham Homewood
8.30	Property		1	Portland Beaverton
8.31	Property		1	Greenville Haywood Mall
8.32	Property		1	Denver Tech Center
8.33	Property		1	Bakersfield
8.34	Property		1	Charlottesville North
8.35	Property		1	Atlanta Airport South
8.36	Property		1	St. Louis Westport Plaza
8.37	Property		1	Atlanta Perimeter Center
8.38	Property		1	Kansas City Overland Park Metcalf
8.39	Property		1	San Antonio Downtown Market Square
8.40	Property		1	Silver Spring North
8.41	Property		1	Indianapolis Castleton
8.42	Property		1	Memphis Airport
8.43	Property		1	Chicago Highland Park
8.44	Property		1	Minneapolis St Paul Airport
8.45	Property		1	Dallas Plano Parkway
8.46	Property		1	Atlanta Duluth/Gwinnett Place
8.47	Property		1	Poughkeepsie
8.48	Property		1	Denver Stapleton
8.49	Property		1	Dallas Richardson at Spring Valley
8.50	Property		1	Charlotte South Park
8.51	Property		1	Fresno
8.52	Property		1	Philadelphia Devon
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	907,937.50	NAP	NAP	180,000,000	907,937.50	73.8%	1.71	10.5%	NAP
9.01	Property		1	Carroll
9.02	Property		1	Enterprise - Rucker Blvd
9.03	Property		1	West Memphis
9.04	Property		1	Belpre
9.05	Property		1	Marietta
9.06	Property		1	Enterprise - Geneva Hwy
9.07	Property		1	Parkersburg - Garfield Ave
9.08	Property		1	Bridgeport

A-1-35

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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($)

4

9.09

Property

1

Enterprise - Salem Rd

9.10

Property

1

Elizabethton

9.11

Property

1

Cedar Lake

9.12

Property

1

Kannapolis

9.13

Property

1

Johnson City - South Roan

9.14

Property

1

Cincinnati

9.15

Property

1

Mooresville

9.16

Property

1

Bloomington

9.17

Property

1

Newton

9.18

Property

1

Proctorville

9.19

Property

1

Kingsport - Brookside School

9.20

Property

1

Bristol

9.21

Property

1

Hurricane

9.22

Property

1

Blountville

9.23

Property

1

Little Rock

9.24

Property

1

Cedar Lake - Wicker Ave

9.25

Property

1

Clarksville

9.26

Property

1

Parkersburg

9.27

Property

1

Piney Flats

9.28

Property

1

Cross Lanes

9.29

Property

1

Shelby

9.30

Property

1

Batesville

9.31

Property

1

Greeneville

9.32

Property

1

Cleveland - N. Washington

9.33

Property

1

Morgantown - Lower Aarons

9.34

Property

1

Morgantown - Canyon Rd

9.35

Property

1

Asheville

9.36

Property

1

Splendora - Old Hwy 59N

9.37

Property

1

Nitro - 1st Ave S

9.38

Property

1

Elkview

9.39

Property

1

Nitro - 4131 1st St

9.40

Property

1

Splendora - US-59

9.41

Property

1

Conroe - Hwy 105E

9.42

Property

1

Coolville

9.43

Property

1

Little Hocking

9.44

Property

1

Ravenswood

9.45

Property

1

Racine

9.46

Property

1

Cedar Lake - 127th Pl.

9.47

Property

1

Conroe - Woodland Forest

9.48

Property

1

Nitro - 11th St

9.49

Property

1

Conroe - Bryant Rd

9.50

Property

1

Cleveland - CR388

9.51

Property

1

Nitro - 503 Main Ave

9.52

Property

1

Nitro - 1202 Main Ave

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

506,190.29

NAP

NAP

91,230,000

506,190.29

70.0%

1.20

8.1%

NAP

10.01

Property

1

Briarwood

10.02

Property

1

Prospect

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

51

1

2785 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

1,483,160.86

225,000,000

6.36500%

525,000,000

2,693,173.88

63.1%

1.34

8.3%

NAP

14.01

Property

1

Sentral Union Station

14.02

Property

1

Sentral Michigan Avenue

14.03

Property

1

Sentral SoBro

14.04

Property

1

Sentral Wynwood

14.05

Property

1

Sentral at Austin 1614

14.06

Property

1

Sentral at Austin 1630

15

Loan

61

1

Hilton Brentwood Nashville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

Loan

68

1

Sawmill Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

1

Star Braeswood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

69, 70

1

East Hialeah Marketplace

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20

Loan

1

Guardian Storage Superior

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21

Loan

71

1

Storage Etc Carson

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

1

Market Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23

Loan

72, 73, 74

1

368 East 152nd Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

75, 76

1

Northside Station

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

Loan

1

Renaissance Meadowlands Hotel

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

Loan

77, 78

1

583-589 Knickerbocker

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27

Loan

1

Guardian Storage Greeley

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

79, 80

1

Space Station Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

Loan

81, 82

1

2754 Creston Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

83

1

Andover Bay Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

84, 85, 86

2

Creston & Prospect

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.01

Property

1

2267 Creston Avenue

31.02

Property

1

2427 Prospect Avenue

A-1-36

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Mezzanine Debt Interest Rate (%)	Total Debt Cut-off Date Balance ($)	Total Debt Monthly Debt Service ($)	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
									4
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
2	Loan	20	1	Cheyenne Mountain Resort	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
3.01	Property		1	Sunshine MH and RV Community
3.02	Property		1	Bradenton Estates
3.03	Property		1	Arcadia Estates
3.04	Property		1	Mount Dora Estates
3.05	Property		1	Citrus River Village I
3.06	Property		1	Fort Pierce Estates
3.07	Property		1	Lakeside Gardens
3.08	Property		1	Titusville Estates
3.09	Property		1	Avon Park Village
3.10	Property		1	Oak Shores
3.11	Property		1	Holiday Haven
3.12	Property		1	Bonnet Lake Estates
3.13	Property		1	Cedar Circle
3.14	Property		1	98 Estates
3.15	Property		1	Friendly Park
3.16	Property		1	Fontana Cove
3.17	Property		1	Hudson Springs
4	Loan	9, 25	1	Hamburg Pavilion	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
5	Loan	9	1	Verde Apartments	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
6	Loan		1	Hotel Fort Des Moines	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
8.01	Property		1	Larkspur Landing Marin County
8.02	Property		1	San Mateo Foster City
8.03	Property		1	Lincroft Red Bank
8.04	Property		1	Rye
8.05	Property		1	Los Angeles Torrance Palos Verdes
8.06	Property		1	San Jose Cupertino
8.07	Property		1	Boulder
8.08	Property		1	Palm Springs
8.09	Property		1	Los Angeles Hacienda Heights
8.10	Property		1	Seattle South Center
8.11	Property		1	West Palm Beach
8.12	Property		1	Norwalk
8.13	Property		1	Tampa Westshore
8.14	Property		1	Boston Andover
8.15	Property		1	Nashville Airport
8.16	Property		1	St. Petersburg Clearwater
8.17	Property		1	Raleigh Cary
8.18	Property		1	New Haven Wallingford
8.19	Property		1	Detroit Livonia
8.20	Property		1	Phoenix Mesa
8.21	Property		1	Phoenix North Metrocenter
8.22	Property		1	Annapolis
8.23	Property		1	Ft. Lauderdale Plantation
8.24	Property		1	Detroit Metro Airport
8.25	Property		1	St. Louis Creve Coeur
8.26	Property		1	Chicago Oakbrook Terrace
8.27	Property		1	Chicago Lincolnshire
8.28	Property		1	Chicago Waukegan Gurnee
8.29	Property		1	Birmingham Homewood
8.30	Property		1	Portland Beaverton
8.31	Property		1	Greenville Haywood Mall
8.32	Property		1	Denver Tech Center
8.33	Property		1	Bakersfield
8.34	Property		1	Charlottesville North
8.35	Property		1	Atlanta Airport South
8.36	Property		1	St. Louis Westport Plaza
8.37	Property		1	Atlanta Perimeter Center
8.38	Property		1	Kansas City Overland Park Metcalf
8.39	Property		1	San Antonio Downtown Market Square
8.40	Property		1	Silver Spring North
8.41	Property		1	Indianapolis Castleton
8.42	Property		1	Memphis Airport
8.43	Property		1	Chicago Highland Park
8.44	Property		1	Minneapolis St Paul Airport
8.45	Property		1	Dallas Plano Parkway
8.46	Property		1	Atlanta Duluth/Gwinnett Place
8.47	Property		1	Poughkeepsie
8.48	Property		1	Denver Stapleton
8.49	Property		1	Dallas Richardson at Spring Valley
8.50	Property		1	Charlotte South Park
8.51	Property		1	Fresno
8.52	Property		1	Philadelphia Devon
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
9.01	Property		1	Carroll
9.02	Property		1	Enterprise - Rucker Blvd
9.03	Property		1	West Memphis
9.04	Property		1	Belpre
9.05	Property		1	Marietta
9.06	Property		1	Enterprise - Geneva Hwy
9.07	Property		1	Parkersburg - Garfield Ave
9.08	Property		1	Bridgeport

A-1-37

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

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

4

9.09

Property

1

Enterprise - Salem Rd

9.10

Property

1

Elizabethton

9.11

Property

1

Cedar Lake

9.12

Property

1

Kannapolis

9.13

Property

1

Johnson City - South Roan

9.14

Property

1

Cincinnati

9.15

Property

1

Mooresville

9.16

Property

1

Bloomington

9.17

Property

1

Newton

9.18

Property

1

Proctorville

9.19

Property

1

Kingsport - Brookside School

9.20

Property

1

Bristol

9.21

Property

1

Hurricane

9.22

Property

1

Blountville

9.23

Property

1

Little Rock

9.24

Property

1

Cedar Lake - Wicker Ave

9.25

Property

1

Clarksville

9.26

Property

1

Parkersburg

9.27

Property

1

Piney Flats

9.28

Property

1

Cross Lanes

9.29

Property

1

Shelby

9.30

Property

1

Batesville

9.31

Property

1

Greeneville

9.32

Property

1

Cleveland - N. Washington

9.33

Property

1

Morgantown - Lower Aarons

9.34

Property

1

Morgantown - Canyon Rd

9.35

Property

1

Asheville

9.36

Property

1

Splendora - Old Hwy 59N

9.37

Property

1

Nitro - 1st Ave S

9.38

Property

1

Elkview

9.39

Property

1

Nitro - 4131 1st St

9.40

Property

1

Splendora - US-59

9.41

Property

1

Conroe - Hwy 105E

9.42

Property

1

Coolville

9.43

Property

1

Little Hocking

9.44

Property

1

Ravenswood

9.45

Property

1

Racine

9.46

Property

1

Cedar Lake - 127th Pl.

9.47

Property

1

Conroe - Woodland Forest

9.48

Property

1

Nitro - 11th St

9.49

Property

1

Conroe - Bryant Rd

9.50

Property

1

Cleveland - CR388

9.51

Property

1

Nitro - 503 Main Ave

9.52

Property

1

Nitro - 1202 Main Ave

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

10.01

Property

1

Briarwood

10.02

Property

1

Prospect

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

13

Loan

51

1

2785 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

14.01

Property

1

Sentral Union Station

14.02

Property

1

Sentral Michigan Avenue

14.03

Property

1

Sentral SoBro

14.04

Property

1

Sentral Wynwood

14.05

Property

1

Sentral at Austin 1614

14.06

Property

1

Sentral at Austin 1630

15

Loan

61

1

Hilton Brentwood Nashville

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

17

Loan

68

1

Sawmill Apartments

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

18

Loan

1

Star Braeswood

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

19

Loan

69, 70

1

East Hialeah Marketplace

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

20

Loan

1

Guardian Storage Superior

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

21

Loan

71

1

Storage Etc Carson

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

22

Loan

1

Market Plaza

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

23

Loan

72, 73, 74

1

368 East 152nd Street

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

24

Loan

75, 76

1

Northside Station

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

25

Loan

1

Renaissance Meadowlands Hotel

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

26

Loan

77, 78

1

583-589 Knickerbocker

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

27

Loan

1

Guardian Storage Greeley

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

28

Loan

79, 80

1

Space Station Storage

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

29

Loan

81, 82

1

2754 Creston Avenue

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

30

Loan

83

1

Andover Bay Apartments

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

31

Loan

84, 85, 86

2

Creston & Prospect

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

31.01

Property

1

2267 Creston Avenue

31.02

Property

1

2427 Prospect Avenue

A-1-38

 

Benchmark 2024-V12 Annex A-1

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)
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	The Macerich Partnership, L.P.	The Macerich Partnership, L.P.	No	No
2	Loan	20	1	Cheyenne Mountain Resort	Kiran C. Patel	Kiran C. Patel	No	No
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	Gabriel Monfried and Matthew Forssman	GMF Group Fund II, LLC	No	No
3.01	Property		1	Sunshine MH and RV Community
3.02	Property		1	Bradenton Estates
3.03	Property		1	Arcadia Estates
3.04	Property		1	Mount Dora Estates
3.05	Property		1	Citrus River Village I
3.06	Property		1	Fort Pierce Estates
3.07	Property		1	Lakeside Gardens
3.08	Property		1	Titusville Estates
3.09	Property		1	Avon Park Village
3.10	Property		1	Oak Shores
3.11	Property		1	Holiday Haven
3.12	Property		1	Bonnet Lake Estates
3.13	Property		1	Cedar Circle
3.14	Property		1	98 Estates
3.15	Property		1	Friendly Park
3.16	Property		1	Fontana Cove
3.17	Property		1	Hudson Springs
4	Loan	9, 25	1	Hamburg Pavilion	Fairbourne Properties, LLC	Fairbourne Properties, LLC	No	No
5	Loan	9	1	Verde Apartments	Jesse Levine and The Josh and Lizzy Scheinfeld Irrevocable Family Trust	Jesse Levine and The Josh and Lizzy Scheinfeld Irrevocable Family Trust	No	No
6	Loan		1	Hotel Fort Des Moines	Balvantbhai Patel (aka Balvant Patel) and Anjanakumari Patel (aka Angie Patel)	Balvantbhai Patel (aka Balvant Patel) and Anjanakumari Patel (aka Angie Patel)	No	No
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	Joseph K. Paul (a/k/a Jay Paul)	Paul Guarantor LLC	No	No
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	CBM Joint Venture Limited Partnership	CBM Joint Venture Limited Partnership	No	No
8.01	Property		1	Larkspur Landing Marin County
8.02	Property		1	San Mateo Foster City
8.03	Property		1	Lincroft Red Bank
8.04	Property		1	Rye
8.05	Property		1	Los Angeles Torrance Palos Verdes
8.06	Property		1	San Jose Cupertino
8.07	Property		1	Boulder
8.08	Property		1	Palm Springs
8.09	Property		1	Los Angeles Hacienda Heights
8.10	Property		1	Seattle South Center
8.11	Property		1	West Palm Beach
8.12	Property		1	Norwalk
8.13	Property		1	Tampa Westshore
8.14	Property		1	Boston Andover
8.15	Property		1	Nashville Airport
8.16	Property		1	St. Petersburg Clearwater
8.17	Property		1	Raleigh Cary
8.18	Property		1	New Haven Wallingford
8.19	Property		1	Detroit Livonia
8.20	Property		1	Phoenix Mesa
8.21	Property		1	Phoenix North Metrocenter
8.22	Property		1	Annapolis
8.23	Property		1	Ft. Lauderdale Plantation
8.24	Property		1	Detroit Metro Airport
8.25	Property		1	St. Louis Creve Coeur
8.26	Property		1	Chicago Oakbrook Terrace
8.27	Property		1	Chicago Lincolnshire
8.28	Property		1	Chicago Waukegan Gurnee
8.29	Property		1	Birmingham Homewood
8.30	Property		1	Portland Beaverton
8.31	Property		1	Greenville Haywood Mall
8.32	Property		1	Denver Tech Center
8.33	Property		1	Bakersfield
8.34	Property		1	Charlottesville North
8.35	Property		1	Atlanta Airport South
8.36	Property		1	St. Louis Westport Plaza
8.37	Property		1	Atlanta Perimeter Center
8.38	Property		1	Kansas City Overland Park Metcalf
8.39	Property		1	San Antonio Downtown Market Square
8.40	Property		1	Silver Spring North
8.41	Property		1	Indianapolis Castleton
8.42	Property		1	Memphis Airport
8.43	Property		1	Chicago Highland Park
8.44	Property		1	Minneapolis St Paul Airport
8.45	Property		1	Dallas Plano Parkway
8.46	Property		1	Atlanta Duluth/Gwinnett Place
8.47	Property		1	Poughkeepsie
8.48	Property		1	Denver Stapleton
8.49	Property		1	Dallas Richardson at Spring Valley
8.50	Property		1	Charlotte South Park
8.51	Property		1	Fresno
8.52	Property		1	Philadelphia Devon
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	Mini Mall U.S. Storage Properties Master LP	Mini Mall U.S. Storage Properties Master LP	No	No
9.01	Property		1	Carroll
9.02	Property		1	Enterprise - Rucker Blvd
9.03	Property		1	West Memphis
9.04	Property		1	Belpre
9.05	Property		1	Marietta
9.06	Property		1	Enterprise - Geneva Hwy
9.07	Property		1	Parkersburg - Garfield Ave
9.08	Property		1	Bridgeport

A-1-39

 

Benchmark 2024-V12 Annex A-1

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)
9.09	Property		1	Enterprise - Salem Rd
9.10	Property		1	Elizabethton
9.11	Property		1	Cedar Lake
9.12	Property		1	Kannapolis
9.13	Property		1	Johnson City - South Roan
9.14	Property		1	Cincinnati
9.15	Property		1	Mooresville
9.16	Property		1	Bloomington
9.17	Property		1	Newton
9.18	Property		1	Proctorville
9.19	Property		1	Kingsport - Brookside School
9.20	Property		1	Bristol
9.21	Property		1	Hurricane
9.22	Property		1	Blountville
9.23	Property		1	Little Rock
9.24	Property		1	Cedar Lake - Wicker Ave
9.25	Property		1	Clarksville
9.26	Property		1	Parkersburg
9.27	Property		1	Piney Flats
9.28	Property		1	Cross Lanes
9.29	Property		1	Shelby
9.30	Property		1	Batesville
9.31	Property		1	Greeneville
9.32	Property		1	Cleveland - N. Washington
9.33	Property		1	Morgantown - Lower Aarons
9.34	Property		1	Morgantown - Canyon Rd
9.35	Property		1	Asheville
9.36	Property		1	Splendora - Old Hwy 59N
9.37	Property		1	Nitro - 1st Ave S
9.38	Property		1	Elkview
9.39	Property		1	Nitro - 4131 1st St
9.40	Property		1	Splendora - US-59
9.41	Property		1	Conroe - Hwy 105E
9.42	Property		1	Coolville
9.43	Property		1	Little Hocking
9.44	Property		1	Ravenswood
9.45	Property		1	Racine
9.46	Property		1	Cedar Lake - 127th Pl.
9.47	Property		1	Conroe - Woodland Forest
9.48	Property		1	Nitro - 11th St
9.49	Property		1	Conroe - Bryant Rd
9.50	Property		1	Cleveland - CR388
9.51	Property		1	Nitro - 503 Main Ave
9.52	Property		1	Nitro - 1202 Main Ave
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	Joshua Gotlib	Jeffrey Weinzweig	No	No
10.01	Property		1	Briarwood
10.02	Property		1	Prospect
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	Samuel Landau and Jehuda Landau	Samuel Landau and Jehuda Landau	No	No
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	Chad Evan Cooley, Russell Morris Flicker and Jonathan Craig Rosenfeld	Chad Evan Cooley, Russell Morris Flicker and Jonathan Craig Rosenfeld	No	No
13	Loan	51	1	2785 Broadway	Christopher Michael DeAngelis	Christopher Michael DeAngelis	No	No
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	ICONIQ Residential Partners GP, LP	ICONIQ Residential Partners Fund A, LP, ICONIQ Residential Partners Fund B, LP and ICONIQ Residential Partners Fund C, LP	No	No
14.01	Property		1	Sentral Union Station
14.02	Property		1	Sentral Michigan Avenue
14.03	Property		1	Sentral SoBro
14.04	Property		1	Sentral Wynwood
14.05	Property		1	Sentral at Austin 1614
14.06	Property		1	Sentral at Austin 1630
15	Loan	61	1	Hilton Brentwood Nashville	Tjianan Djie	Tjianan Djie	No	No
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	Optima Durant Group LLC and Garett Vassel	Optima Durant Group LLC and Garett Vassel	No	No
17	Loan	68	1	Sawmill Apartments	Aaron Eichorn	Aaron Eichorn	No	No
18	Loan		1	Star Braeswood	Gopal Aggarwal and Uma Aggarwal	Gopal Aggarwal and Uma Aggarwal	No	No
19	Loan	69, 70	1	East Hialeah Marketplace	Marcos Lapciuc	Marcos Lapciuc, Israel Lapciuc and Yair Lapciuc	No	No
20	Loan		1	Guardian Storage Superior	Steven H. Cohen	Steven H. Cohen	No	No
21	Loan	71	1	Storage Etc Carson	Greg Houge, Bruce H. Rothman, Laurent A. Opman and John Dewey	Greg Houge, Bruce H. Rothman, Laurent A. Opman and John Dewey	No	No
22	Loan		1	Market Plaza	Alan Mann and Nelson Billups	Alan Mann and Nelson Billups	No	No
23	Loan	72, 73, 74	1	368 East 152nd Street	Joel Biner and Armin Miller	Joel Biner and Armin Miller	No	No
24	Loan	75, 76	1	Northside Station	Simon Shewmaker and Chris Kono	Simon Shewmaker and Chris Kono	No	No
25	Loan		1	Renaissance Meadowlands Hotel	HEI Hospitality, LLC and WCP SCP III, L.P.	WCP SCP III, L.P.	No	No
26	Loan	77, 78	1	583-589 Knickerbocker	Meir D. Tabak	Meir D. Tabak	No	No
27	Loan		1	Guardian Storage Greeley	Steven H. Cohen	Steven H. Cohen	No	No
28	Loan	79, 80	1	Space Station Storage	Lawrence Charles Kaplan, George Thacker, Peter J. Veltri and Richard Schontz	Lawrence Charles Kaplan, George Thacker, Peter J. Veltri and Richard Schontz	No	No
29	Loan	81, 82	1	2754 Creston Avenue	Alfred Mitaj	Alfred Mitaj	No	No
30	Loan	83	1	Andover Bay Apartments	Frank Mastandrea, Hillarie Mastandrea, Andrea Bennett and Peter Bennett	Frank Mastandrea, Hillarie Mastandrea, Andrea Bennett and Peter Bennett	No	No
31	Loan	84, 85, 86	2	Creston & Prospect	Yeruchem Israel	Yeruchem Israel	No	No
31.01	Property		1	2267 Creston Avenue
31.02	Property		1	2427 Prospect Avenue

A-1-40

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)
						7		8
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	Refinance	No	525,000,000	91,238,851	0	0	616,238,851	601,802,949	0
2	Loan	20	1	Cheyenne Mountain Resort	Refinance	No	75,000,000	0	0	0	75,000,000	63,979,967	0
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	Refinance		65,000,000	0	0	0	65,000,000	39,972,753	0
3.01	Property		1	Sunshine MH and RV Community		No
3.02	Property		1	Bradenton Estates		No
3.03	Property		1	Arcadia Estates		No
3.04	Property		1	Mount Dora Estates		No
3.05	Property		1	Citrus River Village I		No
3.06	Property		1	Fort Pierce Estates		No
3.07	Property		1	Lakeside Gardens		No
3.08	Property		1	Titusville Estates		No
3.09	Property		1	Avon Park Village		No
3.10	Property		1	Oak Shores		No
3.11	Property		1	Holiday Haven		No
3.12	Property		1	Bonnet Lake Estates		No
3.13	Property		1	Cedar Circle		No
3.14	Property		1	98 Estates		No
3.15	Property		1	Friendly Park		No
3.16	Property		1	Fontana Cove		No
3.17	Property		1	Hudson Springs		No
4	Loan	9, 25	1	Hamburg Pavilion	Acquisition	No	94,500,000	41,914,470	0	897,244	137,311,714	0	135,000,000
5	Loan	9	1	Verde Apartments	Refinance	No	78,000,000	0	0	0	78,000,000	56,851,124	0
6	Loan		1	Hotel Fort Des Moines	Refinance	No	38,500,000	2,240,773	0	0	40,740,773	39,735,051	0
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	Recapitalization	No	145,000,000	0	0	0	145,000,000	0	0
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	Refinance		220,000,000	15,326,934	457,000,000	0	692,326,934	686,167,368	0
8.01	Property		1	Larkspur Landing Marin County		No
8.02	Property		1	San Mateo Foster City		No
8.03	Property		1	Lincroft Red Bank		No
8.04	Property		1	Rye		No
8.05	Property		1	Los Angeles Torrance Palos Verdes		No
8.06	Property		1	San Jose Cupertino		No
8.07	Property		1	Boulder		No
8.08	Property		1	Palm Springs		No
8.09	Property		1	Los Angeles Hacienda Heights		No
8.10	Property		1	Seattle South Center		No
8.11	Property		1	West Palm Beach		No
8.12	Property		1	Norwalk		No
8.13	Property		1	Tampa Westshore		No
8.14	Property		1	Boston Andover		No
8.15	Property		1	Nashville Airport		No
8.16	Property		1	St. Petersburg Clearwater		No
8.17	Property		1	Raleigh Cary		No
8.18	Property		1	New Haven Wallingford		No
8.19	Property		1	Detroit Livonia		No
8.20	Property		1	Phoenix Mesa		No
8.21	Property		1	Phoenix North Metrocenter		No
8.22	Property		1	Annapolis		No
8.23	Property		1	Ft. Lauderdale Plantation		No
8.24	Property		1	Detroit Metro Airport		No
8.25	Property		1	St. Louis Creve Coeur		No
8.26	Property		1	Chicago Oakbrook Terrace		No
8.27	Property		1	Chicago Lincolnshire		No
8.28	Property		1	Chicago Waukegan Gurnee		No
8.29	Property		1	Birmingham Homewood		No
8.30	Property		1	Portland Beaverton		No
8.31	Property		1	Greenville Haywood Mall		No
8.32	Property		1	Denver Tech Center		No
8.33	Property		1	Bakersfield		No
8.34	Property		1	Charlottesville North		No
8.35	Property		1	Atlanta Airport South		No
8.36	Property		1	St. Louis Westport Plaza		No
8.37	Property		1	Atlanta Perimeter Center		No
8.38	Property		1	Kansas City Overland Park Metcalf		No
8.39	Property		1	San Antonio Downtown Market Square		No
8.40	Property		1	Silver Spring North		No
8.41	Property		1	Indianapolis Castleton		No
8.42	Property		1	Memphis Airport		No
8.43	Property		1	Chicago Highland Park		No
8.44	Property		1	Minneapolis St Paul Airport		No
8.45	Property		1	Dallas Plano Parkway		No
8.46	Property		1	Atlanta Duluth/Gwinnett Place		No
8.47	Property		1	Poughkeepsie		No
8.48	Property		1	Denver Stapleton		No
8.49	Property		1	Dallas Richardson at Spring Valley		No
8.50	Property		1	Charlotte South Park		No
8.51	Property		1	Fresno		No
8.52	Property		1	Philadelphia Devon		No
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	Refinance		180,000,000	0	0	0	180,000,000	150,772,564	0
9.01	Property		1	Carroll		No
9.02	Property		1	Enterprise - Rucker Blvd		No
9.03	Property		1	West Memphis		No
9.04	Property		1	Belpre		No
9.05	Property		1	Marietta		No
9.06	Property		1	Enterprise - Geneva Hwy		No
9.07	Property		1	Parkersburg - Garfield Ave		No
9.08	Property		1	Bridgeport		No

A-1-41

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)
						7		8
9.09	Property		1	Enterprise - Salem Rd		No
9.10	Property		1	Elizabethton		No
9.11	Property		1	Cedar Lake		No
9.12	Property		1	Kannapolis		No
9.13	Property		1	Johnson City - South Roan		No
9.14	Property		1	Cincinnati		No
9.15	Property		1	Mooresville		No
9.16	Property		1	Bloomington		No
9.17	Property		1	Newton		No
9.18	Property		1	Proctorville		No
9.19	Property		1	Kingsport - Brookside School		No
9.20	Property		1	Bristol		No
9.21	Property		1	Hurricane		No
9.22	Property		1	Blountville		No
9.23	Property		1	Little Rock		No
9.24	Property		1	Cedar Lake - Wicker Ave		No
9.25	Property		1	Clarksville		No
9.26	Property		1	Parkersburg		No
9.27	Property		1	Piney Flats		No
9.28	Property		1	Cross Lanes		No
9.29	Property		1	Shelby		No
9.30	Property		1	Batesville		No
9.31	Property		1	Greeneville		No
9.32	Property		1	Cleveland - N. Washington		No
9.33	Property		1	Morgantown - Lower Aarons		No
9.34	Property		1	Morgantown - Canyon Rd		No
9.35	Property		1	Asheville		No
9.36	Property		1	Splendora - Old Hwy 59N		No
9.37	Property		1	Nitro - 1st Ave S		No
9.38	Property		1	Elkview		No
9.39	Property		1	Nitro - 4131 1st St		No
9.40	Property		1	Splendora - US-59		No
9.41	Property		1	Conroe - Hwy 105E		No
9.42	Property		1	Coolville		No
9.43	Property		1	Little Hocking		No
9.44	Property		1	Ravenswood		No
9.45	Property		1	Racine		No
9.46	Property		1	Cedar Lake - 127th Pl.		No
9.47	Property		1	Conroe - Woodland Forest		No
9.48	Property		1	Nitro - 11th St		No
9.49	Property		1	Conroe - Bryant Rd		No
9.50	Property		1	Cleveland - CR388		No
9.51	Property		1	Nitro - 503 Main Ave		No
9.52	Property		1	Nitro - 1202 Main Ave		No
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	Refinance		91,230,000	2,625,360	0	0	93,855,360	87,950,053	0
10.01	Property		1	Briarwood		No
10.02	Property		1	Prospect		No
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	Refinance	No	24,000,000	0	0	0	24,000,000	17,829,793	0
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	Acquisition	No	22,000,000	11,601,772	0	0	33,601,772	0	29,000,000
13	Loan	51	1	2785 Broadway	Refinance	No	21,000,000	0	0	0	21,000,000	19,731,550	0
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	Refinance		300,000,000	0	225,000,000	0	525,000,000	488,485,100	0
14.01	Property		1	Sentral Union Station		No
14.02	Property		1	Sentral Michigan Avenue		No
14.03	Property		1	Sentral SoBro		No
14.04	Property		1	Sentral Wynwood		No
14.05	Property		1	Sentral at Austin 1614		No
14.06	Property		1	Sentral at Austin 1630		No
15	Loan	61	1	Hilton Brentwood Nashville	Refinance	No	18,250,000	33,849	0	0	18,283,849	17,475,188	0
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	Refinance	No
17	Loan	68	1	Sawmill Apartments	Refinance	No
18	Loan		1	Star Braeswood	Refinance	No
19	Loan	69, 70	1	East Hialeah Marketplace	Refinance	No
20	Loan		1	Guardian Storage Superior	Refinance	No
21	Loan	71	1	Storage Etc Carson	Refinance	No
22	Loan		1	Market Plaza	Acquisition	No
23	Loan	72, 73, 74	1	368 East 152nd Street	Refinance	No
24	Loan	75, 76	1	Northside Station	Refinance	No
25	Loan		1	Renaissance Meadowlands Hotel	Acquisition	No
26	Loan	77, 78	1	583-589 Knickerbocker	Refinance	No
27	Loan		1	Guardian Storage Greeley	Refinance	No
28	Loan	79, 80	1	Space Station Storage	Acquisition	No
29	Loan	81, 82	1	2754 Creston Avenue	Refinance	No
30	Loan	83	1	Andover Bay Apartments	Refinance	No
31	Loan	84, 85, 86	2	Creston & Prospect	Refinance
31.01	Property		1	2267 Creston Avenue		No
31.02	Property		1	2427 Prospect Avenue		Yes

A-1-42

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Uses: Closing Costs ($)	Uses: Reserves ($)	Uses: Principal Equity Distribution ($)	Uses: Other Uses ($)	Uses: Total Uses ($)	Franchise Agreement Expiration	Underwritten ADR ($)	Underwritten RevPAR ($)	Underwritten Hotel Occupancy (%)	Most Recent ADR ($)
1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	2,224,368	12,211,534	0	0	616,238,851	NAP	NAP	NAP	NAP	NAP
2	Loan	20	1	Cheyenne Mountain Resort	1,943,936	2,924,480	6,151,617	0	75,000,000	12/31/2049	210.98	135.16	64.1%	210.98
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	1,839,201	597,686	22,590,360	0	65,000,000	NAP	NAP	NAP	NAP	NAP
3.01	Property		1	Sunshine MH and RV Community						NAP	NAP	NAP	NAP	NAP
3.02	Property		1	Bradenton Estates						NAP	NAP	NAP	NAP	NAP
3.03	Property		1	Arcadia Estates						NAP	NAP	NAP	NAP	NAP
3.04	Property		1	Mount Dora Estates						NAP	NAP	NAP	NAP	NAP
3.05	Property		1	Citrus River Village I						NAP	NAP	NAP	NAP	NAP
3.06	Property		1	Fort Pierce Estates						NAP	NAP	NAP	NAP	NAP
3.07	Property		1	Lakeside Gardens						NAP	NAP	NAP	NAP	NAP
3.08	Property		1	Titusville Estates						NAP	NAP	NAP	NAP	NAP
3.09	Property		1	Avon Park Village						NAP	NAP	NAP	NAP	NAP
3.10	Property		1	Oak Shores						NAP	NAP	NAP	NAP	NAP
3.11	Property		1	Holiday Haven						NAP	NAP	NAP	NAP	NAP
3.12	Property		1	Bonnet Lake Estates						NAP	NAP	NAP	NAP	NAP
3.13	Property		1	Cedar Circle						NAP	NAP	NAP	NAP	NAP
3.14	Property		1	98 Estates						NAP	NAP	NAP	NAP	NAP
3.15	Property		1	Friendly Park						NAP	NAP	NAP	NAP	NAP
3.16	Property		1	Fontana Cove						NAP	NAP	NAP	NAP	NAP
3.17	Property		1	Hudson Springs						NAP	NAP	NAP	NAP	NAP
4	Loan	9, 25	1	Hamburg Pavilion	1,376,518	935,195	0	0	137,311,714	NAP	NAP	NAP	NAP	NAP
5	Loan	9	1	Verde Apartments	6,338,735	6,369,706	8,440,435	0	78,000,000	NAP	NAP	NAP	NAP	NAP
6	Loan		1	Hotel Fort Des Moines	825,516	180,206	0	0	40,740,773	3/31/2038	177.30	99.47	56.1%	177.30
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	1,117,315	1,035,239	0	142,847,446	145,000,000	NAP	NAP	NAP	NAP	NAP
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	6,159,566	0	0	0	692,326,934	12/31/2025	153.00	98.84	64.6%	152.98
8.01	Property		1	Larkspur Landing Marin County						12/31/2025	226.85	168.25	74.2%	224.92
8.02	Property		1	San Mateo Foster City						12/31/2025	228.09	143.29	62.8%	228.48
8.03	Property		1	Lincroft Red Bank						12/31/2025	208.57	162.89	78.1%	208.82
8.04	Property		1	Rye						12/31/2025	230.73	162.78	70.6%	229.78
8.05	Property		1	Los Angeles Torrance Palos Verdes						12/31/2025	179.56	152.82	85.1%	179.18
8.06	Property		1	San Jose Cupertino						12/31/2025	213.43	135.70	63.6%	213.19
8.07	Property		1	Boulder						12/31/2025	182.28	115.69	63.5%	184.06
8.08	Property		1	Palm Springs						12/31/2025	196.04	145.45	74.2%	196.97
8.09	Property		1	Los Angeles Hacienda Heights						12/31/2025	157.62	117.07	74.3%	158.44
8.10	Property		1	Seattle South Center						12/31/2025	166.39	132.01	79.3%	165.23
8.11	Property		1	West Palm Beach						12/31/2025	160.00	123.55	77.2%	160.70
8.12	Property		1	Norwalk						12/31/2025	186.87	148.40	79.4%	187.66
8.13	Property		1	Tampa Westshore						12/31/2025	156.30	120.06	76.8%	153.98
8.14	Property		1	Boston Andover						12/31/2025	164.63	110.51	67.1%	166.36
8.15	Property		1	Nashville Airport						12/31/2025	149.50	110.09	73.6%	150.31
8.16	Property		1	St. Petersburg Clearwater						12/31/2025	149.16	104.79	70.3%	148.23
8.17	Property		1	Raleigh Cary						12/31/2025	147.73	101.29	68.6%	146.12
8.18	Property		1	New Haven Wallingford						12/31/2025	144.02	87.57	60.8%	145.05
8.19	Property		1	Detroit Livonia						12/31/2025	129.53	79.83	61.6%	129.05
8.20	Property		1	Phoenix Mesa						12/31/2025	142.93	81.33	56.9%	142.22
8.21	Property		1	Phoenix North Metrocenter						12/31/2025	147.42	93.17	63.2%	148.47
8.22	Property		1	Annapolis						12/31/2025	138.87	92.83	66.8%	141.11
8.23	Property		1	Ft. Lauderdale Plantation						12/31/2025	127.63	104.79	82.1%	126.96
8.24	Property		1	Detroit Metro Airport						12/31/2025	122.98	79.59	64.7%	123.51
8.25	Property		1	St. Louis Creve Coeur						12/31/2025	149.11	57.91	38.8%	150.37
8.26	Property		1	Chicago Oakbrook Terrace						12/31/2025	140.80	86.61	61.5%	140.68
8.27	Property		1	Chicago Lincolnshire						12/31/2025	153.47	84.90	55.3%	150.66
8.28	Property		1	Chicago Waukegan Gurnee						12/31/2025	146.93	82.25	56.0%	146.61
8.29	Property		1	Birmingham Homewood						12/31/2025	145.90	112.71	77.3%	144.49
8.30	Property		1	Portland Beaverton						12/31/2025	142.89	75.90	53.1%	142.84
8.31	Property		1	Greenville Haywood Mall						12/31/2025	124.93	83.87	67.1%	125.61
8.32	Property		1	Denver Tech Center						12/31/2025	128.76	78.82	61.2%	127.13
8.33	Property		1	Bakersfield						12/31/2025	128.60	94.44	73.4%	127.99
8.34	Property		1	Charlottesville North						12/31/2025	144.80	69.91	48.3%	140.40
8.35	Property		1	Atlanta Airport South						12/31/2025	117.30	86.71	73.9%	119.27
8.36	Property		1	St. Louis Westport Plaza						12/31/2025	140.74	67.82	48.2%	141.91
8.37	Property		1	Atlanta Perimeter Center						12/31/2025	136.62	83.22	60.9%	137.31
8.38	Property		1	Kansas City Overland Park Metcalf						12/31/2025	130.19	66.55	51.1%	131.52
8.39	Property		1	San Antonio Downtown Market Square						12/31/2025	127.72	82.19	64.4%	127.16
8.40	Property		1	Silver Spring North						12/31/2025	142.35	88.12	61.9%	141.28
8.41	Property		1	Indianapolis Castleton						12/31/2025	143.15	75.86	53.0%	140.37
8.42	Property		1	Memphis Airport						12/31/2025	123.76	92.59	74.8%	124.06
8.43	Property		1	Chicago Highland Park						12/31/2025	138.18	68.00	49.2%	137.39
8.44	Property		1	Minneapolis St Paul Airport						12/31/2025	113.64	76.03	66.9%	112.33
8.45	Property		1	Dallas Plano Parkway						12/31/2025	109.23	55.10	50.4%	110.21
8.46	Property		1	Atlanta Duluth/Gwinnett Place						12/31/2025	101.85	56.44	55.4%	103.58
8.47	Property		1	Poughkeepsie						12/31/2025	151.05	85.92	56.9%	151.88
8.48	Property		1	Denver Stapleton						12/31/2025	119.00	70.55	59.3%	120.52
8.49	Property		1	Dallas Richardson at Spring Valley						12/31/2025	112.34	59.04	52.6%	112.20
8.50	Property		1	Charlotte South Park						12/31/2025	145.85	96.47	66.1%	145.94
8.51	Property		1	Fresno						12/31/2025	172.80	111.55	64.6%	175.36
8.52	Property		1	Philadelphia Devon						12/31/2025	185.16	122.31	66.1%	184.57
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	9,036,922	502,148	19,688,366	0	180,000,000	NAP	NAP	NAP	NAP	NAP
9.01	Property		1	Carroll						NAP	NAP	NAP	NAP	NAP
9.02	Property		1	Enterprise - Rucker Blvd						NAP	NAP	NAP	NAP	NAP
9.03	Property		1	West Memphis						NAP	NAP	NAP	NAP	NAP
9.04	Property		1	Belpre						NAP	NAP	NAP	NAP	NAP
9.05	Property		1	Marietta						NAP	NAP	NAP	NAP	NAP
9.06	Property		1	Enterprise - Geneva Hwy						NAP	NAP	NAP	NAP	NAP
9.07	Property		1	Parkersburg - Garfield Ave						NAP	NAP	NAP	NAP	NAP
9.08	Property		1	Bridgeport						NAP	NAP	NAP	NAP	NAP

A-1-43

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

9.09

Property

1

Enterprise - Salem Rd

NAP

NAP

NAP

NAP

NAP

9.10

Property

1

Elizabethton

NAP

NAP

NAP

NAP

NAP

9.11

Property

1

Cedar Lake

NAP

NAP

NAP

NAP

NAP

9.12

Property

1

Kannapolis

NAP

NAP

NAP

NAP

NAP

9.13

Property

1

Johnson City - South Roan

NAP

NAP

NAP

NAP

NAP

9.14

Property

1

Cincinnati

NAP

NAP

NAP

NAP

NAP

9.15

Property

1

Mooresville

NAP

NAP

NAP

NAP

NAP

9.16

Property

1

Bloomington

NAP

NAP

NAP

NAP

NAP

9.17

Property

1

Newton

NAP

NAP

NAP

NAP

NAP

9.18

Property

1

Proctorville

NAP

NAP

NAP

NAP

NAP

9.19

Property

1

Kingsport - Brookside School

NAP

NAP

NAP

NAP

NAP

9.20

Property

1

Bristol

NAP

NAP

NAP

NAP

NAP

9.21

Property

1

Hurricane

NAP

NAP

NAP

NAP

NAP

9.22

Property

1

Blountville

NAP

NAP

NAP

NAP

NAP

9.23

Property

1

Little Rock

NAP

NAP

NAP

NAP

NAP

9.24

Property

1

Cedar Lake - Wicker Ave

NAP

NAP

NAP

NAP

NAP

9.25

Property

1

Clarksville

NAP

NAP

NAP

NAP

NAP

9.26

Property

1

Parkersburg

NAP

NAP

NAP

NAP

NAP

9.27

Property

1

Piney Flats

NAP

NAP

NAP

NAP

NAP

9.28

Property

1

Cross Lanes

NAP

NAP

NAP

NAP

NAP

9.29

Property

1

Shelby

NAP

NAP

NAP

NAP

NAP

9.30

Property

1

Batesville

NAP

NAP

NAP

NAP

NAP

9.31

Property

1

Greeneville

NAP

NAP

NAP

NAP

NAP

9.32

Property

1

Cleveland - N. Washington

NAP

NAP

NAP

NAP

NAP

9.33

Property

1

Morgantown - Lower Aarons

NAP

NAP

NAP

NAP

NAP

9.34

Property

1

Morgantown - Canyon Rd

NAP

NAP

NAP

NAP

NAP

9.35

Property

1

Asheville

NAP

NAP

NAP

NAP

NAP

9.36

Property

1

Splendora - Old Hwy 59N

NAP

NAP

NAP

NAP

NAP

9.37

Property

1

Nitro - 1st Ave S

NAP

NAP

NAP

NAP

NAP

9.38

Property

1

Elkview

NAP

NAP

NAP

NAP

NAP

9.39

Property

1

Nitro - 4131 1st St

NAP

NAP

NAP

NAP

NAP

9.40

Property

1

Splendora - US-59

NAP

NAP

NAP

NAP

NAP

9.41

Property

1

Conroe - Hwy 105E

NAP

NAP

NAP

NAP

NAP

9.42

Property

1

Coolville

NAP

NAP

NAP

NAP

NAP

9.43

Property

1

Little Hocking

NAP

NAP

NAP

NAP

NAP

9.44

Property

1

Ravenswood

NAP

NAP

NAP

NAP

NAP

9.45

Property

1

Racine

NAP

NAP

NAP

NAP

NAP

9.46

Property

1

Cedar Lake - 127th Pl.

NAP

NAP

NAP

NAP

NAP

9.47

Property

1

Conroe - Woodland Forest

NAP

NAP

NAP

NAP

NAP

9.48

Property

1

Nitro - 11th St

NAP

NAP

NAP

NAP

NAP

9.49

Property

1

Conroe - Bryant Rd

NAP

NAP

NAP

NAP

NAP

9.50

Property

1

Cleveland - CR388

NAP

NAP

NAP

NAP

NAP

9.51

Property

1

Nitro - 503 Main Ave

NAP

NAP

NAP

NAP

NAP

9.52

Property

1

Nitro - 1202 Main Ave

NAP

NAP

NAP

NAP

NAP

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

4,570,448

1,334,859

0

0

93,855,360

NAP

NAP

NAP

NAP

NAP

10.01

Property

1

Briarwood

NAP

NAP

NAP

NAP

NAP

10.02

Property

1

Prospect

NAP

NAP

NAP

NAP

NAP

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

1,204,326

474,640

4,491,240

0

24,000,000

NAP

NAP

NAP

NAP

NAP

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

750,797

3,850,975

0

0

33,601,772

10/29/2039

150.41

103.81

69.0%

150.41

13

Loan

51

1

2785 Broadway

1,074,461

182,259

11,731

0

21,000,000

NAP

NAP

NAP

NAP

NAP

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

31,399,780

0

5,115,120

0

525,000,000

NAP

NAP

NAP

NAP

NAP

14.01

Property

1

Sentral Union Station

NAP

NAP

NAP

NAP

NAP

14.02

Property

1

Sentral Michigan Avenue

NAP

NAP

NAP

NAP

NAP

14.03

Property

1

Sentral SoBro

NAP

NAP

NAP

NAP

NAP

14.04

Property

1

Sentral Wynwood

NAP

NAP

NAP

NAP

NAP

14.05

Property

1

Sentral at Austin 1614

NAP

NAP

NAP

NAP

NAP

14.06

Property

1

Sentral at Austin 1630

NAP

NAP

NAP

NAP

NAP

15

Loan

61

1

Hilton Brentwood Nashville

493,850

314,812

0

0

18,283,849

3/31/2034

163.15

99.84

61.2%

163.15

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

NAP

NAP

NAP

NAP

NAP

17

Loan

68

1

Sawmill Apartments

NAP

NAP

NAP

NAP

NAP

18

Loan

1

Star Braeswood

NAP

NAP

NAP

NAP

NAP

19

Loan

69, 70

1

East Hialeah Marketplace

NAP

NAP

NAP

NAP

NAP

20

Loan

1

Guardian Storage Superior

NAP

NAP

NAP

NAP

NAP

21

Loan

71

1

Storage Etc Carson

NAP

NAP

NAP

NAP

NAP

22

Loan

1

Market Plaza

NAP

NAP

NAP

NAP

NAP

23

Loan

72, 73, 74

1

368 East 152nd Street

NAP

NAP

NAP

NAP

NAP

24

Loan

75, 76

1

Northside Station

NAP

NAP

NAP

NAP

NAP

25

Loan

1

Renaissance Meadowlands Hotel

12/4/2044

190.29

146.29

76.9%

190.29

26

Loan

77, 78

1

583-589 Knickerbocker

NAP

NAP

NAP

NAP

NAP

27

Loan

1

Guardian Storage Greeley

NAP

NAP

NAP

NAP

NAP

28

Loan

79, 80

1

Space Station Storage

NAP

NAP

NAP

NAP

NAP

29

Loan

81, 82

1

2754 Creston Avenue

NAP

NAP

NAP

NAP

NAP

30

Loan

83

1

Andover Bay Apartments

NAP

NAP

NAP

NAP

NAP

31

Loan

84, 85, 86

2

Creston & Prospect

NAP

NAP

NAP

NAP

NAP

31.01

Property

1

2267 Creston Avenue

NAP

NAP

NAP

NAP

NAP

31.02

Property

1

2427 Prospect Avenue

NAP

NAP

NAP

NAP

NAP

A-1-44

 

Benchmark 2024-V12 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2	Loan	20	1	Cheyenne Mountain Resort	135.16	64.1%	215.09	133.38	62.0%	227.89	133.72	58.7%
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.01	Property		1	Sunshine MH and RV Community	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.02	Property		1	Bradenton Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.03	Property		1	Arcadia Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.04	Property		1	Mount Dora Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.05	Property		1	Citrus River Village I	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.06	Property		1	Fort Pierce Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.07	Property		1	Lakeside Gardens	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.08	Property		1	Titusville Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.09	Property		1	Avon Park Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.10	Property		1	Oak Shores	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.11	Property		1	Holiday Haven	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.12	Property		1	Bonnet Lake Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.13	Property		1	Cedar Circle	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.14	Property		1	98 Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.15	Property		1	Friendly Park	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.16	Property		1	Fontana Cove	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.17	Property		1	Hudson Springs	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan	9, 25	1	Hamburg Pavilion	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
5	Loan	9	1	Verde Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6	Loan		1	Hotel Fort Des Moines	99.47	56.1%	184.50	104.36	56.6%	NAV	NAV	NAV
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	97.84	64.0%	150.78	96.05	63.7%	143.30	89.36	62.4%
8.01	Property		1	Larkspur Landing Marin County	167.47	74.5%	229.65	180.51	78.6%	217.83	183.53	84.3%
8.02	Property		1	San Mateo Foster City	139.92	61.2%	210.24	121.41	57.8%	189.49	117.55	62.0%
8.03	Property		1	Lincroft Red Bank	159.53	76.4%	207.09	162.62	78.5%	185.78	138.86	74.7%
8.04	Property		1	Rye	163.29	71.1%	217.64	164.53	75.6%	198.15	130.49	65.9%
8.05	Property		1	Los Angeles Torrance Palos Verdes	151.58	84.6%	178.23	150.24	84.3%	168.41	147.14	87.4%
8.06	Property		1	San Jose Cupertino	132.70	62.2%	197.43	104.61	53.0%	185.32	107.95	58.3%
8.07	Property		1	Boulder	114.99	62.5%	190.01	116.87	61.5%	185.37	113.96	61.5%
8.08	Property		1	Palm Springs	146.65	74.5%	203.41	153.15	75.3%	191.25	148.89	77.9%
8.09	Property		1	Los Angeles Hacienda Heights	118.42	74.7%	154.58	119.36	77.2%	139.14	106.03	76.2%
8.10	Property		1	Seattle South Center	130.18	78.8%	165.95	135.93	81.9%	165.32	129.35	78.2%
8.11	Property		1	West Palm Beach	125.51	78.1%	165.22	141.53	85.7%	165.84	145.20	87.6%
8.12	Property		1	Norwalk	147.92	78.8%	180.25	144.42	80.1%	159.97	128.48	80.3%
8.13	Property		1	Tampa Westshore	118.85	77.2%	140.28	110.50	78.8%	138.12	105.02	76.0%
8.14	Property		1	Boston Andover	107.54	64.6%	171.10	99.20	58.0%	158.48	77.77	49.1%
8.15	Property		1	Nashville Airport	111.33	74.1%	158.34	122.95	77.7%	154.11	118.20	76.7%
8.16	Property		1	St. Petersburg Clearwater	102.65	69.3%	143.73	103.41	72.0%	130.16	99.25	76.3%
8.17	Property		1	Raleigh Cary	100.40	68.7%	140.18	99.99	71.3%	135.51	87.64	64.7%
8.18	Property		1	New Haven Wallingford	86.26	59.5%	139.52	78.82	56.5%	131.33	84.02	64.0%
8.19	Property		1	Detroit Livonia	75.11	58.2%	124.36	65.43	52.6%	120.66	61.58	51.0%
8.20	Property		1	Phoenix Mesa	82.42	58.0%	147.32	91.04	61.8%	131.23	82.90	63.2%
8.21	Property		1	Phoenix North Metrocenter	92.42	62.2%	151.23	84.41	55.8%	128.30	78.62	61.3%
8.22	Property		1	Annapolis	94.02	66.6%	142.13	96.58	67.9%	126.78	75.96	59.9%
8.23	Property		1	Ft. Lauderdale Plantation	104.38	82.2%	123.97	83.00	67.0%	139.59	89.15	63.9%
8.24	Property		1	Detroit Metro Airport	73.74	59.7%	121.18	66.04	54.5%	111.95	68.71	61.4%
8.25	Property		1	St. Louis Creve Coeur	57.24	38.1%	148.45	60.01	40.4%	140.43	60.88	43.3%
8.26	Property		1	Chicago Oakbrook Terrace	87.43	62.2%	133.53	76.20	57.1%	123.35	68.04	55.2%
8.27	Property		1	Chicago Lincolnshire	81.65	54.2%	142.13	76.23	53.6%	133.28	66.37	49.8%
8.28	Property		1	Chicago Waukegan Gurnee	79.13	54.0%	136.21	55.53	40.8%	124.71	66.03	52.9%
8.29	Property		1	Birmingham Homewood	111.74	77.3%	142.69	117.68	82.5%	143.80	111.62	77.6%
8.30	Property		1	Portland Beaverton	72.72	50.9%	136.76	67.58	49.4%	141.15	66.97	47.4%
8.31	Property		1	Greenville Haywood Mall	84.41	67.2%	122.19	83.43	68.3%	115.14	75.46	65.5%
8.32	Property		1	Denver Tech Center	79.09	62.2%	120.17	75.07	62.5%	119.62	54.68	45.7%
8.33	Property		1	Bakersfield	94.79	74.1%	126.36	91.79	72.6%	124.88	88.96	71.2%
8.34	Property		1	Charlottesville North	63.17	45.0%	139.23	65.21	46.8%	136.23	63.38	46.5%
8.35	Property		1	Atlanta Airport South	89.71	75.2%	123.47	98.51	79.8%	113.52	96.65	85.1%
8.36	Property		1	St. Louis Westport Plaza	62.67	44.2%	137.61	65.33	47.5%	121.73	66.57	54.7%
8.37	Property		1	Atlanta Perimeter Center	85.92	62.6%	134.82	90.15	66.9%	122.49	73.78	60.2%
8.38	Property		1	Kansas City Overland Park Metcalf	60.43	45.9%	128.27	60.02	46.8%	117.07	55.27	47.2%
8.39	Property		1	San Antonio Downtown Market Square	79.92	62.9%	121.20	79.24	65.4%	123.04	73.90	60.1%
8.40	Property		1	Silver Spring North	86.31	61.1%	134.73	86.35	64.1%	119.10	72.89	61.2%
8.41	Property		1	Indianapolis Castleton	74.91	53.4%	132.80	70.16	52.8%	129.68	66.74	51.5%
8.42	Property		1	Memphis Airport	95.29	76.8%	125.87	96.13	76.4%	123.00	68.80	55.9%
8.43	Property		1	Chicago Highland Park	66.19	48.2%	139.92	63.42	45.3%	138.73	58.42	42.1%
8.44	Property		1	Minneapolis St Paul Airport	73.52	65.5%	107.71	61.28	56.9%	110.70	58.76	53.1%
8.45	Property		1	Dallas Plano Parkway	55.04	49.9%	110.70	47.38	42.8%	92.64	36.41	39.3%
8.46	Property		1	Atlanta Duluth/Gwinnett Place	56.34	54.4%	110.10	63.72	57.9%	107.88	74.37	68.9%
8.47	Property		1	Poughkeepsie	87.37	57.5%	151.26	93.47	61.8%	150.77	80.32	53.3%
8.48	Property		1	Denver Stapleton	70.75	58.7%	118.62	70.34	59.3%	119.00	56.56	47.5%
8.49	Property		1	Dallas Richardson at Spring Valley	61.90	55.2%	104.87	59.92	57.1%	97.69	47.09	48.2%
8.50	Property		1	Charlotte South Park	95.67	65.6%	140.71	92.57	65.8%	133.38	85.04	63.8%
8.51	Property		1	Fresno	112.32	64.0%	178.65	121.31	67.9%	167.46	128.16	76.5%
8.52	Property		1	Philadelphia Devon	121.04	65.6%	180.61	117.32	65.0%	170.52	104.35	61.2%
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.01	Property		1	Carroll	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.02	Property		1	Enterprise - Rucker Blvd	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.03	Property		1	West Memphis	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.04	Property		1	Belpre	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.05	Property		1	Marietta	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.06	Property		1	Enterprise - Geneva Hwy	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.07	Property		1	Parkersburg - Garfield Ave	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.08	Property		1	Bridgeport	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-45

 

Benchmark 2024-V12 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 (%)

9.09

Property

1

Enterprise - Salem Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.10

Property

1

Elizabethton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.11

Property

1

Cedar Lake

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.12

Property

1

Kannapolis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.13

Property

1

Johnson City - South Roan

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.14

Property

1

Cincinnati

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.15

Property

1

Mooresville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.16

Property

1

Bloomington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.17

Property

1

Newton

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.18

Property

1

Proctorville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.19

Property

1

Kingsport - Brookside School

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.20

Property

1

Bristol

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.21

Property

1

Hurricane

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.22

Property

1

Blountville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.23

Property

1

Little Rock

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.24

Property

1

Cedar Lake - Wicker Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.25

Property

1

Clarksville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.26

Property

1

Parkersburg

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.27

Property

1

Piney Flats

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.28

Property

1

Cross Lanes

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.29

Property

1

Shelby

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.30

Property

1

Batesville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.31

Property

1

Greeneville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.32

Property

1

Cleveland - N. Washington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.33

Property

1

Morgantown - Lower Aarons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.34

Property

1

Morgantown - Canyon Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.35

Property

1

Asheville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.36

Property

1

Splendora - Old Hwy 59N

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.37

Property

1

Nitro - 1st Ave S

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.38

Property

1

Elkview

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.39

Property

1

Nitro - 4131 1st St

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.40

Property

1

Splendora - US-59

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.41

Property

1

Conroe - Hwy 105E

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.42

Property

1

Coolville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.43

Property

1

Little Hocking

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.44

Property

1

Ravenswood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.45

Property

1

Racine

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.46

Property

1

Cedar Lake - 127th Pl.

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.47

Property

1

Conroe - Woodland Forest

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.48

Property

1

Nitro - 11th St

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.49

Property

1

Conroe - Bryant Rd

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.50

Property

1

Cleveland - CR388

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.51

Property

1

Nitro - 503 Main Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.52

Property

1

Nitro - 1202 Main Ave

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10

Loan

9, 40, 41, 42, 43

2

Black Spruce - Briarwood and Prospect

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10.01

Property

1

Briarwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10.02

Property

1

Prospect

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11

Loan

44, 45, 46, 47

1

2508 Foster Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12

Loan

48, 49, 50

1

Residence Inn & Fairfield Inn Broomfield, CO

103.81

69.0%

149.17

104.55

70.1%

139.45

102.44

73.5%

13

Loan

51

1

2785 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

Loan

9, 52, 53, 54, 55, 56, 57, 58, 59, 60

6

ICONIQ Multifamily Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.01

Property

1

Sentral Union Station

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.02

Property

1

Sentral Michigan Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.03

Property

1

Sentral SoBro

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.04

Property

1

Sentral Wynwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.05

Property

1

Sentral at Austin 1614

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.06

Property

1

Sentral at Austin 1630

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

61

1

Hilton Brentwood Nashville

99.84

61.2%

171.46

102.00

59.5%

165.86

100.36

60.5%

16

Loan

62, 63, 64, 65, 66, 67

1

The Commodore

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

Loan

68

1

Sawmill Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

1

Star Braeswood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

69, 70

1

East Hialeah Marketplace

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20

Loan

1

Guardian Storage Superior

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21

Loan

71

1

Storage Etc Carson

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

1

Market Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23

Loan

72, 73, 74

1

368 East 152nd Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

75, 76

1

Northside Station

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

Loan

1

Renaissance Meadowlands Hotel

146.29

76.9%

181.00

134.04

74.1%

169.15

105.57

62.4%

26

Loan

77, 78

1

583-589 Knickerbocker

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27

Loan

1

Guardian Storage Greeley

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

79, 80

1

Space Station Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

Loan

81, 82

1

2754 Creston Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

83

1

Andover Bay Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

84, 85, 86

2

Creston & Prospect

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.01

Property

1

2267 Creston Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.02

Property

1

2427 Prospect Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-46

 

Footnotes to Annex A-1

(1)	The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
(2)	The Monthly Debt Service (P&I) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
(3)	The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
(4)	Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
(5)	Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
(6)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
(7)	Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.
(8)	If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" 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 ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
(9)	The Mortgage Loan is part of a whole loan structure. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations are based on the Mortgage Loan and any related Pari Passu Companion Loans, if applicable, but exclude any related Subordinate Companion Loans.
(10)	The lockout period will be at least 25 payment dates beginning with and including the first payment date on December 6, 2024. Defeasance of the Queens Center Whole Loan in full is permitted at any time after the earlier to occur of (i) November 6, 2027 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized ("Lockout Release Date"). In addition, on any business day from and after the Lockout Release Date, voluntary prepayment of the Queens Center Whole Loan is permitted in whole (but not in part), together with, if such voluntary prepayment occurs prior to the monthly payment date that occurs prior to May 6, 2029, a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Queens Center Whole Loan being prepaid and (y) a yield maintenance premium. The assumed lockout period of 25 payments is based on the expected Benchmark 2024-V12 securitization closing date in December 2024. The actual lockout period may be longer.

A-1-47

 

(11)	The borrowers are permitted to obtain the free release (without prepayment or defeasance) of Out Parcels (as defined below) provided certain conditions are satisfied, including among others, (i) certification by the borrowers that the release will not materially and adversely affect the use, operations, economic value of, or the revenue produced by, (exclusive of the economic value or revenue loss attributable to the Out Parcel being released) the remaining improvements located on the Queens Center Property as a retail shopping center; (ii) the released Out Parcel constitutes a separate tax lot (or the owner of the released Out Parcel is contractually obligated to pay its share of taxes), (iii) compliance with all applicable laws, reciprocal easement agreements and material leases, and (iv) compliance with REMIC related conditions. “Out Parcels” means (A) certain real property that is, as of the date of any potential release, non-income producing and unimproved for tenant occupancy and the release of which does not have a material adverse effect on (i) the business, profits, operations or condition (financial) of the borrowers, (ii) the ability of the borrowers to repay the debt in accordance with the terms of the loan documents, or (iii) the ongoing operations of the remaining Queens Center Mortgaged Property; and (B) certain real property that is, as of the date of any potential release, non-income producing and improved by structures that (i) were vacant as of the origination date and (ii) have been vacant and non-income producing continuously since the origination date and for at least three years prior to the date of any potential release.
(12)	The current annual base rent for the ground lease is $595,510, which is required to increase every three years to the greater of (a) $325,000 (which was the initial annual base rent) or (b) the adjusted annual base rent based on the Consumer Price Index.
(13)	The Fourth Largest Tenant, Runway NY, leases 1,993 square feet that expires on March 31, 2025 and 14,060 square feet that expires on August 31, 2025.
(14)	The Largest Tenant, Primark, has the right to terminate its lease if its gross sales between December 2027 and November 2028 do not exceed $23,000,000, provided it gives notice within 90 days following November 30, 2028, with the payment of a termination fee.
(15)	The Second Largest Tenant, ZARA, has the right to terminate its lease, effective either (i) December 31, 2028 or (ii) May 31, 2031, in each case upon at least 270 days prior notice and payment of a termination fee.
(16)	The Third Largest Tenant, H&M, has the right to terminate its lease if its gross sales (i) between January 2028 and December 2028 do not exceed $16,000,000 or (ii) between January 2031 and December 2031 do not exceed $18,000,000, in each case, provided that it gives notice within 120 days following such period, with the payment of a termination fee.
(17)	Occupancy includes tenants that have executed leases that have not yet commenced paying rent and excludes non-collateral anchor tenants. The Queens Center Mortgaged Property was 97.4% physically occupied inclusive of such tenants as of October 7, 2024.
(18)	The Mortgage Loan is part of a Whole Loan that was co-originated by German American Capital Corporation, Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, Bank of Montreal and Morgan Stanley Bank, N.A.
(19)	Units/SF does not include 556,724 SF of space associated with Macy’s and JCPenney which are non-collateral anchor tenants. However, a portion of the Mortgaged Property to the west of 92nd Street and the parcel occupied by Macy’s together constitute a single tax lot (the “Shared Tax Lot”). The real estate taxes on the Shared Tax Lot are allocated between Macy’s and one of the two borrowers which owns the Mortgaged Property (the “Property Borrower”) under a reciprocal easement agreement (the “REA”). Under the REA, Macy's pays approximately 40% of the total property taxes assessed against the shared tax lot to the Property Borrower, who then makes the required tax payments to the applicable taxing authority. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this preliminary prospectus for additional information
(20)	The hotel (but not the Country Club) of the Cheyenne Mountain Resort Mortgaged Property is managed by DH2 Holdings, LLC, an affiliate of Hyatt.
(21)	The 1,286 units at the Sunshine MHC Portfolio Mortgaged Properties are comprised of 1,027 manufactured housing pads, 205 recreational vehicle (“RV”) pads, 8 commercial boat docks at the Oak Shores property, 43 apartments and three storage units.

A-1-48

 

(22)	Occupancy represents the occupancy of the manufactured housing component of the Sunshine MHC Portfolio Properties. The total occupancy of the Sunshine MHC Portfolio Properties inclusive of the RV pads, commercial boat docks, apartments and storage units is 71.8%
(23)	The increase from Most Recent NOI to Underwritten NOI is primarily attributable to increased rent rates at the Sunshine MHC Portfolio Mortgage Properties due to capital expenditures along with increased occupancy through the purchase and sales of park owned homes.
(24)	The borrowers may obtain the release of one or more of the individual Sunshine MHC Portfolio mortgaged properties as described in this preliminary prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".
(25)	At origination of the Hamburg Pavilion whole loan, the sole member of the borrower received an intercompany loan in the amount of $22,750,000 from an affiliated company, which is secured by a pledge by the parent entity of the sole member of the borrower of its 99.99% controlling equity interest in the sole member of the borrower (the “Intercompany Loan”). The loan documents for the Intercompany Loan provide that the Intercompany Loan matures on the earlier to occur of (i) the dissolution of the borrower under such loan and (ii) the fifth anniversary of the date of the Intercompany Loan, subject to two, 12-month extension options exercisable by the borrower thereunder not less than 30 days prior to the then-applicable maturity date. See “Description of the Mortgage Pool—Additional Indebtedness—Other Unsecured Indebtedness” in the Preliminary Prospectus.
(26)	The Mortgage Loan is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and UBS AG, by and through its branch office at 1285 Avenue of Americas, New York, New York.
(27)	The assumption fee is 0.25% if transferee borrower is an affiliate of the guarantor.
(28)	If a lease sweep trigger event has occurred with respect to the Amazon lease or a qualified replacement tenant lease, the borrower is required to make a monthly deposit in amount equal to $643,031 and available cash with respect to any interest period, not to exceed an aggregate amount equal to $55.00 per square foot of the applicable tenant space (except such cap will not apply in the event of a lease sweep tenant insolvency proceeding).
(29)	The "As Portfolio" appraised value of $1,100,000,000 prepared as of September 1, 2024, is inclusive of an approximately 7.3% portfolio premium and reflects the values of the CBM Portfolio properties as a whole if sold in their entirety to a single buyer. The “as-is” appraised values of the individual properties in the aggregate total $1,025,200,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of the CBM senior loan based upon the individual “as-is” appraised values are 21.5% and 21.5%, respectively. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of the CBM whole loan based upon the individual “as-is” appraised values are 66.0% and 66.0%, respectively.
(30)	The Mortgage Loan documents permit the borrowers to obtain the release of certain individual Mortgaged Properties, provided that, certain conditions are met as outlined in the preliminary prospectus under "Description of the Mortgage Pool - Certain Terms of the Mortgage Loans - Partial Releases".
(31)	The Portfolio is comprised of a combination of fee interests in six hotels, leasehold interests in seven hotels, and fee and leasehold interests in 39 hotels (the “Portfolio”) whereby the land parcels are currently owned by the borrower C2 Land, L.P., and ground leased by it to the other borrower, CBM Two Hotels LP.
(32)	The whole loan has a subordinate B-Note with a principal balance of $457,000,000 with an interest rate of 7.93800%.
(33)	The CBM Portfolio mortgaged properties are managed by Courtyard Management LLC pursuant to a management agreement expiring December 31, 2025.  Courtyard Management LLC has agreed not to exercise any of its rights not to renew the PMA for the first renewal term and that the PMA will renew for the first renewal period on January 1, 2026, which renewal period expires December 31, 2035.

A-1-49

 

(34)	The Interest Rate % represents the interest rate associated with Note A-2-2-1. Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) is calculated using 7.10787347368421%, which is the weighted average interest rate of Note A-1, A-2-1, and A-2-2-2. Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), and Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) are calculated using 6.99543136363636 % which is the weighted average interest rate of Note A-1, Note A-2-1, Note A-2-2-1 and Note A-2-2-2.
(35)	The mortgage loan is part of a whole loan that was co-originated by Wells Fargo Bank, National Association, Citi Real Estate Funding Inc. and JPMorgan Chase Bank, National Association.
(36)	The appraised value represents the “As-Portfolio” Appraised Value for the Mini Mall Self Storage Portfolio of $244,000,000, which reflects a portfolio premium of 4.1%, as of August 10, 2024.  The sum of the individual appraised values is $234,300,000, which equates to a Cut-off Date LTV Ratio and LTV Ratio at Maturity of 76.8%.
(37)	The Most Recent Period reflects Trailing 11 Months for 18 of the mortgage properties where a TTM was not available due to the borrower acquiring the assets in August and September 2023.
(38)	Defeasance of the Mini Mall Self Storage whole loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note representing a portion of the Mini Mall Self Storage whole loan to be securitized and (b) December 6, 2027. The assumed defeasance lockout period of 25 payments is based on the closing date of this transaction in December 2024. The actual lockout period may be longer.
(39)	The borrowers may obtain the release of one or more of the individual Mini Mall Self Storage mortgaged properties as described in this preliminary prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".
(40)	The “As Portfolio” appraised value of $130,333,000 includes an approximately 7.5% portfolio premium. The aggregate as-is appraised value without the portfolio premium is $121,240,000 as of September 19, 2024 to September 23, 2024, which results in a Cut-off Date LTV and Maturity Date LTV of 75.2% for the Black Spruce - Briarwood and Prospect Whole Loan.
(41)	The initial taxes reserve consists of $79,991 of a property tax reserve and $1,023,835.28 of a property tax reserve to be returned to the borrower to the extent the property taxes due with respect to the Briarwood Mortgaged Property for any fiscal year as reasonably determined by the lender do not exceed the underwritten tax amount in any fiscal year.
(42)	The related Mortgaged Properties have benefited from certain public subsidies, including tax benefits, and in connection with the same the Mortgaged Properties are subject to rent stabilization and certain affordable housing restrictions.  With respect to the Briarwood Mortgaged Property (which is comprised of 4 buildings), the Mortgaged Property is subject to a 40-year Article XI partial property tax exemption (the “Article XI Exemption”), for a term that commenced in December 2022 and expires in December 2062.  The Article XI Exemption is conditioned on (i) a payment-in-lieu of taxes (the “PILOT”) in an amount equal to 10% of the gross potential residential and commercial rental income at the Mortgaged Property (provided the PILOT steps down to 6.25% in December 2027) and (ii) certain affordable housing restrictions and rent regulations.  The Prospect Mortgaged Property (excluding the multifamily units located at 872 Bergen Street) is subject to various 34-year J-51 property tax exemptions and abatements (the “J-51 Tax Benefits”) in connection with the rehabilitation of the related buildings in the late 1990s.  The J-51 Tax Benefits provide for an exemption on property tax increases resulting from the related work in an amount equal to 100% in years 1-30 and then phasing out by 20% each year through year 34, as well as an abatement on existing taxes for 20 years (which has expired).  The J-51 Tax Benefits for all the related buildings expire by 2034.  In exchange for the J-51 Abatements, the related buildings are subject to rent stabilization.  Additionally, certain other public subsidies were obtained in connection with the redevelopment of the Prospect Mortgaged Property, including federal low-income housing tax credits, for which there are no ongoing benefits but which require certain affordable housing restrictions and rent regulations.
(43)	The insurance reserve will be conditionally waived for so long as the borrowers provide the lender with evidence that insurance satisfying the requirements of the Black Spruce - Briarwood and Prospect Whole Loan documents has been obtained under one or more blanket insurance policies, and that there is no event of default under the loan agreement.

A-1-50

 

(44)	Historical financial information is not available because the mortgaged property was recently constructed in 2024.
(45)	The Appraised Value ($) includes the net present value of a 421-a tax exemption which the borrower is in the process of applying for. The appraiser attributed $8,565,923 of value to this, which amount is included in the "as is" appraised value. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus.
(46)	At origination, the lender held back $272,592 in a rent reserve fund. Provided that no event of default under the Mortgage Loan agreement then exists, the lender will be required to, on each payment date prior to the occurrence of the Rent Reserve Release Conditions (as defined below), apply $22,716 of rent reserve funds to the monthly debt service payment amount due on such payment date. Provided that no event of default under the Mortgage Loan agreement then exists, upon satisfaction of the Rent Reserve Release Conditions, the lender will be required to disburse any remaining rent reserve funds to the borrower, and the borrower will thereafter no longer have any obligation to make rent reserve fund replenishment deposits. “Rent Reserve Release Conditions” means that the lender has received satisfactory evidence that (i) the rent reserve debt service coverage ratio is equal to or greater than 1.25x, (ii) the occupancy rate of the Mortgaged Property is equal to or greater than 95% and (iii) the lender has determined that net cash flow is equal to or greater than $2,358,473. The borrower is required to replenish the rent reserve to the full initial deposit in the event that the funds in the rent reserve fall below $22,716 and the Rent Reserve Release Conditions have not been met. In addition, an amount equal to one year’s debt service is recourse to the borrower in the event the rent reserve fund is not replenished after 12 months.
(47)	The borrower is in the process of obtaining a 35-year 421-a Affordable New York Housing Tax Exemption Program exemption. All units in the 2508 Foster Avenue Property will be leased as “affordable units,” which may only be leased to a household whose income does not exceed 130% of the area median income. In addition, such affordable units are required to be rent stabilized. For years one through 25 of such exemption (i.e., year 2024/2025 through year 2049/2050), 100% of the projected assessed value of the 2508 Foster Avenue Property improvements on the tax lot would be exempt from real estate taxes. Taxes were underwritten to the appraisal’s year-one abated 2024/2025 taxes of $42,543. The appraisal’s estimated full tax liability for the 2024/2025 tax year without taking into account the tax exemption is $328,027. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this Preliminary Prospectus.
(48)	The Mortgaged Property is subject to two Franchise Agreements with Marriott International, Inc.
(49)	On the loan origination date, the borrower deposited $300,000 (the “Seasonality Initial Deposit”) into a seasonality reserve account (the “Seasonality Account”). In addition, at any point the balance in the Seasonality Account is less than $100,000, on each payment date that occurs in May through September of each calendar year while the Seasonality Account is required to be maintained, the borrower is required to remit to the lender, for deposit into the Seasonality Account, an amount equal to $40,000, or such lesser amount which, when combined with the then applicable balance of funds in the Seasonality Account, is equal to the Seasonality Initial Deposit.
(50)	The Monthly FF&E Expenditure Amount means (i) for the payment dates which occur in December 2024 through November 2025, a consistent monthly amount equal to the monthly amount required to be reserved pursuant to the franchise agreement, (ii) for the payment dates which occur in December 2025 through May 2026, a consistent monthly amount equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 2.5% of the operating income of the property for the previous twelve (12) month period, (iii) thereafter, a consistent monthly amount for the payment dates which occur in June through May of the following calendar year equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period.
(51)	The mortgaged property is comprised of 65 multifamily units accounting for 78.5% of underwritten EGI and 3,673 SF of residential space which accounts for 21.5% of underwritten EGI.
(52)	The Mortgage Loan is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA and German American Capital Corporation.

A-1-51

 

(53)	The Mortgaged Property is comprised of 1,198 “Live Unfurnished” units (66.9% of total units) that function as unfurnished multifamily units with longer duration lease terms, 131 “Live Furnished” units (7.3% of total units) which function as furnished multifamily units with shorter duration lease terms, and 461 “Stay” units (25.8% of total units) which operate as furnished short-term rentals catering to transient visitors and corporate travelers. Occupancy is calculated as the in-place occupancy with respect to the “Live” units at the Mortgaged Property.
(54)	A Grace Period – Late Fee (Days) of five days is permitted.
(55)	Defeasance of the ICONIQ Multifamily Portfolio whole loan, in whole, but not in part, is permitted after the date that is earlier to occur of (i) two years from the closing date of the securitization that includes the last note to be securitized and (ii) November 5, 2027. The assumed defeasance lockout period of 25 payments is based on the closing date of the BMARK 2024-V12 transaction in December 2024. The actual defeasance lockout period may be longer.
(56)	The Mortgage Loan documents permit the borrowers to obtain the release of any individual Mortgaged Property, provided that, certain conditions are met as outlined in the preliminary prospectus under "Description of the Mortgage Pool - Certain Terms of the Mortgage Loans - Partial Releases".
(57)	The mortgaged property, Sentral Union Station, is subject to a master lease as of June 1, 2024 between the borrowers and IRP Union Denver Apartments TRS SUB, LLC.
(58)	The whole loan has subordinate B-Notes with an aggregate principal balance of $225,000,000 and a weighted average interest rate of 6.36500%.
(59)	Historical financial information is not available as the Sentral SoBro property was acquired in 2022.
(60)	The Interest Rate % represents the interest rate associated with Note A-3-1. Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) is calculated using 5.89935035714286%, which is the weighted average interest rate of Note A-1, Note A-2, Note A-3-2, Note A-3-3, Note A-4, Note A-5 and Note A-6. Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), and Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) are calculated using 5.85137433333333% which is the weighted average interest rate of Note A-1, Note A-2, Note A-3-1, Note A-3-2, Note A-3-3, Note A-4, Note A-5 and Note A-6.
(61)	The borrower is required to deposit into a furniture, fixtures and equipment (“FF&E”) reserve, on a monthly basis, an amount equal to the greater of (i) the FF&E Payment, which is an amount equal to 1/12th of 4% of the greater of (x) the annual gross revenues for the hotel related operations at the Hilton Brentwood Nashville mortgaged property for the immediately preceding calendar year and (y) the projected annual gross revenues for the hotel related operations at the Hilton Brentwood Nashville mortgaged property for the calendar year in which such monthly payment occurs as set forth in the then-current approved annual budget; provided, that if, as of any applicable date of determination, no approved annual budget exists for the applicable calendar year, the amount of the FF&E Payment will be determined by lender in its reasonable discretion and (ii) the amount of the deposit (if any) then required by the hotel operator on account of FF&E under the hotel operating agreement (initially estimated to be approximately $28,962).
(62)	The Mortgaged Property has 38 multifamily units and 19,085 square feet of retail space. The multifamily units are 84.2% occupied as of October 1, 2024 and the retail portion is 100% occupied as of September 1, 2024. In total, the Mortgaged Property is comprised of 57,223 square feet.
(63)	The Appraised Value ($) of $25,800,000 represents the “Prospective Value Upon Stabilization”, which assumes a 95.0% stabilized occupancy at the Mortgaged Property for the residential units. The “As Is” appraised value is $25,400,000.
(64)	The Fourth Most Recent, Third Most Recent and Second Most Recent cash flows are not available as the borrower broke ground in 2021 to convert the Mortgaged Property into a multifamily and commercial development.
(65)	The Mortgaged Property is part of the Commodore Condominium Association, which consists of one commercial unit and one residential unit. The Mortgaged Property consists of both the Commercial Unit and the Residential Unit, which are comprised of 19,085 square feet of retail space and 38 multifamily units, respectively.

A-1-52

 

(66)	The borrower deposited $1,500,000 into the leasing holdback reserve at loan origination. Provided no event of default has occurred and is continuing, the leasing holdback reserve will be disbursed upon satisfaction of the following release conditions: (i) with respect to the six apartment units currently under construction/rehabilitation at the Mortgaged Property, the borrower provides to the lender (a) certificates of occupancy (which may be temporary certificates of occupancy) for each such apartment unit sufficient to legally permit physical and economic occupancy of such apartment unit(s) and (b) written evidence reasonably satisfactory to the lender that each such apartment has been leased to tenants at market rent, beyond any free rent and/or rent abatement period, (ii) the borrower will have delivered to the lender (a) a current rent roll, (b) current operating and financial statements and (c) other information required for the lender to determine that the debt yield is no less than 9.23%, (iii) the borrower will have provided to the lender (a) written evidence reasonably satisfactory to the lender that the tenant under each respective lease has taken possession of the respective leased premises, (b) a tenant estoppel certificate reasonably acceptable to the lender from each such tenant and (c) written evidence reasonably satisfactory to the lender that the tenant under each respective lease has commenced paying rent, provided that any free rent period for which funds have been reserved by the lender will not be a violation of this clause (c), (iv) the borrower will have delivered to the lender written evidence reasonably satisfactory to the lender that the Mortgaged Property has achieved an occupancy rate of at least 95% based upon (a) the total net rentable square footage of the improvements and (b) the total gross rental income from the Mortgaged Property in each case, with respect to available residential and commercial premises, (v) the debt service coverage ratio is equal to or greater than 1.31x, (vi) the borrower will have provided a written request for disbursement from the leasing holdback reserve and (vii) the borrower will have provided a written certificate by a responsible officer of the borrower certifying the borrower’s satisfaction of the release conditions.
(67)	Should the borrower fail to satisfy the leasing holdback release conditions by October 10, 2026, the lender will have the option, in the lender’s sole discretion, but not the obligation, to apply all or any portion of the leasing holdback reserve towards the debt and the borrower, at its sole cost and expense, will be responsible for payment of any yield maintenance premium in connection therewith.
(68)	The increase in Underwritten NOI of more than 10% over Most Recent NOI can be attributed to increased historical expenses as the borrower sponsor renovated the mortgaged property between 2022-2024. Expenses are expected to decline as the property has reached stabilized occupancy.
(69)	The borrower may obtain the free release of an unimproved non-income producing land parcel located at the mortgaged property.
(70)	There are two proposed ground leased buildings, ModWash Car Wash and Take 5 Oil Change, whose leases have commenced but construction has not yet begun; the tenant is responsible for the buildout with no allowance from the landlord.
(71)	The Mortgaged Property is comprised of 2,407 total units. Of the 2,407 total units, 1,883 are storage units and the remaining 524 are uncovered RV/boat parking units. Occupancy is calculated as the in-place occupancy with respect to the storage units.
(72)	Historical financial information is not available because the mortgaged property was recently constructed in 2024.
(73)	The Appraised Value ($) includes the net present value of a 421-a tax exemption which the borrower is in the process of applying for. The appraiser attributed $4,137,905 of value to this, which amount is included in the "as is" appraised value. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus.
(74)	The borrower is in the process of obtaining a 35-year 421-a Affordable New York Housing Tax Exemption Program exemption. All units in the 368 East 152nd Street Property will be leased as “affordable units,” which may only be leased to a household whose income does not exceed 130% of the area median income. In addition, such affordable units are required to be rent stabilized. For years one through 25 of such exemption (i.e., year 2024/2025 through year 2049/2050), 100% of the projected assessed value of the 368 East 152nd Street Property improvements on the tax lot would be exempt from real estate taxes. Taxes were underwritten to the appraisal’s unabated 2024/2025 taxes of $596. The appraisal’s estimated full tax liability for the 2024/2025 tax year without taking into account the tax exemption is $57,945. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this Preliminary Prospectus.

A-1-53

 

(75)	Upon the occurrence and during the continuance of one or more events of the major tenant trigger event, the borrower is required to deposit into the major tenant trigger avoidance reserve account (i) on each payment date, cash or a letter of credit equal to $39,904.67 or (ii) on the first payment date thereafter, cash or a letter of credit equal to $478,856, in each case to be held by the lender as additional collateral for the Northside Station Mortgage Loan and, upon such deposit, a major tenant trigger event will be deemed to have not occurred.
(76)	Upon the occurrence and during the continuance of a low DSCR period, the borrower is required to deposit into the DSCR sweep avoidance reserve account (i) on each payment date, cash or letter of credit equal to $16,533.75 or (ii) on the first payment date thereafter, cash or letter of credit equal to $198,405, in each case to be held by the lender as additional collateral for the Northside Station Mortgage Loan and, upon such deposit, a low DSCR period will be deemed to have not occurred.
(77)	Historical cash flows are unavailable prior to the T-6 Ann. as of November 20, 2024 as the borrower sponsor redeveloped and constructed new residential improvements at the mortgaged property since acquiring the mortgaged property in 2022. The property was in a lease-up period following its redevelopment and renovation in early 2024.
(78)	The increase in Underwritten NOI of more than 10% over Most Recent NOI can be attributed to the borrower sponsor redeveloping and constructing new residential improvements at the mortgaged property.
(79)	Although historical cash flows are available from 2021, such historical cash flows do not represent the current build-out of the Mortgaged Property (including the addition of 68 new self-storage units).
(80)	The Mortgaged Property has 87,905 square feet of self-storage space totaling 599 units and 16,150 square feet of commercial storage space totaling 10 units. As of August 31, 2024, the self storage space is 92.0% leased and the commercial storage space is 100% leased by square footage space.
(81)	Historical cash flows are not available as the mortgaged property was developed and leased up in 2024.
(82)	The mortgaged property has applied for a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development and is required to reserve at least 30% of units for households earning up to 130% of area median income. The borrower has opted to reserve 21 of the 22 units at the mortgaged property for tenants earning no more than 130% of the area median income. The 421-a tax abatement provides a 100% tax exemption for the first 25 years, and an exemption for the percentage of affordable units for the remaining 10 years. The full unabated taxes for the  mortgaged property for the 2024/2025 tax year are estimated to be $74,237 compared to the underwritten abated taxes of $2,615.
(83)	The increase in UW NOI ($) is primarily attributed to various underwritten rent steps and utility reimbursement steps.
(84)	Commencing on December 6, 2025, the borrower is required to deposit an amount of $395.84 each month as the capital expenditure reserve monthly deposit.
(85)	Historical financials beyond the T-3 Annualized as of August 31, 2024 are not available as the mortgaged properties were acquired by the sponsor in May 2023. The sponsor subsequentially renovated the mortgaged properties and leased up the properties in 2024, with the first tenant’s lease commencing on May 1, 2024.
(86)	All units except one, which is a Section 8 Voucher Unit, at the Mortgaged Properties are being leased to tenants eligible for services and benefits through NYC’s HASA Program, a government assistance (including rent assistance) program. The rents charged under any lease with a HASA eligible tenant are to be approved by HASA and are subject to the HRA’s Rent Payment Guidelines, which set maximum rental amounts for which subsidies can be used based on occupancy and unit size.

A-1-54