FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207132-17 | ||
THIS FREE WRITING PROSPECTUS, DATED MARCH 12, 2018 MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE
IMPORTANT NOTICE REGARDING THIS OFFERING OF ASSET-BACKED SECURITIES
THE SECURITIES OFFERED BY THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED. THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED. THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CONTROLLING CLASS REPRESENTATIVE, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) 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, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and 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 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | NAP | NAP | 6420 Wilshire Boulevard | Los Angeles | California | 90048 | Office | CBD | 1972 | 2010 | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | NAP | NAP | 140 South Van Dorn Street | Alexandria | Virginia | 22304 | Multifamily | Mid-Rise | 1963, 1967 | 2012 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | NAP | NAP | Various | Various | |||||||
3.01 | Property | Aliso Viejo Commerce Center | 27782-27832 Aliso Creek Road | Aliso Viejo | California | 92656 | Retail | Unanchored | 1989 | NAP | |||||
3.02 | Property | Transpark Commerce | 2910-2990 Inland Empire Boulevard | Ontario | California | 91764 | Office | Suburban | 1984-1985 | NAP | |||||
3.03 | Property | Wimbledon | 12276-12550 Hesperia Road | Victorville | California | 92395 | Mixed Use | Office/Retail | 1987-1990 | NAP | |||||
3.04 | Property | Palmdale Place | 2211-2361 & 2301 East Palmdale Boulevard | Palmdale | California | 93550 | Mixed Use | Retail/Education | 1985 | NAP | |||||
3.05 | Property | Sierra Gateway | 39959 & 40015 Sierra Highway | Palmdale | California | 93550 | Office | Suburban | 1991-1992 | NAP | |||||
3.06 | Property | Fresno Industrial Center | 720 East North Avenue & 2904-2998 South Angus Avenue | Fresno | California | 93725 | Industrial | Warehouse/Distribution | 1989-1990 | NAP | |||||
3.07 | Property | Upland Freeway | 1348-1438 West 7th Street | Upland | California | 91786 | Retail | Unanchored | 1987 | NAP | |||||
3.08 | Property | Commerce Corporate Center | 5800 South Eastern Avenue | Commerce | California | 90040 | Office | Suburban | 1974 | 1997, 2017 | |||||
3.09 | Property | Moreno Valley | 23880-23962 Alessandro Boulevard | Moreno Valley | California | 92553 | Mixed Use | Office/Retail | 1986 | NAP | |||||
3.10 | Property | Airport One Office Park | 4403 East Donald Douglas Drive | Long Beach | California | 90808 | Office | Suburban | 1988 | 2006 | |||||
3.11 | Property | Colton Courtyard | 1200-1230, 1260-1300 and 1320-1350 East Washington Street | Colton | California | 92324 | Retail | Anchored | 1989 | NAP | |||||
3.12 | Property | The Abbey Center | 340, 400 & 490 Farrell Drive | Palm Springs | California | 92262 | Office | Suburban | 1982 | NAP | |||||
3.13 | Property | Upland Commerce Center | 1379 and 1383-1399 East Foothill Boulevard | Upland | California | 91786 | Retail | Anchored | 1986, 1988 | 2006 | |||||
3.14 | Property | Diamond Bar | 23525-23555 Palomino Drive | Diamond Bar | California | 91765 | Retail | Unanchored | 1980 | NAP | |||||
3.15 | Property | Atlantic Plaza | 5166-5190 Atlantic Avenue | Long Beach | California | 90805 | Retail | Unanchored | 1968 | 2006, 2017 | |||||
3.16 | Property | Ming Office Park | 5500 Ming Avenue | Bakersfield | California | 93309 | Office | Suburban | 1981, 1982 | NAP | |||||
3.17 | Property | 10th Street Commerce Center | 44204-44276 10th Street West | Lancaster | California | 93534 | Retail | Anchored | 1980 | NAP | |||||
3.18 | Property | Cityview Plaza | 12361-12465 Lewis Street | Garden Grove | California | 92840 | Office | Suburban | 1984 | NAP | |||||
3.19 | Property | Garden Grove Town Center | 9918 West Katella Avenue and 11021 Brookhurst Street | Garden Grove | California | 92840 | Retail | Shadow Anchored | 1987 | NAP | |||||
3.20 | Property | 30th Street Commerce Center | 3005 East Palmdale Boulevard | Palmdale | California | 93550 | Retail | Unanchored | 1987 | NAP | |||||
3.21 | Property | Mt. Vernon Commerce Center | 851 South Mount Vernon Avenue | Colton | California | 92324 | Industrial | Flex | 1989 | NAP | |||||
3.22 | Property | Anaheim Stadium Industrial | 2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street | Anaheim | California | 92806 | Industrial | Flex | 1981 | NAP | |||||
3.23 | Property | 25th Street Commerce Center | 2501-2505 East Palmdale Boulevard | Palmdale | California | 93550 | Retail | Unanchored | 1989 | NAP | |||||
3.24 | Property | Fresno Airport | 1901-1991 North Gateway Boulevard | Fresno | California | 93727 | Office | Suburban | 1980 | 2015 | |||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | NAP | NAP | 27500 Novi Road | Novi | Michigan | 48377 | Retail | Super Regional Mall | 1977 | 2007 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | NAP | NAP | 888 Howard Street | San Francisco | California | 94103 | Hospitality | Full Service | 2008 | 2017-2018 | |
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | NAP | NAP | 21 West Walnut Street | Pasadena | California | 91103 | Hospitality | Extended Stay | 2016 | NAP | |
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | NAP | NAP | 315 West 36th Street | New York | New York | 10018 | Office | CBD | 1926 | 2015 | |
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | NAP | NAP | 300-600 East Rio Salado Parkway | Tempe | Arizona | 85281 | Office | Suburban | 2015-2017 | NAP | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | NAP | NAP | 900 Chelmsford Street | Lowell | Massachusetts | 01851 | Office | Suburban | 1979 | 2015-2017 | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | NAP | NAP | 100 West Trade Street | Charlotte | North Carolina | 28202 | Hospitality | Full Service | 1984 | 2016 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | NAP | NAP | Hospitality | Various | |||||||
11.01 | Property | Rochester Marriott | 101 1st Avenue Southwest | Rochester | Minnesota | 55902 | Hospitality | Full Service | 1989 | 2016 | |||||
11.02 | Property | Kahler Grand | 20 2nd Avenue Southwest | Rochester | Minnesota | 55902 | Hospitality | Full Service | 1926-1968 | 2010 | |||||
11.03 | Property | Kahler Inn & Suites | 9 3rd Avenue Northwest | Rochester | Minnesota | 55901 | Hospitality | Select Service | 1971, 1979, 1988 | 2010 | |||||
11.04 | Property | Residence Inn Rochester | 441 West Center Street | Rochester | Minnesota | 55902 | Hospitality | Extended Stay | 2004 | 2013 | |||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | NAP | NAP | Office | Suburban | |||||||
12.01 | Property | Greystone Park | 10550 Deerwood Park Boulevard | Jacksonville | Florida | 32256 | Office | Suburban | 1998-1999 | NAP | |||||
12.02 | Property | The Meridian at Deerwood Park | 5022 Gate Parkway | Jacksonville | Florida | 32256 | Office | Suburban | 2000-2003 | NAP | |||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | NAP | NAP | 599 Broadway | New York | New York | 10012 | Retail | Unanchored | 1917 | 2010 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | NAP | NAP | Industrial | Various | |||||||
14.01 | Property | 1735 Jersey Avenue | 1735 Jersey Avenue | North Brunswick | New Jersey | 08902 | Industrial | Flex | 1961 | 2017 | |||||
14.02 | Property | 152 Ridge Road | 152 Ridge Road | Dayton | New Jersey | 08810 | Industrial | Warehouse/Distribution | 1988 | NAP | |||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | NAP | NAP | Various | Various | Illinois | Various | Industrial | Warehouse/Distribution | Various | 2004 | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | NAP | NAP | 90 Hudson Street | Jersey City | New Jersey | 07302 | Office | CBD | 1999 | NAP | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | NAP | NAP | 300 Boylston Street | Chestnut Hill | Massachusetts | 02467 | Mixed Use | Office/Retail | 1986 | 2017 | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | NAP | NAP | 907 Market Street | Philadelphia | Pennsylvania | 19107 | Office | CBD | 1975 | 2004 | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | NAP | NAP | 7924-8075 Via Dellagio Way | Orlando | Florida | 32819 | Retail | Unanchored | 2009 | NAP | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | NAP | NAP | 501 South Loop 250 West | Midland | Texas | 79703 | Multifamily | Garden | 2014-2015 | NAP | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | NAP | NAP | 447 Atlantic Avenue | New York | New York | 11217 | Office | Medical | 2007 | 2014 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | NAP | NAP | Office | Suburban | |||||||
22.01 | Property | Oak Creek Center | 500 & 580 Waters Edge, 700, 948, 1900 and 2000 Springer Drive, 801, 999 and 1000 Oak Creek Drive and 1700 & 2050 Finley Road | Lombard | Illinois | 60148 | Office | Suburban | 1982, 1984, 1985, 1998, 2001, 2008 | 2007 | |||||
22.02 | Property | Oakmont Center | 601 Oakmont Lane | Westmont | Illinois | 60559 | Office | Suburban | 1990 | NAP | |||||
22.03 | Property | Park Fletcher I & II | 2601 Fortune Circle & 5420 West Southern Avenue | Indianapolis | Indiana | 46241 | Office | Suburban | 1981, 1986 | NAP | |||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | NAP | NAP | 4 South Tunnel Road | Asheville | North Carolina | 28805 | Retail | Anchored | 1975 | 2014 | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | NAP | NAP | 13210 Village Park Drive | Southgate | Michigan | 48195 | Multifamily | Garden | 1976, 1979 | NAP | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | NAP | NAP | 1300 Cross Creek Drive | Brunswick | Ohio | 44212 | Multifamily | Garden | 1991-1994 | 2013-2017 | |
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | NAP | NAP | 4200 Wade Green Road Northwest | Kennesaw | Georgia | 30144 | Retail | Anchored | 1986 | 2010 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | NAP | NAP | 2410 West El Camino Real Avenue | Sacramento | California | 95833 | Hospitality | Extended Stay | 1992 | 2012 | |
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | NAP | NAP | 3455 Mill Run Road | Hilliard | Ohio | 43026 | Office | Suburban | 1989 | 2017 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | NAP | NAP | 7707 Northwest 103rd Street | Hialeah | Florida | 33016 | Hospitality | Full Service | 2015 | 2015-2016 | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | NAP | NAP | 3040 Healthy Way | Birmingham | Alabama | 35243 | Retail | Anchored | 2016-2017 | NAP | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | NAP | NAP | 150 North Hill Drive | Brisbane | California | 94005 | Office | Suburban | 1983 | NAP | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | NAP | NAP | 2999 Regent Street | Berkeley | California | 94705 | Office | Medical | 1974 | 2008-2017 | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | NAP | NAP | 6515 Belcrest Road | Hyattsville | Maryland | 20782 | Multifamily | Student Housing | 2006 | NAP | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | NAP | NAP | 3171-3291 Truxel Road | Sacramento | California | 95821 | Retail | Shadow Anchored | 1987 | NAP | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | NAP | NAP | 4006 North Forestdale Drive | Park City | Utah | 84098 | Self Storage | Self Storage | 2015 | NAP | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | NAP | NAP | 7226 Woodland Drive | Indianapolis | Indiana | 46278 | Hospitality | Limited Service | 1997 | 2009 | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | NAP | NAP | 1101-1109 West Randolph Street | Chicago | Illinois | 60607 | Retail | Unanchored | 2017 | NAP | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | NAP | NAP | 201 West 87th Street | Chicago | Illinois | 60620 | Land | Retail | NAP | NAP | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | NAP | NAP | 2484 East 147th Street | Carmel | Indiana | 46033 | Self Storage | Self Storage | 2001 | NAP | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | NAP | NAP | 700 Hennepin Avenue | Minneapolis | Minnesota | 55403 | Mixed Use | Retail/Signage | 1916 | 2007 | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | NAP | NAP | 2501 Culkin Road | Vicksburg | Mississippi | 39183 | Multifamily | Garden | 1979 | NAP | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | Group 1 | NAP | 2107 Northwest Cache Road | Lawton | Oklahoma | 73505 | Retail | Single Tenant Retail | 2014 | NAP | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | NAP | NAP | 6135 & 6174 Lakeside Drive | Reno | Nevada | 89511 | Retail | Unanchored | 1998 | NAP | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | NAP | NAP | 151 Southeast 1st Street Unit CU-1 | Miami | Florida | 33131 | Retail | Unanchored | 2016 | NAP | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | Group 1 | NAP | 8700 South Cottage Grove Avenue | Chicago | Illinois | 60619 | Land | Retail | NAP | NAP |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 204,035 | SF | 303.87 | Fee Simple | 62,000,000 | 62,000,000 | 62,000,000 | 5.6% | 62,000,000 | 4.27581% | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 1,180 | Units | 127,118.64 | Fee Simple | 60,000,000 | 60,000,000 | 60,000,000 | 5.4% | 60,000,000 | 3.88000% | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 2,194,425 | SF | 104.49 | Various | 50,000,000 | 50,000,000 | 50,000,000 | 4.5% | 46,032,027 | 4.89000% | |
3.01 | Property | Aliso Viejo Commerce Center | 65,107 | SF | Fee Simple | 6,053,596 | 0.5% | ||||||||
3.02 | Property | Transpark Commerce | 204,099 | SF | Fee Simple | 5,482,607 | 0.5% | ||||||||
3.03 | Property | Wimbledon | 123,948 | SF | Fee Simple | 4,847,414 | 0.4% | ||||||||
3.04 | Property | Palmdale Place | 129,294 | SF | Fee Simple/Leasehold | 3,543,393 | 0.3% | ||||||||
3.05 | Property | Sierra Gateway | 133,851 | SF | Fee Simple | 3,227,213 | 0.3% | ||||||||
3.06 | Property | Fresno Industrial Center | 265,898 | SF | Fee Simple | 3,052,769 | 0.3% | ||||||||
3.07 | Property | Upland Freeway | 116,061 | SF | Fee Simple | 2,841,894 | 0.3% | ||||||||
3.08 | Property | Commerce Corporate Center | 68,513 | SF | Fee Simple | 2,834,714 | 0.3% | ||||||||
3.09 | Property | Moreno Valley | 111,060 | SF | Fee Simple | 2,484,762 | 0.2% | ||||||||
3.10 | Property | Airport One Office Park | 88,284 | SF | Leasehold | 2,484,680 | 0.2% | ||||||||
3.11 | Property | Colton Courtyard | 122,082 | SF | Fee Simple | 1,608,370 | 0.1% | ||||||||
3.12 | Property | The Abbey Center | 67,335 | SF | Fee Simple | 1,579,615 | 0.1% | ||||||||
3.13 | Property | Upland Commerce Center | 47,677 | SF | Fee Simple | 1,500,060 | 0.1% | ||||||||
3.14 | Property | Diamond Bar | 20,528 | SF | Fee Simple | 1,450,065 | 0.1% | ||||||||
3.15 | Property | Atlantic Plaza | 32,728 | SF | Fee Simple | 1,308,330 | 0.1% | ||||||||
3.16 | Property | Ming Office Park | 117,924 | SF | Fee Simple | 1,210,769 | 0.1% | ||||||||
3.17 | Property | 10th Street Commerce Center | 96,589 | SF | Fee Simple | 1,071,332 | 0.1% | ||||||||
3.18 | Property | Cityview Plaza | 148,271 | SF | Leasehold | 981,247 | 0.1% | ||||||||
3.19 | Property | Garden Grove Town Center | 12,610 | SF | Fee Simple | 763,788 | 0.1% | ||||||||
3.20 | Property | 30th Street Commerce Center | 33,020 | SF | Fee Simple | 409,049 | 0.0% | ||||||||
3.21 | Property | Mt. Vernon Commerce Center | 29,600 | SF | Fee Simple | 382,574 | 0.0% | ||||||||
3.22 | Property | �� | Anaheim Stadium Industrial | 89,931 | SF | Leasehold | 381,596 | 0.0% | |||||||
3.23 | Property | 25th Street Commerce Center | 17,488 | SF | Fee Simple | 282,106 | 0.0% | ||||||||
3.24 | Property | Fresno Airport | 52,527 | SF | Fee Simple | 218,055 | 0.0% | ||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 709,771 | SF | 281.47 | Fee Simple | 50,000,000 | 49,944,961 | 49,944,961 | 4.5% | 40,912,456 | 4.39850% | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 550 | Rooms | 199,154.70 | Fee Simple | 50,000,000 | 49,788,676 | 49,788,676 | 4.5% | 39,919,615 | 4.14500% | |
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 144 | Rooms | 328,627.03 | Fee Simple | 47,500,000 | 47,322,293 | 47,322,293 | 4.3% | 38,814,654 | 4.82011% | |
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 143,479 | SF | 536.66 | Fee Simple | 47,000,000 | 47,000,000 | 47,000,000 | 4.2% | 47,000,000 | 4.50500% | |
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 2,031,293 | SF | 275.69 | Leasehold | 45,000,000 | 45,000,000 | 45,000,000 | 4.1% | 45,000,000 | 3.55950% | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 1,320,254 | SF | 113.61 | Fee Simple | 45,000,000 | 45,000,000 | 45,000,000 | 4.1% | 45,000,000 | 4.73400% | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 446 | Rooms | 230,941.70 | Fee Simple | 43,000,000 | 43,000,000 | 43,000,000 | 3.9% | 43,000,000 | 4.53000% | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 1,222 | Rooms | 114,566.28 | Fee Simple | 40,000,000 | 40,000,000 | 40,000,000 | 3.6% | 33,268,125 | 4.74100% | |
11.01 | Property | Rochester Marriott | 202 | Rooms | Fee Simple | 15,214,286 | 1.4% | ||||||||
11.02 | Property | Kahler Grand | 660 | Rooms | Fee Simple | 14,428,571 | 1.3% | ||||||||
11.03 | Property | Kahler Inn & Suites | 271 | Rooms | Fee Simple | 6,071,429 | 0.5% | ||||||||
11.04 | Property | Residence Inn Rochester | 89 | Rooms | Fee Simple | 4,285,714 | 0.4% | ||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 412,568 | SF | 96.95 | Fee Simple | 40,000,000 | 40,000,000 | 40,000,000 | 3.6% | 38,178,369 | 4.86000% | |
12.01 | Property | Greystone Park | 212,240 | SF | Fee Simple | 20,000,000 | 1.8% | ||||||||
12.02 | Property | The Meridian at Deerwood Park | 200,328 | SF | Fee Simple | 20,000,000 | 1.8% | ||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 42,000 | SF | 1,785.71 | Fee Simple | 35,000,000 | 35,000,000 | 35,000,000 | 3.2% | 35,000,000 | 4.11800% | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 578,450 | SF | 57.05 | Fee Simple | 33,000,000 | 33,000,000 | 33,000,000 | 3.0% | 33,000,000 | 4.89091% | |
14.01 | Property | 1735 Jersey Avenue | 367,000 | SF | Fee Simple | 19,884,615 | 1.8% | ||||||||
14.02 | Property | 152 Ridge Road | 211,450 | SF | Fee Simple | 13,115,385 | 1.2% | ||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 876,955 | SF | 35.22 | Fee Simple | 30,883,000 | 30,883,000 | 30,883,000 | 2.8% | 30,883,000 | 4.59000% | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 431,658 | SF | 301.16 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.7% | 30,000,000 | 4.14000% | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 293,120 | SF | 392.33 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.7% | 30,000,000 | 3.90000% | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 214,024 | SF | 133.16 | Fee Simple | 28,500,000 | 28,500,000 | 28,500,000 | 2.6% | 28,500,000 | 4.55200% | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 109,890 | SF | 254.80 | Fee Simple | 28,000,000 | 28,000,000 | 28,000,000 | 2.5% | 24,215,269 | 4.98000% | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 288 | Units | 88,715.28 | Fee Simple | 25,550,000 | 25,550,000 | 25,550,000 | 2.3% | 24,382,984 | 4.83200% | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 47,265 | SF | 528.93 | Fee Simple | 25,000,000 | 25,000,000 | 25,000,000 | 2.3% | 22,245,000 | 5.25100% | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 708,252 | SF | 57.36 | Fee Simple | 25,000,000 | 24,972,167 | 24,972,167 | 2.3% | 20,422,848 | 4.80000% | |
22.01 | Property | Oak Creek Center | 427,449 | SF | Fee Simple | 16,068,613 | 1.4% | ||||||||
22.02 | Property | Oakmont Center | 117,882 | SF | Fee Simple | 5,833,363 | 0.5% | ||||||||
22.03 | Property | Park Fletcher I & II | 162,921 | SF | Fee Simple | 3,070,191 | 0.3% | ||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 129,851 | SF | 177.90 | Fee Simple | 23,100,000 | 23,100,000 | 23,100,000 | 2.1% | 21,282,233 | 4.92000% | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 358 | Units | 53,631.28 | Fee Simple | 19,200,000 | 19,200,000 | 19,200,000 | 1.7% | 17,104,589 | 5.29000% | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 312 | Units | 57,692.31 | Fee Simple | 18,000,000 | 18,000,000 | 18,000,000 | 1.6% | 16,563,403 | 4.84100% | |
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 178,654 | SF | 96.72 | Fee Simple | 17,300,000 | 17,280,248 | 17,280,248 | 1.6% | 14,080,475 | 4.69000% | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 126 | Rooms | 134,785.23 | Fee Simple | 17,000,000 | 16,982,938 | 16,982,938 | 1.5% | 14,088,628 | 5.24000% | |
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 174,323 | SF | 97.38 | Fee Simple | 17,000,000 | 16,975,070 | 16,975,070 | 1.5% | 12,838,145 | 5.26900% | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 263 | Rooms | 60,836.50 | Fee Simple | 16,000,000 | 16,000,000 | 16,000,000 | 1.4% | 14,924,681 | 5.78750% | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 81,600 | SF | 180.76 | Fee Simple | 14,750,000 | 14,750,000 | 14,750,000 | 1.3% | 14,750,000 | 4.51600% | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 71,404 | SF | 183.46 | Fee Simple | 13,100,000 | 13,100,000 | 13,100,000 | 1.2% | 11,895,506 | 4.03500% | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 49,429 | SF | 242.77 | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | 1.1% | 12,000,000 | 4.69800% | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 910 | Beds | 50,549.45 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 1.0% | 9,687,520 | 4.77500% | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 55,658 | SF | 131.67 | Fee Simple | 7,350,000 | 7,328,525 | 7,328,525 | 0.7% | 5,870,963 | 4.16000% | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | 69,667 | SF | 103.35 | Fee Simple | 7,200,000 | 7,200,000 | 7,200,000 | 0.6% | 6,099,454 | 5.12500% | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 90 | Rooms | 78,000.00 | Fee Simple | 7,020,000 | 7,020,000 | 7,020,000 | 0.6% | 6,243,250 | 5.21000% | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 18,630 | SF | 375.74 | Fee Simple | 7,000,000 | 7,000,000 | 7,000,000 | 0.6% | 6,595,612 | 5.26000% | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 307,916 | SF | 22.37 | Fee Simple | 7,000,000 | 6,888,492 | 6,888,492 | 0.6% | 2,877,897 | 4.22000% | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 52,743 | SF | 86.27 | Fee Simple | 4,550,000 | 4,550,000 | 4,550,000 | 0.4% | 4,040,488 | 5.14000% | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 30,977 | SF | 144.54 | Fee Simple | 4,500,000 | 4,477,345 | 4,477,345 | 0.4% | 3,655,291 | 4.64000% | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 132 | Units | 32,693.87 | Fee Simple | 4,320,000 | 4,315,591 | 4,315,591 | 0.4% | 3,572,144 | 5.17000% | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 13,275 | SF | 274.28 | Fee Simple | 3,650,000 | 3,641,041 | 3,641,041 | 0.3% | 3,022,385 | 5.23000% | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 34,464 | SF | 98.65 | Fee Simple | 3,400,000 | 3,400,000 | 3,400,000 | 0.3% | 2,995,829 | 4.78500% | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 4,350 | SF | 620.69 | Fee Simple | 2,700,000 | 2,700,000 | 2,700,000 | 0.2% | 2,629,989 | 5.53000% | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | 26,000 | SF | 102.59 | Fee Simple | 2,670,000 | 2,667,365 | 2,667,365 | 0.2% | 2,217,678 | 5.31000% |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 4.27581% | 223,985.14 | 2,687,821.68 | Interest Only | Actual/360 | 3 | 120 | ||||
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 3.88000% | 196,694.44 | 2,360,333.28 | 295,041.67 | 3,540,500.04 | Interest Only | Actual/360 | 4 | 84 | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 4.89000% | 265,059.54 | 3,180,714.48 | 950,503.49 | 11,406,041.88 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | ||
3.01 | Property | Aliso Viejo Commerce Center | |||||||||||||
3.02 | Property | Transpark Commerce | |||||||||||||
3.03 | Property | Wimbledon | |||||||||||||
3.04 | Property | Palmdale Place | |||||||||||||
3.05 | Property | Sierra Gateway | |||||||||||||
3.06 | Property | Fresno Industrial Center | |||||||||||||
3.07 | Property | Upland Freeway | |||||||||||||
3.08 | Property | Commerce Corporate Center | |||||||||||||
3.09 | Property | Moreno Valley | |||||||||||||
3.10 | Property | Airport One Office Park | |||||||||||||
3.11 | Property | Colton Courtyard | |||||||||||||
3.12 | Property | The Abbey Center | |||||||||||||
3.13 | Property | Upland Commerce Center | |||||||||||||
3.14 | Property | Diamond Bar | |||||||||||||
3.15 | Property | Atlantic Plaza | |||||||||||||
3.16 | Property | Ming Office Park | |||||||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||||||
3.18 | Property | Cityview Plaza | |||||||||||||
3.19 | Property | Garden Grove Town Center | |||||||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||||||
3.24 | Property | Fresno Airport | |||||||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 4.39850% | 244,929.15 | 2,939,149.74 | 734,787.44 | 8,817,449.22 | Amortizing | Actual/360 | 1 | 0 | ||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 4.14500% | 242,906.21 | 2,914,874.52 | 291,487.46 | 3,497,849.52 | Amortizing | Actual/360 | 3 | 0 | ||
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 4.82011% | 249,793.75 | 2,997,525.00 | Amortizing | Actual/360 | 3 | 0 | ||||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 4.50500% | 178,896.47 | 2,146,757.64 | 114,189.24 | 1,370,270.88 | Interest Only | Actual/360 | 1 | 120 | ||
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 3.55950% | 135,335.16 | 1,624,021.92 | 1,548,835.67 | 18,586,028.04 | Interest Only - ARD | Actual/360 | 3 | 120 | ||
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 4.73400% | 179,990.63 | 2,159,887.56 | 419,978.12 | 5,039,737.44 | Interest Only | Actual/360 | 2 | 120 | ||
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 4.53000% | 164,579.51 | 1,974,954.12 | 229,645.84 | 2,755,750.08 | Interest Only | Actual/360 | 10 | 60 | ||
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 4.74100% | 227,839.93 | 2,734,079.16 | 569,599.83 | 6,835,197.96 | Interest Only, Then Amortizing | Actual/360 | 5 | 36 | ||
11.01 | Property | Rochester Marriott | |||||||||||||
11.02 | Property | Kahler Grand | |||||||||||||
11.03 | Property | Kahler Inn & Suites | |||||||||||||
11.04 | Property | Residence Inn Rochester | |||||||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 4.86000% | 211,319.25 | 2,535,831.00 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||||
12.01 | Property | Greystone Park | |||||||||||||
12.02 | Property | The Meridian at Deerwood Park | |||||||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 4.11800% | 121,776.50 | 1,461,318.00 | 139,173.15 | 1,670,077.80 | Interest Only | Actual/360 | 2 | 120 | ||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 4.89091% | 136,368.06 | 1,636,416.72 | Interest Only | Actual/360 | 1 | 120 | ||||
14.01 | Property | 1735 Jersey Avenue | |||||||||||||
14.02 | Property | 152 Ridge Road | |||||||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 4.59000% | 119,768.13 | 1,437,217.56 | Interest Only | Actual/360 | 0 | 60 | ||||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 4.14000% | 104,937.50 | 1,259,250.00 | 349,791.67 | 4,197,500.04 | Interest Only | Actual/360 | 5 | 120 | ||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 3.90000% | 98,854.17 | 1,186,250.04 | 280,086.80 | 3,361,041.60 | Interest Only | Actual/360 | 3 | 120 | ||
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 4.55200% | 109,611.53 | 1,315,338.36 | Interest Only | Actual/360 | 1 | 120 | ||||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 4.98000% | 149,967.99 | 1,799,615.88 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||||
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 4.83200% | 134,546.64 | 1,614,559.68 | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | ||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 5.25100% | 138,066.41 | 1,656,796.92 | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | ||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 4.80000% | 131,166.34 | 1,573,996.08 | 82,208.50 | 986,502.00 | Amortizing | Actual/360 | 1 | 0 | ||
22.01 | Property | Oak Creek Center | |||||||||||||
22.02 | Property | Oakmont Center | |||||||||||||
22.03 | Property | Park Fletcher I & II | |||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 4.92000% | 122,878.84 | 1,474,546.08 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | ||||
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 5.29000% | 106,499.29 | 1,277,991.48 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 4.84100% | 94,886.36 | 1,138,636.32 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | ||||
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 4.69000% | 89,620.39 | 1,075,444.68 | Amortizing | Actual/360 | 1 | 0 | ||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 5.24000% | 93,769.36 | 1,125,232.32 | Amortizing | Actual/360 | 1 | 0 | ||||
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 5.26900% | 102,062.76 | 1,224,753.12 | Amortizing | Actual/360 | 1 | 0 | ||||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 5.78750% | 93,753.16 | 1,125,037.92 | Amortizing | Actual/360 | 0 | 0 | ||||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 4.51600% | 56,280.13 | 675,361.56 | Interest Only | Actual/360 | 1 | 120 | ||||
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 4.03500% | 62,806.02 | 753,672.24 | Interest Only, Then Amortizing | Actual/360 | 3 | 60 | ||||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 4.69800% | 47,632.50 | 571,590.00 | Interest Only | Actual/360 | 2 | 120 | ||||
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 4.77500% | 57,547.08 | 690,564.96 | 183,104.35 | 2,197,252.20 | Interest Only, Then Amortizing | Actual/360 | 3 | 36 | ||
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 4.16000% | 35,771.38 | 429,256.56 | Amortizing | Actual/360 | 2 | 0 | ||||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | 5.12500% | 39,203.06 | 470,436.72 | Interest Only, Then Amortizing | Actual/360 | 2 | 12 | ||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 5.21000% | 38,590.96 | 463,091.52 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 5.26000% | 38,697.63 | 464,371.56 | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | ||||
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 4.22000% | 52,553.27 | 630,639.24 | Amortizing | Actual/360 | 4 | 0 | ||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 5.14000% | 24,816.17 | 297,794.04 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 4.64000% | 23,176.69 | 278,120.28 | Amortizing | Actual/360 | 4 | 0 | ||||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 5.17000% | 23,641.59 | 283,699.08 | Amortizing | Actual/360 | 1 | 0 | ||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 5.23000% | 20,110.24 | 241,322.88 | Amortizing | Actual/360 | 2 | 0 | ||||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 4.78500% | 17,807.81 | 213,693.72 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 5.53000% | 15,381.16 | 184,573.92 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | 5.31000% | 14,843.22 | 178,118.64 | Amortizing | Actual/360 | 1 | 0 |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 117 | 120 | 117 | 0 | 0 | 12/20/2017 | 6 | 2/6/2018 | 1/6/2028 | ||
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 80 | 84 | 80 | 0 | 0 | 11/30/2017 | 1 | 1/1/2018 | 12/1/2024 | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 58 | 120 | 118 | 360 | 360 | 2/6/2018 | 6 | 3/6/2018 | 2/6/2023 | 3/6/2023 | |
3.01 | Property | Aliso Viejo Commerce Center | |||||||||||||
3.02 | Property | Transpark Commerce | |||||||||||||
3.03 | Property | Wimbledon | |||||||||||||
3.04 | Property | Palmdale Place | |||||||||||||
3.05 | Property | Sierra Gateway | |||||||||||||
3.06 | Property | Fresno Industrial Center | |||||||||||||
3.07 | Property | Upland Freeway | |||||||||||||
3.08 | Property | Commerce Corporate Center | |||||||||||||
3.09 | Property | Moreno Valley | |||||||||||||
3.10 | Property | Airport One Office Park | |||||||||||||
3.11 | Property | Colton Courtyard | |||||||||||||
3.12 | Property | The Abbey Center | |||||||||||||
3.13 | Property | Upland Commerce Center | |||||||||||||
3.14 | Property | Diamond Bar | |||||||||||||
3.15 | Property | Atlantic Plaza | |||||||||||||
3.16 | Property | Ming Office Park | |||||||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||||||
3.18 | Property | Cityview Plaza | |||||||||||||
3.19 | Property | Garden Grove Town Center | |||||||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||||||
3.24 | Property | Fresno Airport | |||||||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 0 | 120 | 119 | 360 | 359 | 2/28/2018 | 6 | 4/6/2018 | 4/6/2018 | ||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 0 | 120 | 117 | 360 | 357 | 12/22/2017 | 6 | 2/6/2018 | 2/6/2018 | ||
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 0 | 120 | 117 | 360 | 357 | 12/21/2017 | 6 | 2/6/2018 | 2/6/2018 | ||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 119 | 120 | 119 | 0 | 0 | 2/9/2018 | 6 | 4/6/2018 | 3/6/2028 | ||
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 117 | 120 | 117 | 0 | 0 | 12/7/2017 | 6 | 2/6/2018 | 1/6/2028 | ||
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 118 | 120 | 118 | 0 | 0 | 1/16/2018 | 4 | 3/4/2018 | 2/4/2028 | ||
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 50 | 60 | 50 | 0 | 0 | 6/1/2017 | 1 | 7/1/2017 | 6/1/2022 | ||
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 31 | 120 | 115 | 300 | 300 | 11/6/2017 | 6 | 12/6/2017 | 11/6/2020 | 12/6/2020 | |
11.01 | Property | Rochester Marriott | |||||||||||||
11.02 | Property | Kahler Grand | |||||||||||||
11.03 | Property | Kahler Inn & Suites | |||||||||||||
11.04 | Property | Residence Inn Rochester | |||||||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 24 | 60 | 60 | 360 | 360 | 3/7/2018 | 1 | 5/1/2018 | 4/1/2020 | 5/1/2020 | |
12.01 | Property | Greystone Park | |||||||||||||
12.02 | Property | The Meridian at Deerwood Park | |||||||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 118 | 120 | 118 | 0 | 0 | 1/19/2018 | 1 | 3/1/2018 | 2/1/2028 | ||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 119 | 120 | 119 | 0 | 0 | 2/7/2018 | 6 | 4/6/2018 | 3/6/2028 | ||
14.01 | Property | 1735 Jersey Avenue | |||||||||||||
14.02 | Property | 152 Ridge Road | |||||||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 60 | 60 | 60 | 0 | 0 | 3/2/2018 | 1 | 5/1/2018 | 4/1/2023 | ||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 115 | 120 | 115 | 0 | 0 | 10/17/2017 | 1 | 12/1/2017 | 11/1/2027 | ||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 117 | 120 | 117 | 0 | 0 | 12/15/2017 | 1 | 2/1/2018 | 1/1/2028 | ||
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 119 | 120 | 119 | 0 | 0 | 2/16/2018 | 6 | 4/6/2018 | 3/6/2028 | ||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 24 | 120 | 120 | 360 | 360 | 3/7/2018 | 6 | 5/6/2018 | 4/6/2020 | 5/6/2020 | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 22 | 60 | 58 | 360 | 360 | 1/31/2018 | 1 | 3/1/2018 | 2/1/2020 | 3/1/2020 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 34 | 120 | 118 | 360 | 360 | 1/30/2018 | 1 | 3/1/2018 | 2/1/2021 | 3/1/2021 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 0 | 120 | 119 | 360 | 359 | 2/12/2018 | 6 | 4/6/2018 | 4/6/2018 | ||
22.01 | Property | Oak Creek Center | |||||||||||||
22.02 | Property | Oakmont Center | |||||||||||||
22.03 | Property | Park Fletcher I & II | |||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 59 | 120 | 119 | 360 | 360 | 2/21/2018 | 6 | 4/6/2018 | 3/6/2023 | 4/6/2023 | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 35 | 120 | 119 | 360 | 360 | 2/28/2018 | 6 | 4/6/2018 | 3/6/2021 | 4/6/2021 | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 59 | 120 | 119 | 360 | 360 | 2/13/2018 | 6 | 4/6/2018 | 3/6/2023 | 4/6/2023 | |
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 0 | 120 | 119 | 360 | 359 | 3/2/2018 | 6 | 4/6/2018 | 4/6/2018 | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 0 | 120 | 119 | 360 | 359 | 2/9/2018 | 6 | 4/6/2018 | 4/6/2018 | ||
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 0 | 120 | 119 | 300 | 299 | 3/1/2018 | 6 | 4/6/2018 | 4/6/2018 | ||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 0 | 60 | 60 | 360 | 360 | 3/9/2018 | 1 | 5/1/2018 | 5/1/2018 | ||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 119 | 120 | 119 | 0 | 0 | 2/20/2018 | 1 | 4/1/2018 | 3/1/2028 | ||
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 57 | 120 | 117 | 360 | 360 | 1/5/2018 | 6 | 2/6/2018 | 1/6/2023 | 2/6/2023 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 118 | 120 | 118 | 0 | 0 | 1/30/2018 | 6 | 3/6/2018 | 2/6/2028 | ||
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 33 | 120 | 117 | 360 | 360 | 12/18/2017 | 1 | 2/1/2018 | 1/1/2021 | 2/1/2021 | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 0 | 120 | 118 | 360 | 358 | 1/17/2018 | 6 | 3/6/2018 | 3/6/2018 | ||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | 10 | 120 | 118 | 360 | 360 | 1/19/2018 | 6 | 3/6/2018 | 2/6/2019 | 3/6/2019 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 35 | 120 | 119 | 360 | 360 | 2/14/2018 | 6 | 4/6/2018 | 3/6/2021 | 4/6/2021 | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 34 | 84 | 82 | 360 | 360 | 1/29/2018 | 6 | 3/6/2018 | 2/6/2021 | 3/6/2021 | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 0 | 120 | 116 | 180 | 176 | 12/1/2017 | 6 | 1/6/2018 | 1/6/2018 | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 35 | 120 | 119 | 360 | 360 | 2/13/2018 | 6 | 4/6/2018 | 3/6/2021 | 4/6/2021 | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 0 | 120 | 116 | 360 | 356 | 11/28/2017 | 6 | 1/6/2018 | 1/6/2018 | ||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 0 | 120 | 119 | 360 | 359 | 2/13/2018 | 6 | 4/6/2018 | 4/6/2018 | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 0 | 120 | 118 | 360 | 358 | 2/2/2018 | 6 | 3/6/2018 | 3/6/2018 | ||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 35 | 120 | 119 | 360 | 360 | 2/7/2018 | 6 | 4/6/2018 | 3/6/2021 | 4/6/2021 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 35 | 60 | 59 | 360 | 360 | 2/23/2018 | 6 | 4/6/2018 | 3/6/2021 | 4/6/2021 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | 0 | 120 | 119 | 360 | 359 | 2/9/2018 | 6 | 4/6/2018 | 4/6/2018 |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 1/6/2028 | No | 0 | 0 | Lockout/27_Defeasance/88_0%/5 | 5,789,654 | 3,082,263 | 2,707,391 | 6,703,325 | ||
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 12/1/2024 | No | 0 | 5 (Twice per year) | Lockout/28_Defeasance/53_0%/3 | 19,300,345 | 9,836,620 | 9,463,724 | 20,102,693 | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 2/6/2028 | No | 0 | 0 | Lockout/26_Defeasance/88_0%/6 | 26,227,815 | 10,967,492 | 15,260,323 | 28,601,263 | ||
3.01 | Property | Aliso Viejo Commerce Center | 1,775,902 | 448,243 | 1,327,659 | 2,127,327 | |||||||||
3.02 | Property | Transpark Commerce | 1,259,948 | 1,049,324 | 210,624 | 1,990,150 | |||||||||
3.03 | Property | Wimbledon | 2,115,104 | 456,151 | 1,658,953 | 2,053,299 | |||||||||
3.04 | Property | Palmdale Place | 1,095,623 | 490,747 | 604,876 | 1,300,312 | |||||||||
3.05 | Property | Sierra Gateway | 1,977,132 | 795,899 | 1,181,233 | 1,924,473 | |||||||||
3.06 | Property | Fresno Industrial Center | 783,280 | 239,003 | 544,277 | 830,259 | |||||||||
3.07 | Property | Upland Freeway | 1,408,759 | 413,832 | 994,927 | 1,546,844 | |||||||||
3.08 | Property | Commerce Corporate Center | 792,637 | 451,566 | 341,071 | 846,095 | |||||||||
3.09 | Property | Moreno Valley | 1,224,792 | 428,403 | 796,389 | 1,381,818 | |||||||||
3.10 | Property | Airport One Office Park | 1,459,457 | 293,747 | 1,165,710 | 1,492,640 | |||||||||
3.11 | Property | Colton Courtyard | 1,119,048 | 400,365 | 718,683 | 933,371 | |||||||||
3.12 | Property | The Abbey Center | 1,117,633 | 589,620 | 528,013 | 1,186,133 | |||||||||
3.13 | Property | Upland Commerce Center | 619,257 | 234,269 | 384,988 | 729,243 | |||||||||
3.14 | Property | Diamond Bar | 408,790 | 110,863 | 297,927 | 617,608 | |||||||||
3.15 | Property | Atlantic Plaza | 596,862 | 117,607 | 479,255 | 599,363 | |||||||||
3.16 | Property | Ming Office Park | 2,408,491 | 1,030,485 | 1,378,006 | 2,351,764 | |||||||||
3.17 | Property | 10th Street Commerce Center | 1,336,702 | 539,522 | 797,180 | 1,323,754 | |||||||||
3.18 | Property | Cityview Plaza | 2,120,978 | 1,539,233 | 581,745 | 2,503,879 | |||||||||
3.19 | Property | Garden Grove Town Center | 311,935 | 53,283 | 258,652 | 334,699 | |||||||||
3.20 | Property | 30th Street Commerce Center | 405,535 | 143,104 | 262,431 | 407,527 | |||||||||
3.21 | Property | Mt. Vernon Commerce Center | 174,098 | 134,114 | 39,984 | 270,045 | |||||||||
3.22 | Property | Anaheim Stadium Industrial | 879,766 | 661,463 | 218,303 | 1,029,048 | |||||||||
3.23 | Property | 25th Street Commerce Center | 362,736 | 87,040 | 275,696 | 348,762 | |||||||||
3.24 | Property | Fresno Airport | 473,350 | 259,610 | 213,741 | 472,850 | |||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 48,883,619 | 13,660,973 | 35,222,646 | 48,945,558 | ||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 1/6/2028 | No | 0 | 0 | Lockout/24_YM1%/92_0%/4 | 70,400,289 | 53,277,488 | 17,122,801 | 75,295,061 | ||
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 1/6/2028 | No | 0 | 0 | Lockout/27_Defeasance/88_0%/5 | N/A | N/A | N/A | N/A | ||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | ||
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 1/6/2028 | Yes | 1/6/2033 | 0 | 0 | Lockout/11_YM1%/102_0%/7 | N/A | N/A | N/A | N/A | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 2/6/2028 | No | 2 | 2 | Lockout/26_Defeasance/88_0%/6 | N/A | N/A | N/A | N/A | ||
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 6/1/2022 | No | 0 | 0 | Lockout/34_Defeasance/19_0%/7 | 31,918,103 | 21,478,547 | 10,439,556 | 21,077,342 | ||
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 11/6/2027 | No | 0 | 0 | Lockout/29_Defeasance/86_0%/5 | 55,273,885 | 37,239,343 | 18,034,542 | 53,401,673 | ||
11.01 | Property | Rochester Marriott | 14,996,235 | 9,800,876 | 5,195,359 | 15,149,227 | |||||||||
11.02 | Property | Kahler Grand | 26,364,589 | 18,869,997 | 7,494,592 | 24,156,924 | |||||||||
11.03 | Property | Kahler Inn & Suites | 9,721,455 | 6,231,735 | 3,489,720 | 9,897,879 | |||||||||
11.04 | Property | Residence Inn Rochester | 4,191,606 | 2,336,735 | 1,854,871 | 4,197,643 | |||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 4/1/2023 | No | 0 | 0 | Lockout/25_YM1%/32_0%/3 | 6,534,081 | 2,110,930 | 4,423,150 | 6,292,127 | ||
12.01 | Property | Greystone Park | 2,920,229 | 1,019,573 | 1,900,656 | 3,186,493 | |||||||||
12.02 | Property | The Meridian at Deerwood Park | 3,613,852 | 1,091,357 | 2,522,494 | 3,105,634 | |||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 2/1/2028 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 5,070,560 | N/A | 5,070,560 | 5,088,429 | ||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 3/6/2028 | No | 5 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | ||
14.01 | Property | 1735 Jersey Avenue | N/A | N/A | N/A | N/A | |||||||||
14.02 | Property | 152 Ridge Road | N/A | N/A | N/A | N/A | |||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 4/1/2023 | No | 0 | 0 | Lockout/24_YM1%/32_0%/4 | N/A | N/A | N/A | 3,980,670 | ||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 11/1/2027 | No | 0 | 0 | Lockout/25_YM1%/4_Defeasance or YM1%/88_0%/3 | 12,772,926 | 5,968,527 | 6,804,399 | 12,801,822 | ||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 1/1/2028 | No | 0 | 0 | Lockout/13_YM1%/103_0%/4 | N/A | N/A | N/A | N/A | ||
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,853,509 | 999,277 | 854,232 | 4,586,637 | ||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 4/6/2028 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 3,506,124 | 1,205,626 | 2,300,498 | 3,228,192 | ||
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 2/1/2023 | No | 0 | 0 | Lockout/25_YM1%/32_0%/3 | 1,936,775 | 610,520 | 1,326,255 | 4,170,371 | ||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 2/1/2028 | No | 5 | 5 | Lockout/26_Defeasance/90_0%/4 | 2,490,012 | 12,531 | 2,477,481 | 2,553,149 | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/89_0%/6 | 9,471,913 | 4,923,619 | 4,548,295 | 10,480,246 | ||
22.01 | Property | Oak Creek Center | 6,315,463 | 2,797,789 | 3,517,674 | 6,355,666 | |||||||||
22.02 | Property | Oakmont Center | 1,906,947 | 1,216,108 | 690,839 | 2,271,111 | |||||||||
22.03 | Property | Park Fletcher I & II | 1,249,503 | 909,722 | 339,782 | 1,853,469 | |||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,919,730 | ||
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,793,240 | 1,479,991 | 1,313,249 | 2,899,359 | ||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,603,444 | 962,511 | 1,640,933 | 2,704,071 | ||
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 2,204,900 | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 4,380,354 | 2,814,673 | 1,565,681 | 4,920,911 | ||
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 3,334,090 | ||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 4/1/2023 | No | 0 | 0 | Lockout/25_YM1%/32_0%/3 | N/A | N/A | N/A | N/A | ||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 3/1/2028 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | ||
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 1/6/2028 | No | 0 | 0 | Lockout/27_Defeasance/86_0%/7 | 1,571,268 | 509,808 | 1,061,460 | 1,812,161 | ||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 2/6/2028 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | 2,232,362 | 1,145,284 | 1,087,078 | 2,345,444 | ||
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 1/1/2028 | No | 0 | 0 | Lockout/25_YM1%/92_0%/3 | 8,728,359 | 5,896,981 | 2,831,378 | 9,147,129 | ||
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 2/6/2028 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | 1,218,137 | 507,136 | 711,000 | 1,214,786 | ||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | 2/6/2028 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | ||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,390,267 | 1,691,372 | 698,895 | 2,693,274 | ||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 2/6/2025 | No | 0 | 0 | Lockout/26_Defeasance/54_0%/4 | N/A | N/A | N/A | N/A | ||
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 12/6/2027 | No | 0 | 0 | Lockout/28_Defeasance/89_0%/3 | 864,000 | 19,230 | 844,770 | 864,000 | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 547,388 | 200,555 | 346,833 | 549,900 | ||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 12/6/2027 | No | 0 | 0 | Lockout/28_YM1%/89_0%/3 | 802,040 | 198,637 | 603,403 | 757,000 | ||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 922,118 | 444,506 | 477,611 | 949,083 | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 2/6/2028 | No | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | N/A | N/A | N/A | N/A | ||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 500,854 | 180,936 | 319,917 | 557,926 | ||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 3/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/32_0%/3 | N/A | N/A | N/A | N/A | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | 3/6/2028 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) | Most Recent NOI Date (if past 2016) | Most Recent # of months |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 3,038,110 | 3,665,215 | 5,792,702 | 2,997,612 | 2,795,090 | 6,117,559 | 3,667,633 | 2,449,927 | 11/30/2017 | 11 | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 9,456,168 | 10,646,525 | 20,613,669 | 9,683,481 | 10,930,188 | 20,824,352 | 9,675,776 | 11,148,576 | 12/31/2017 | 12 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 11,097,950 | 17,503,313 | 30,439,450 | 11,369,925 | 19,069,526 | 31,784,832 | 11,711,633 | 20,073,199 | 10/31/2017 | 12 | |
3.01 | Property | Aliso Viejo Commerce Center | 492,572 | 1,634,755 | 2,490,455 | 510,585 | 1,979,870 | 2,536,649 | 464,007 | 2,072,642 | 10/31/2017 | 12 | |||
3.02 | Property | Transpark Commerce | 1,160,112 | 830,039 | 2,128,832 | 1,143,929 | 984,903 | 2,281,463 | 1,199,788 | 1,081,675 | 10/31/2017 | 12 | |||
3.03 | Property | Wimbledon | 456,756 | 1,596,543 | 2,222,338 | 458,772 | 1,763,566 | 2,381,434 | 498,563 | 1,882,871 | 10/31/2017 | 12 | |||
3.04 | Property | Palmdale Place | 395,935 | 904,377 | 1,375,260 | 473,786 | 901,474 | 2,360,179 | 599,408 | 1,760,771 | 10/31/2017 | 12 | |||
3.05 | Property | Sierra Gateway | 736,684 | 1,187,789 | 2,037,192 | 822,187 | 1,215,005 | 2,171,049 | 807,092 | 1,363,957 | 10/31/2017 | 12 | |||
3.06 | Property | Fresno Industrial Center | 247,333 | 582,926 | 1,242,948 | 283,395 | 959,553 | 1,428,501 | 364,912 | 1,063,589 | 10/31/2017 | 12 | |||
3.07 | Property | Upland Freeway | 435,164 | 1,111,680 | 1,726,150 | 468,446 | 1,257,705 | 1,880,742 | 473,469 | 1,407,273 | 10/31/2017 | 12 | |||
3.08 | Property | Commerce Corporate Center | 389,793 | 456,302 | 807,770 | 436,712 | 371,058 | 838,710 | 480,834 | 357,876 | 10/31/2017 | 12 | |||
3.09 | Property | Moreno Valley | 442,957 | 938,861 | 1,440,971 | 450,920 | 990,051 | 1,548,144 | 481,443 | 1,066,701 | 10/31/2017 | 12 | |||
3.10 | Property | Airport One Office Park | 354,919 | 1,137,721 | 1,357,746 | 347,144 | 1,010,602 | 1,036,907 | 338,745 | 698,162 | 10/31/2017 | 12 | |||
3.11 | Property | Colton Courtyard | 413,811 | 519,560 | 1,043,636 | 423,883 | 619,753 | 1,056,116 | 447,969 | 608,147 | 10/31/2017 | 12 | |||
3.12 | Property | The Abbey Center | 581,918 | 604,215 | 1,238,617 | 585,276 | 653,341 | 1,198,508 | 588,532 | 609,976 | 10/31/2017 | 12 | |||
3.13 | Property | Upland Commerce Center | 223,764 | 505,479 | 756,277 | 233,290 | 522,987 | 852,842 | 235,462 | 617,380 | 10/31/2017 | 12 | |||
3.14 | Property | Diamond Bar | 117,787 | 499,821 | 684,401 | 113,730 | 570,671 | 741,338 | 119,307 | 622,031 | 10/31/2017 | 12 | |||
3.15 | Property | Atlantic Plaza | 120,846 | 478,517 | 631,999 | 131,315 | 500,684 | 623,595 | 160,608 | 462,987 | 10/31/2017 | 12 | |||
3.16 | Property | Ming Office Park | 996,639 | 1,355,125 | 2,386,820 | 960,318 | 1,426,502 | 2,031,985 | 916,024 | 1,115,961 | 10/31/2017 | 12 | |||
3.17 | Property | 10th Street Commerce Center | 478,444 | 845,310 | 1,173,763 | 427,853 | 745,910 | 1,281,965 | 365,811 | 916,154 | 10/31/2017 | 12 | |||
3.18 | Property | Cityview Plaza | 1,663,111 | 840,768 | 2,768,146 | 1,673,222 | 1,094,924 | 2,778,422 | 1,719,815 | 1,058,607 | 10/31/2017 | 12 | |||
3.19 | Property | Garden Grove Town Center | 48,759 | 285,940 | 330,385 | 62,505 | 267,880 | 217,235 | 84,564 | 132,671 | 10/31/2017 | 12 | |||
3.20 | Property | 30th Street Commerce Center | 123,206 | 284,321 | 326,969 | 142,971 | 183,998 | 343,177 | 145,083 | 198,094 | 10/31/2017 | 12 | |||
3.21 | Property | Mt. Vernon Commerce Center | 140,619 | 129,426 | 297,736 | 126,448 | 171,288 | 290,763 | 119,542 | 171,221 | 10/31/2017 | 12 | |||
3.22 | Property | Anaheim Stadium Industrial | 697,145 | 331,903 | 1,143,895 | 708,558 | 435,337 | 1,140,994 | 702,043 | 438,951 | 10/31/2017 | 12 | |||
3.23 | Property | 25th Street Commerce Center | 75,579 | 273,183 | 338,358 | 83,857 | 254,501 | 245,034 | 89,725 | 155,309 | 10/31/2017 | 12 | |||
3.24 | Property | Fresno Airport | 304,097 | 168,754 | 488,786 | 300,824 | 187,962 | 519,080 | 308,884 | 210,196 | 10/31/2017 | 12 | |||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 13,248,393 | 35,697,165 | 49,470,075 | 13,200,966 | 36,269,109 | 47,095,819 | 12,959,706 | 34,136,114 | 11/30/2017 | 12 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 55,443,169 | 19,851,892 | 75,967,817 | 56,038,569 | 19,929,248 | 73,980,500 | 56,194,208 | 17,786,292 | 10/31/2017 | 12 | |
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | N/A | N/A | N/A | N/A | N/A | 10,462,648 | 4,782,272 | 5,680,376 | 12/31/2017 | 12 | |
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | N/A | N/A | 4,297,186 | 1,848,221 | 2,448,965 | 6,266,317 | 2,067,234 | 4,199,083 | 12/31/2017 | 12 | |
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | N/A | N/A | 18,065,142 | 11,704,653 | 6,360,488 | 24,369,051 | 13,056,123 | 11,312,928 | 11/30/2017 | 12 | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 17,943,131 | 3,134,211 | 27,952,972 | 21,440,455 | 6,512,516 | 38,143,721 | 25,249,161 | 12,894,561 | 11/30/2017 | 12 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 35,171,246 | 18,230,427 | 50,784,977 | 34,182,827 | 16,602,150 | 53,183,313 | 36,352,376 | 16,830,937 | 10/31/2017 | 12 | |
11.01 | Property | Rochester Marriott | 9,696,257 | 5,452,970 | 14,701,586 | 9,533,258 | 5,168,328 | 15,999,093 | 9,865,112 | 6,133,981 | 10/31/2017 | 12 | |||
11.02 | Property | Kahler Grand | 17,148,646 | 7,008,278 | 22,864,086 | 16,400,066 | 6,464,020 | 23,472,734 | 17,485,858 | 5,986,876 | 10/31/2017 | 12 | |||
11.03 | Property | Kahler Inn & Suites | 6,007,663 | 3,890,216 | 9,108,767 | 5,876,995 | 3,231,772 | 9,532,268 | 6,505,102 | 3,027,166 | 10/31/2017 | 12 | |||
11.04 | Property | Residence Inn Rochester | 2,318,680 | 1,878,963 | 4,110,538 | 2,372,509 | 1,738,029 | 4,179,218 | 2,496,305 | 1,682,913 | 10/31/2017 | 12 | |||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 1,876,796 | 4,415,331 | 7,173,873 | 1,992,060 | 5,181,813 | 7,063,106 | 2,018,541 | 5,044,565 | 12/31/2017 | 12 | |
12.01 | Property | Greystone Park | 991,106 | 2,195,387 | 3,531,082 | 1,040,778 | 2,490,304 | 3,467,379 | 1,036,515 | 2,430,864 | 12/31/2017 | 12 | |||
12.02 | Property | The Meridian at Deerwood Park | 885,690 | 2,219,944 | 3,642,791 | 951,282 | 2,691,508 | 3,595,728 | 982,026 | 2,613,702 | 12/31/2017 | 12 | |||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | N/A | 5,088,429 | 5,006,143 | N/A | 5,006,143 | 5,121,552 | N/A | 5,121,552 | 12/31/2017 | 12 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
14.01 | Property | 1735 Jersey Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
14.02 | Property | 152 Ridge Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 2,032,906 | 1,947,765 | 5,156,375 | 2,783,977 | 2,372,397 | 5,023,264 | 2,266,837 | 2,756,427 | 12/31/2017 | 12 | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 6,874,589 | 5,927,234 | 14,583,373 | 6,926,876 | 7,656,497 | 17,523,356 | 6,269,492 | 11,253,864 | 8/31/2017 | 12 | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 2,287,908 | 2,298,729 | 5,007,877 | 2,095,772 | 2,912,105 | 5,238,575 | 2,630,605 | 2,607,970 | 12/31/2017 | 12 | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 1,269,843 | 1,958,349 | 3,858,874 | 1,258,247 | 2,600,627 | 3,980,593 | 1,318,488 | 2,662,105 | 11/30/2017 | 12 | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 1,290,989 | 2,879,382 | 3,430,484 | 1,462,402 | 1,968,082 | 4,068,182 | 1,774,595 | 2,293,587 | 12/31/2017 | 12 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 13,394 | 2,539,755 | 2,616,069 | 13,492 | 2,602,577 | 2,672,375 | 22,920 | 2,649,454 | 12/31/2017 | 12 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 5,074,150 | 5,406,096 | 10,069,272 | 4,868,777 | 5,200,495 | 9,391,402 | 4,821,782 | 4,569,620 | 12/31/2017 | 12 | |
22.01 | Property | Oak Creek Center | 2,665,177 | 3,690,489 | 5,612,338 | 2,470,993 | 3,141,345 | 5,410,576 | 2,355,105 | 3,055,471 | 12/31/2017 | 12 | |||
22.02 | Property | Oakmont Center | 1,244,238 | 1,026,873 | 2,395,712 | 1,173,402 | 1,222,309 | 2,253,549 | 1,267,945 | 985,604 | 12/31/2017 | 12 | |||
22.03 | Property | Park Fletcher I & II | 1,164,735 | 688,734 | 2,061,222 | 1,224,382 | 836,841 | 1,727,277 | 1,198,732 | 528,545 | 12/31/2017 | 12 | |||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 535,774 | 1,383,956 | 2,383,327 | 573,943 | 1,809,384 | 2,567,269 | 607,714 | 1,959,555 | 12/31/2017 | 12 | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 1,361,364 | 1,537,995 | 3,071,092 | 1,413,516 | 1,657,576 | 3,214,943 | 1,489,498 | 1,725,445 | 1/31/2018 | 12 | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 928,301 | 1,775,770 | 2,758,340 | 1,045,213 | 1,713,127 | 2,728,054 | 1,017,333 | 1,710,721 | 12/31/2017 | 12 | |
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 566,502 | 1,638,398 | 2,349,235 | 523,156 | 1,826,079 | 2,295,430 | 490,052 | 1,805,378 | 12/31/2017 | 12 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 2,883,275 | 2,037,636 | 5,267,487 | 3,074,373 | 2,193,114 | 5,665,134 | 3,377,388 | 2,287,747 | 12/31/2017 | 12 | |
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 1,581,387 | 1,752,703 | 3,855,240 | 2,234,491 | 1,620,749 | 3,678,908 | 1,649,218 | 2,029,690 | 11/30/2017 | 12 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | N/A | N/A | 6,702,265 | 5,451,512 | 1,250,753 | 9,295,104 | 7,008,550 | 2,286,554 | 1/31/2018 | 12 | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 535,365 | 1,276,796 | 1,898,732 | 574,005 | 1,324,727 | 1,899,596 | 545,323 | 1,354,272 | 10/31/2017 | 12 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 1,141,453 | 1,203,991 | 2,371,796 | 1,179,709 | 1,192,087 | 2,261,461 | 1,313,619 | 947,842 | 10/31/2017 | 12 | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 5,208,909 | 3,938,221 | 9,750,923 | 5,585,915 | 4,165,008 | 10,473,746 | 5,342,185 | 5,131,562 | 12/31/2017 | 12 | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 555,299 | 659,488 | 1,316,673 | 616,335 | 700,338 | 1,396,488 | 603,732 | 792,756 | 9/30/2017 | 12 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | N/A | N/A | 337,080 | 206,992 | 130,088 | 881,101 | 230,642 | 650,459 | 12/31/2017 | 3 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 1,875,141 | 818,133 | 2,865,576 | 1,973,765 | 891,811 | 3,062,477 | 1,995,145 | 1,067,331 | 11/30/2017 | 12 | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 19,230 | 844,770 | 889,270 | 19,735 | 869,534 | 933,120 | 21,257 | 911,863 | 9/30/2017 | 12 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 203,229 | 346,671 | 582,383 | 189,840 | 392,543 | 575,866 | 200,885 | 374,981 | 11/30/2017 | 12 | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 194,370 | 562,630 | 743,174 | 217,164 | 526,010 | N/A | N/A | N/A | NAV | NAV | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 460,828 | 488,256 | 937,185 | 436,554 | 500,631 | 980,481 | 458,498 | 521,983 | 1/31/2018 | 12 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 174,900 | 383,026 | 543,716 | 195,489 | 348,227 | 550,467 | 169,827 | 380,640 | 10/31/2017 | 12 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | N/A | N/A | N/A | N/A | N/A | 68,863 | 43,718 | 25,145 | 9/30/2017 | 12 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | Annualized | 8,956,317 | 3,221,849 | 5,734,468 | 9.2% | 51,009 | 359,342 | 5,324,117 | 1.98 | 8.6% | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | Trailing 12 | 20,888,540 | 9,582,304 | 11,306,236 | 7.5% | 297,360 | 0 | 11,008,876 | 1.87 | 7.3% | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | Trailing 12 | 35,466,096 | 12,079,824 | 23,386,272 | 10.2% | 424,815 | 1,376,463 | 21,584,994 | 1.48 | 9.4% | |
3.01 | Property | Aliso Viejo Commerce Center | Trailing 12 | 2,464,353 | 481,250 | 1,983,103 | 15,626 | 70,878 | 1,896,599 | ||||||
3.02 | Property | Transpark Commerce | Trailing 12 | 3,372,820 | 1,268,714 | 2,104,106 | 35,300 | 93,416 | 1,975,390 | ||||||
3.03 | Property | Wimbledon | Trailing 12 | 2,804,638 | 504,979 | 2,299,660 | 20,967 | 140,534 | 2,138,158 | ||||||
3.04 | Property | Palmdale Place | Trailing 12 | 2,622,564 | 665,612 | 1,956,952 | 31,031 | 55,215 | 1,870,706 | ||||||
3.05 | Property | Sierra Gateway | Trailing 12 | 2,294,646 | 804,865 | 1,489,781 | 25,432 | 84,832 | 1,379,517 | ||||||
3.06 | Property | Fresno Industrial Center | Trailing 12 | 1,466,559 | 303,115 | 1,163,444 | 16,718 | 57,972 | 1,088,754 | ||||||
3.07 | Property | Upland Freeway | Trailing 12 | 1,969,593 | 470,879 | 1,498,714 | 18,671 | 76,371 | 1,403,672 | ||||||
3.08 | Property | Commerce Corporate Center | Trailing 12 | 1,733,773 | 521,217 | 1,212,555 | 16,443 | 133,633 | 1,062,479 | ||||||
3.09 | Property | Moreno Valley | Trailing 12 | 1,580,201 | 424,315 | 1,155,886 | 8,951 | 39,765 | 1,107,170 | ||||||
3.10 | Property | Airport One Office Park | Trailing 12 | 1,673,535 | 400,010 | 1,273,525 | 19,422 | 103,766 | 1,150,337 | ||||||
3.11 | Property | Colton Courtyard | Trailing 12 | 1,337,589 | 449,824 | 887,766 | 16,473 | 52,667 | 818,625 | ||||||
3.12 | Property | The Abbey Center | Trailing 12 | 1,262,203 | 602,307 | 659,896 | 24,241 | 31,625 | 604,031 | ||||||
3.13 | Property | Upland Commerce Center | Trailing 12 | 899,488 | 237,383 | 662,105 | 13,350 | 32,900 | 615,856 | ||||||
3.14 | Property | Diamond Bar | Trailing 12 | 711,219 | 123,560 | 587,659 | 3,260 | 14,922 | 569,477 | ||||||
3.15 | Property | Atlantic Plaza | Trailing 12 | 666,343 | 127,691 | 538,652 | 10,473 | 25,161 | 503,018 | ||||||
3.16 | Property | Ming Office Park | Trailing 12 | 1,525,372 | 958,436 | 566,936 | 28,302 | 64,874 | 473,760 | ||||||
3.17 | Property | 10th Street Commerce Center | Trailing 12 | 986,164 | 383,805 | 602,359 | 27,045 | 33,257 | 542,057 | ||||||
3.18 | Property | Cityview Plaza | Trailing 12 | 3,270,894 | 1,847,718 | 1,423,175 | 22,921 | 132,896 | 1,267,358 | ||||||
3.19 | Property | Garden Grove Town Center | Trailing 12 | 353,105 | 69,857 | 283,248 | 5,801 | 10,977 | 266,471 | ||||||
3.20 | Property | 30th Street Commerce Center | Trailing 12 | 364,886 | 148,945 | 215,941 | 13,538 | 11,835 | 190,568 | ||||||
3.21 | Property | Mt. Vernon Commerce Center | Trailing 12 | 325,981 | 115,869 | 210,112 | 4,438 | 12,559 | 193,115 | ||||||
3.22 | Property | Anaheim Stadium Industrial | Trailing 12 | 1,139,019 | 784,210 | 354,809 | 20,684 | 71,613 | 262,511 | ||||||
3.23 | Property | 25th Street Commerce Center | Trailing 12 | 249,591 | 97,398 | 152,193 | 6,820 | 7,926 | 137,447 | ||||||
3.24 | Property | Fresno Airport | Trailing 12 | 391,561 | 287,864 | 103,697 | 18,910 | 16,868 | 67,919 | ||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | Trailing 12 | 42,899,192 | 12,304,366 | 30,594,826 | 15.3% | 137,443 | 446,275 | 30,011,109 | 2.55 | 15.0% | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | Trailing 12 | 73,981,123 | 56,353,105 | 17,628,017 | 16.1% | 2,959,245 | 0 | 14,668,773 | 2.29 | 13.4% | |
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | Trailing 12 | 10,468,707 | 4,730,614 | 5,738,093 | 12.1% | 418,748 | 0 | 5,319,345 | 1.77 | 11.2% | |
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | Trailing 12 | 7,347,271 | 2,090,863 | 5,256,409 | 6.8% | 28,696 | 332,028 | 4,895,685 | 1.39 | 6.4% | |
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | Not Available | 83,160,015 | 19,826,859 | 63,333,156 | 11.3% | 142,191 | 53,733 | 63,137,233 | 3.12 | 11.3% | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | Trailing 12 | 31,402,846 | 13,741,126 | 17,661,721 | 11.8% | 224,443 | 1,320,254 | 16,117,023 | 2.24 | 10.7% | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | Trailing 12 | 38,398,103 | 25,326,107 | 13,071,996 | 12.7% | 0 | 0 | 13,071,996 | 2.76 | 12.7% | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | Trailing 12 | 53,040,505 | 36,019,617 | 17,020,888 | 12.2% | 2,652,025 | 0 | 14,368,863 | 1.50 | 10.3% | |
11.01 | Property | Rochester Marriott | Trailing 12 | 15,961,504 | 9,794,712 | 6,166,792 | 798,075 | 0 | 5,368,717 | ||||||
11.02 | Property | Kahler Grand | Trailing 12 | 23,335,384 | 17,188,687 | 6,146,697 | 1,166,769 | 0 | 4,979,928 | ||||||
11.03 | Property | Kahler Inn & Suites | Trailing 12 | 9,563,555 | 6,519,673 | 3,043,882 | 478,178 | 0 | 2,565,704 | ||||||
11.04 | Property | Residence Inn Rochester | Trailing 12 | 4,180,061 | 2,516,545 | 1,663,516 | 209,003 | 0 | 1,454,513 | ||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | Trailing 12 | 7,244,165 | 2,081,367 | 5,162,798 | 12.9% | 82,514 | 334,076 | 4,746,208 | 1.87 | 11.9% | |
12.01 | Property | Greystone Park | Trailing 12 | 3,673,301 | 1,108,932 | 2,564,368 | 42,448 | 334,076 | 2,187,844 | ||||||
12.02 | Property | The Meridian at Deerwood Park | Trailing 12 | 3,570,865 | 972,435 | 2,598,430 | 40,066 | 0 | 2,558,364 | ||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | Trailing 12 | 5,670,671 | 170,120 | 5,500,551 | 7.3% | 8,907 | 0 | 5,491,643 | 1.75 | 7.3% | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | Not Available | 4,880,752 | 1,874,960 | 3,005,791 | 9.1% | 86,768 | 82,321 | 2,836,702 | 1.73 | 8.6% | |
14.01 | Property | 1735 Jersey Avenue | Not Available | 3,087,873 | 1,218,492 | 1,869,380 | 55,050 | 50,752 | 1,763,578 | ||||||
14.02 | Property | 152 Ridge Road | Not Available | 1,792,879 | 656,468 | 1,136,411 | 31,718 | 31,569 | 1,073,124 | ||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | Trailing 12 | 5,538,320 | 2,251,540 | 3,286,781 | 10.6% | 3,296 | 46,645 | 3,236,841 | 2.25 | 10.5% | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | Trailing 12 | 19,495,184 | 7,604,532 | 11,890,653 | 9.1% | 86,332 | 647,487 | 11,156,834 | 2.04 | 8.6% | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | Not Available | 13,100,668 | 3,634,080 | 9,466,588 | 8.2% | 43,968 | 117,248 | 9,305,372 | 2.05 | 8.1% | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | Trailing 12 | 5,539,109 | 2,457,953 | 3,081,156 | 10.8% | 53,506 | 107,012 | 2,920,638 | 2.22 | 10.2% | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | Trailing 12 | 4,161,874 | 1,342,000 | 2,819,874 | 10.1% | 24,176 | 151,772 | 2,643,925 | 1.47 | 9.4% | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | Trailing 12 | 4,393,547 | 1,761,811 | 2,631,736 | 10.3% | 86,400 | 0 | 2,545,336 | 1.58 | 10.0% | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | Trailing 12 | 2,971,358 | 514,705 | 2,456,653 | 9.8% | 4,727 | 0 | 2,451,927 | 1.48 | 9.8% | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | Trailing 12 | 10,379,031 | 4,977,557 | 5,401,474 | 13.3% | 222,342 | 698,005 | 4,481,127 | 1.75 | 11.0% | |
22.01 | Property | Oak Creek Center | Trailing 12 | 6,100,101 | 2,484,781 | 3,615,321 | 134,171 | 438,889 | 3,042,261 | ||||||
22.02 | Property | Oakmont Center | Trailing 12 | 2,398,652 | 1,280,675 | 1,117,976 | 20,563 | 100,727 | 996,687 | ||||||
22.03 | Property | Park Fletcher I & II | Trailing 12 | 1,880,278 | 1,212,101 | 668,177 | 67,608 | 158,389 | 442,179 | ||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | Trailing 12 | 2,852,436 | 600,577 | 2,251,858 | 9.7% | 19,478 | 96,506 | 2,135,874 | 1.45 | 9.2% | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | Trailing 12 | 3,214,943 | 1,475,046 | 1,739,897 | 9.1% | 89,500 | 0 | 1,650,397 | 1.29 | 8.6% | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | Trailing 12 | 2,778,028 | 1,139,632 | 1,638,396 | 9.1% | 78,000 | 0 | 1,560,396 | 1.37 | 8.7% | |
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | Trailing 12 | 2,477,724 | 504,556 | 1,973,168 | 11.4% | 17,517 | 152,511 | 1,803,139 | 1.68 | 10.4% | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | Trailing 12 | 5,665,134 | 3,619,514 | 2,045,620 | 12.0% | 226,605 | 0 | 1,819,015 | 1.62 | 10.7% | |
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | Trailing 12 | 3,843,281 | 1,865,908 | 1,977,372 | 11.6% | 36,608 | 265,179 | 1,675,586 | 1.37 | 9.9% | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | Trailing 12 | 9,295,104 | 7,081,286 | 2,213,818 | 13.8% | 0 | 0 | 2,213,818 | 1.97 | 13.8% | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | Not Available | 1,738,690 | 367,696 | 1,370,995 | 9.3% | 12,240 | 41,070 | 1,317,684 | 1.95 | 8.9% | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | Trailing 12 | 2,241,067 | 676,103 | 1,564,964 | 11.9% | 14,995 | 144,324 | 1,405,645 | 1.87 | 10.7% | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | Trailing 12 | 2,388,347 | 1,305,987 | 1,082,360 | 9.0% | 12,357 | 58,869 | 1,011,134 | 1.77 | 8.4% | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | Trailing 12 | 10,141,347 | 5,526,346 | 4,615,001 | 10.0% | 136,500 | 0 | 4,478,501 | 1.55 | 9.7% | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | Trailing 12 | 1,426,253 | 621,100 | 805,153 | 11.0% | 11,132 | 37,727 | 756,295 | 1.76 | 10.3% | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | Annualized | 881,039 | 238,157 | 642,882 | 8.9% | 6,967 | 0 | 635,915 | 1.35 | 8.8% | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | Trailing 12 | 3,062,477 | 2,035,450 | 1,027,026 | 14.6% | 122,499 | 0 | 904,526 | 1.95 | 12.9% | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | Not Available | 694,769 | 115,291 | 579,478 | 8.3% | 2,795 | 16,468 | 560,216 | 1.21 | 8.0% | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | Trailing 12 | 900,461 | 37,160 | 863,301 | 12.5% | 0 | 0 | 863,301 | 1.37 | 12.5% | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | Trailing 12 | 575,866 | 200,521 | 375,345 | 8.7% | 7,008 | 0 | 368,337 | 1.24 | 8.6% | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | Not Available | 766,730 | 225,798 | 540,932 | 12.1% | 4,647 | 31,015 | 505,271 | 1.82 | 11.3% | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | Trailing 12 | 939,991 | 454,840 | 485,151 | 11.2% | 40,392 | 0 | 444,759 | 1.57 | 10.3% | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | Not Available | 342,398 | 8,173 | 334,225 | 9.2% | 1,991 | 3,794 | 328,440 | 1.36 | 9.0% | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | Trailing 12 | 596,100 | 182,259 | 413,842 | 12.2% | 6,286 | 45,531 | 362,025 | 1.69 | 10.6% | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | Trailing 12 | 435,758 | 154,198 | 281,559 | 10.4% | 653 | 17,365 | 263,541 | 1.43 | 9.8% | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | Not Available | 225,302 | 4,506 | 220,796 | 8.3% | 0 | 0 | 220,796 | 1.24 | 8.3% |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 96,000,000 | 11/15/2017 | 64.6% | 64.6% | 92.2% | 10/1/2017 | NAP | NAP | Stun Creative, LLC | 19,326 | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 231,400,000 | 11/21/2017 | 64.8% | 64.8% | 97.3% | 9/30/2017 | NAP | NAP | NAP | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 386,140,000 | Various | 59.4% | 54.7% | 83.8% | 1/31/2018 | NAP | NAP | |||
3.01 | Property | Aliso Viejo Commerce Center | 39,500,000 | 12/8/2017 | 89.7% | 1/31/2018 | NAP | NAP | Tony Pepperoni Pizzeria | 5,518 | |||||
3.02 | Property | Transpark Commerce | 35,300,000 | 11/30/2017 | 74.4% | 1/31/2018 | NAP | NAP | County of San Bernardino | 34,469 | |||||
3.03 | Property | Wimbledon | 30,700,000 | 11/29/2017 | 94.7% | 1/31/2018 | NAP | NAP | Heritage Victor Valley Medical Group | 41,875 | |||||
3.04 | Property | Palmdale Place | 31,700,000 | 11/29/2017 | 89.1% | 1/31/2018 | NAP | NAP | Antelope Valley Community College District | 50,720 | |||||
3.05 | Property | Sierra Gateway | 23,000,000 | 11/29/2017 | 76.6% | 1/31/2018 | NAP | NAP | Dept of Children & Family Svc | 49,500 | |||||
3.06 | Property | Fresno Industrial Center | 19,400,000 | 12/5/2017 | 97.2% | 1/31/2018 | NAP | NAP | Candor-AGS, Inc. | 125,183 | |||||
3.07 | Property | Upland Freeway | 21,100,000 | 12/8/2017 | 94.4% | 1/31/2018 | NAP | NAP | Sit 'n Sleep | 13,222 | |||||
3.08 | Property | Commerce Corporate Center | 18,700,000 | 12/6/2017 | 93.1% | 1/31/2018 | NAP | NAP | Bank of America | 13,312 | |||||
3.09 | Property | Moreno Valley | 16,100,000 | 11/30/2017 | 94.0% | 1/31/2018 | NAP | NAP | Goodyear Tire | 6,467 | |||||
3.10 | Property | Airport One Office Park | 16,100,000 | 12/7/2017 | 100.0% | 1/31/2018 | NAP | NAP | The Capital Group Companies | 88,284 | |||||
3.11 | Property | Colton Courtyard | 20,300,000 | 11/30/2017 | 65.2% | 1/31/2018 | NAP | NAP | Mor Furniture for Less, Inc. | 26,802 | |||||
3.12 | Property | The Abbey Center | 10,800,000 | 12/1/2017 | 86.5% | 1/31/2018 | NAP | NAP | Jewish FAM SVC Of The Desert | 4,301 | |||||
3.13 | Property | Upland Commerce Center | 12,000,000 | 12/8/2017 | 86.0% | 1/31/2018 | NAP | NAP | Salon Success Academy | 15,780 | |||||
3.14 | Property | Diamond Bar | 9,170,000 | 11/25/2017 | 100.0% | 1/31/2018 | NAP | NAP | Montessori Academy | 7,590 | |||||
3.15 | Property | Atlantic Plaza | 8,650,000 | 11/23/2017 | 100.0% | 1/31/2018 | NAP | NAP | Tarzana Treatment Center, Inc. | 10,857 | |||||
3.16 | Property | Ming Office Park | 18,100,000 | 12/5/2017 | 56.5% | 1/31/2018 | NAP | NAP | Stantec Consulting Svcs, Inc. | 25,203 | |||||
3.17 | Property | 10th Street Commerce Center | 18,900,000 | 11/29/2017 | 52.3% | 1/31/2018 | NAP | NAP | The Whole Wheatery | 12,068 | |||||
3.18 | Property | Cityview Plaza | 8,850,000 | 12/6/2017 | 96.4% | 1/31/2018 | NAP | NAP | The Abbey Management Co., LLC | 11,822 | |||||
3.19 | Property | Garden Grove Town Center | 4,770,000 | 12/8/2017 | 100.0% | 1/31/2018 | NAP | NAP | Kitchen Depot | 5,400 | |||||
3.20 | Property | 30th Street Commerce Center | 7,130,000 | 11/30/2017 | 49.5% | 1/31/2018 | NAP | NAP | B-1 Liquor | 2,500 | |||||
3.21 | Property | Mt. Vernon Commerce Center | 3,420,000 | 12/9/2017 | 77.8% | 1/31/2018 | NAP | NAP | Mojave River Academy | 9,590 | |||||
3.22 | Property | Anaheim Stadium Industrial | 3,360,000 | 12/4/2017 | 100.0% | 1/31/2018 | NAP | NAP | Labeltronix, LLC | 46,611 | |||||
3.23 | Property | 25th Street Commerce Center | 4,320,000 | 11/30/2017 | 58.8% | 1/31/2018 | NAP | NAP | Siam Market | 3,300 | |||||
3.24 | Property | Fresno Airport | 4,770,000 | 12/5/2017 | 47.0% | 1/31/2018 | NAP | NAP | Tamiyasu, Smith, Horn, & Braun | 5,350 | |||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 552,900,000 | 12/14/2017 | 36.1% | 29.6% | 91.8% | 2/1/2018 | NAP | NAP | Nordstrom | 160,000 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 261,900,000 | 7/17/2017 | 41.8% | 33.5% | 87.0% | 10/31/2017 | 296.19 | 257.77 | NAP | ||
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 71,700,000 | 11/3/2017 | 66.0% | 54.1% | 88.8% | 12/31/2017 | 208.76 | 185.48 | NAP | ||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 127,000,000 | 1/22/2018 | 60.6% | 60.6% | 97.0% | 12/31/2017 | NAP | NAP | WeWork | 133,208 | |
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 960,000,000 | 11/20/2017 | 58.3% | 58.3% | 99.5% | 12/7/2017 | NAP | NAP | State Farm | 1,973,248 | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 250,000,000 | 1/8/2018 | 60.0% | 60.0% | 95.4% | 1/11/2018 | NAP | NAP | Kronos Incorporated | 505,664 | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 170,000,000 | 5/1/2017 | 60.6% | 60.6% | 73.0% | 11/30/2017 | 223.00 | 162.82 | NAP | ||
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 210,000,000 | 11/1/2017 | 66.7% | 55.4% | 58.4% | 10/31/2017 | 152.43 | 88.99 | |||
11.01 | Property | Rochester Marriott | 71,000,000 | 11/1/2017 | 71.0% | 10/31/2017 | 241.32 | 171.41 | NAP | ||||||
11.02 | Property | Kahler Grand | 83,000,000 | 11/1/2017 | 49.4% | 10/31/2017 | 127.51 | 62.94 | NAP | ||||||
11.03 | Property | Kahler Inn & Suites | 35,000,000 | 11/1/2017 | 65.9% | 10/31/2017 | 122.85 | 80.99 | NAP | ||||||
11.04 | Property | Residence Inn Rochester | 21,000,000 | 11/1/2017 | 73.6% | 10/31/2017 | 162.35 | 119.49 | NAP | ||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 62,500,000 | 2/6/2018 | 64.0% | 61.1% | 95.3% | 2/15/2018 | NAP | NAP | |||
12.01 | Property | Greystone Park | 31,500,000 | 2/6/2018 | 90.9% | 2/15/2018 | NAP | NAP | Crawford & Company | 50,000 | |||||
12.02 | Property | The Meridian at Deerwood Park | 31,000,000 | 2/6/2018 | 100.0% | 2/15/2018 | NAP | NAP | Deutsche Bank | 200,328 | |||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 150,000,000 | 12/6/2017 | 50.0% | 50.0% | 100.0% | 4/1/2018 | NAP | NAP | 599 Broadway JS, LLC (Jeff Sutton) | 42,000 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 61,100,000 | Various | 54.0% | 54.0% | 98.8% | Various | NAP | NAP | |||
14.01 | Property | 1735 Jersey Avenue | 38,900,000 | 12/20/2017 | 98.1% | 1/1/2018 | NAP | NAP | Top Logistics Services, LLC | 360,000 | |||||
14.02 | Property | 152 Ridge Road | 22,200,000 | 12/28/2017 | 100.0% | 4/6/2018 | NAP | NAP | Five Stars Warehousing and Distribution NJ LLC | 211,450 | |||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 45,630,000 | 2/16/2018 | 67.7% | 67.7% | 91.1% | 3/1/2018 | NAP | NAP | Sam's Beauty, Inc. | 110,000 | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 216,000,000 | 8/25/2017 | 60.2% | 60.2% | 97.5% | 9/1/2017 | NAP | NAP | Lord Abbett | 261,350 | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 215,000,000 | 9/8/2017 | 53.5% | 53.5% | 100.0% | 12/1/2017 | NAP | NAP | Dana Farber Cancer Institute | 143,750 | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 43,100,000 | 1/12/2018 | 66.1% | 66.1% | 100.0% | 4/6/2018 | NAP | NAP | Health Partners Plans | 214,024 | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 40,100,000 | 1/5/2018 | 69.8% | 60.4% | 94.7% | 1/25/2018 | NAP | NAP | Fleming's Prime Steakhouse | 8,000 | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 38,190,000 | 1/8/2018 | 66.9% | 63.8% | 95.5% | 1/11/2018 | NAP | NAP | NAP | ||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 55,000,000 | 11/29/2017 | 45.5% | 40.4% | 100.0% | 1/16/2018 | NAP | NAP | Health Insurance Plan of Greater NY | 47,265 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 57,850,000 | Various | 70.2% | 57.4% | 81.5% | Various | NAP | NAP | |||
22.01 | Property | Oak Creek Center | 34,400,000 | 1/10/2018 | 83.7% | 1/22/2018 | NAP | NAP | Vita's Healthcare | 28,285 | |||||
22.02 | Property | Oakmont Center | 13,300,000 | 1/10/2018 | 90.6% | 1/25/2018 | NAP | NAP | JP Morgan Chase Bank, NA | 40,420 | |||||
22.03 | Property | Park Fletcher I & II | 10,150,000 | 1/4/2018 | 69.2% | 1/1/2018 | NAP | NAP | Belcan Engineering Group, Inc. | 26,730 | |||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 33,900,000 | 2/3/2018 | 68.1% | 62.8% | 95.6% | 1/30/2018 | NAP | NAP | Whole Foods Market | 35,832 | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 27,900,000 | 2/21/2020 | 68.8% | 61.3% | 96.1% | 2/8/2018 | NAP | NAP | NAP | ||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 25,800,000 | 12/8/2017 | 69.8% | 64.2% | 93.9% | 2/1/2018 | NAP | NAP | NAP | ||
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 26,300,000 | 1/21/2018 | 65.7% | 53.5% | 94.7% | 1/18/2018 | NAP | NAP | Big Lots | 45,500 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 27,000,000 | 1/1/2020 | 62.9% | 52.2% | 82.5% | 12/31/2017 | 147.33 | 121.59 | NAP | ||
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 24,900,000 | 12/14/2017 | 68.2% | 51.6% | 95.3% | 3/1/2018 | NAP | NAP | Sedgwick Claims Management | 70,704 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 28,000,000 | 2/1/2018 | 57.1% | 53.3% | 82.4% | 1/31/2018 | 96.44 | 79.42 | NAP | ||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 23,100,000 | 12/30/2017 | 63.9% | 63.9% | 94.1% | 2/1/2018 | NAP | NAP | Publix | 45,600 | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 22,000,000 | 11/21/2017 | 59.5% | 54.1% | 94.9% | 1/1/2018 | NAP | NAP | State of California - Dept of Health | 10,919 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 19,500,000 | 12/18/2017 | 61.5% | 61.5% | 92.3% | 1/1/2018 | NAP | NAP | Golden Gate Urology | 5,149 | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 72,500,000 | 11/13/2017 | 63.4% | 55.9% | 99.2% | 10/5/2017 | NAP | NAP | NAP | ||
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 10,000,000 | 11/24/2017 | 73.3% | 58.7% | 81.3% | 4/1/2018 | NAP | NAP | Dollar World | 5,266 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | 10,500,000 | 11/21/2017 | 68.6% | 58.1% | 89.4% | 12/31/2017 | NAP | NAP | NAP | ||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 13,000,000 | 1/1/2019 | 54.0% | 48.0% | 70.8% | 11/30/2017 | 123.49 | 87.43 | NAP | ||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 12,770,000 | 11/20/2017 | 54.8% | 51.6% | 83.9% | 1/29/2018 | NAP | NAP | Free People | 10,950 | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 18,600,000 | 11/7/2017 | 37.0% | 15.5% | 100.0% | NAP | NAP | NAP | NAP | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 6,380,000 | 1/8/2018 | 67.4% | 63.3% | 84.7% | 1/8/2018 | NAP | NAP | NAP | ||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 7,850,000 | 11/7/2017 | 57.0% | 46.6% | 100.0% | 4/6/2018 | NAP | NAP | Seven Steakhouse | 30,977 | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 6,290,000 | 1/30/2018 | 68.6% | 56.8% | 100.0% | 12/31/2017 | NAP | NAP | NAP | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 6,550,000 | 1/17/2018 | 55.6% | 46.1% | 100.0% | 4/6/2018 | NAP | NAP | CVS | 13,275 | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 5,130,000 | 12/13/2017 | 66.3% | 58.4% | 86.7% | 2/28/2018 | NAP | NAP | Lakeside Market | 3,837 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 5,500,000 | 11/17/2017 | 49.1% | 47.8% | 100.0% | 11/1/2017 | NAP | NAP | Ocean Bank | 2,150 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | 4,140,000 | 1/11/2018 | 64.4% | 53.6% | 100.0% | NAP | NAP | NAP | NAP |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 11/30/2027 | Ranker, Inc. | 12,884 | 3/31/2020 | Early Sullivan Wright Gizer & McRae LLP | 12,801 | 12/31/2026 | Nikon Inc. | 10,576 | 10/31/2020 | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | NAP | NAP | NAP | ||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | |||||||||||
3.01 | Property | Aliso Viejo Commerce Center | 10/31/2025 | Trusted Tire & Service | 5,280 | 3/31/2025 | Big O Tires, LLC | 3,925 | 7/31/2023 | Aliso Foreign Car | 3,740 | 12/31/2022 | |||
3.02 | Property | Transpark Commerce | 9/30/2024 | FCA US, LLC | 27,965 | 7/31/2028 | Xerox Corporation | 8,090 | 1/31/2022 | L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC | 5,576 | 5/31/2019 | |||
3.03 | Property | Wimbledon | 9/30/2024 | Desert Valley Medical Group | 14,636 | 6/30/2021 | St. Joseph Heritage Healthcare | 13,610 | 1/31/2020 | RadNet Management, Inc. | 8,176 | 11/30/2022 | |||
3.04 | Property | Palmdale Place | 10/31/2046 | CDC | 9,809 | 8/31/2022 | Department of Mental Health | 9,255 | MTM | Women, Infants & Children | 7,000 | 3/31/2018 | |||
3.05 | Property | Sierra Gateway | 2/29/2020 | GSA (United States of America) | 8,892 | 1/14/2019 | BAE Systems Tech. Solutions | 8,525 | 4/30/2019 | GSA (United States of America) | 4,996 | 5/16/2025 | |||
3.06 | Property | Fresno Industrial Center | 5/31/2020 | Baker Distributing Co., LLC | 50,107 | 8/31/2023 | San Joaquin Stairs, Inc. | 12,500 | 10/31/2022 | Amarr Company Inc. | 12,500 | 7/31/2020 | |||
3.07 | Property | Upland Freeway | 1/31/2019 | SWAAD of India | 12,814 | 2/28/2025 | Lamps Plus | 11,120 | 12/31/2018 | GSA (United States of America) | 9,666 | 1/31/2022 | |||
3.08 | Property | Commerce Corporate Center | 9/30/2018 | RGN-Commerce I, LLC | 12,924 | 2/29/2028 | PIA-SC Insurance Services, Inc | 12,924 | 11/30/2021 | MJIC, Inc. | 8,850 | 12/31/2023 | |||
3.09 | Property | Moreno Valley | 5/31/2018 | Iglesia Rios De Agua Viva - MV | 6,100 | 9/30/2018 | Pulido's Wheels and Tires | 5,967 | 11/30/2022 | Payless Auto Care | 4,550 | 3/31/2025 | |||
3.10 | Property | Airport One Office Park | 4/30/2025 | NAP | NAP | NAP | |||||||||
3.11 | Property | Colton Courtyard | 12/31/2027 | Goodwill Industries of So. CA | 13,000 | 5/31/2021 | Tire Guys | 6,208 | 10/31/2020 | Hand Car Wash USA | 4,000 | 1/31/2020 | |||
3.12 | Property | The Abbey Center | 1/31/2023 | Karl T. Anderson | 3,241 | 3/31/2019 | Lawyers Title Company | 3,013 | 12/31/2021 | West Dermatology and Surgery Medical Group | 2,875 | 3/31/2019 | |||
3.13 | Property | Upland Commerce Center | 12/31/2025 | Dollar Tree | 12,883 | 1/31/2022 | Quest Diagnostics | 3,316 | 4/30/2020 | Gia Monae | 2,996 | 4/30/2024 | |||
3.14 | Property | Diamond Bar | 9/30/2026 | Blooming Bay, Inc. | 5,200 | 8/31/2024 | Red Dragon Karate | 2,325 | 8/31/2022 | Intiraymi Restaurant | 1,190 | 2/28/2021 | |||
3.15 | Property | Atlantic Plaza | 4/30/2026 | Kim's Beauty Supply | 5,756 | 1/31/2020 | The City of Long Beach | 4,079 | 1/15/2021 | Laundromat | 2,870 | 6/30/2027 | |||
3.16 | Property | Ming Office Park | 3/31/2023 | Ordiz Melby Architects, Inc. | 5,255 | 7/31/2018 | Insight Enviro. Consultants, Inc. | 4,418 | 11/30/2019 | Swanson Engineering | 3,690 | 7/31/2019 | |||
3.17 | Property | 10th Street Commerce Center | 11/30/2025 | Edwards Federal Credit Union | 8,520 | 12/31/2020 | Medrano's Restaurant | 7,010 | 6/30/2022 | Texas Cattle Company | 6,480 | 3/31/2024 | |||
3.18 | Property | Cityview Plaza | 5/31/2020 | Co-Sales Company | 5,386 | 12/31/2022 | CARD | 4,739 | 5/31/2020 | Behavioral Support Partnership | 4,528 | 11/30/2022 | |||
3.19 | Property | Garden Grove Town Center | 11/30/2024 | Orange County Medical Management | 4,850 | 3/31/2022 | Los Cotijas Mexican Grill | 2,360 | 8/31/2020 | NAP | |||||
3.20 | Property | 30th Street Commerce Center | 12/31/2022 | Palmdale Premier Dental Care | 2,160 | 7/31/2018 | Emely's Store Water & More | 1,660 | 3/31/2020 | Amer. Medical Response | 1,420 | 7/31/2021 | |||
3.21 | Property | Mt. Vernon Commerce Center | 5/31/2019 | Heritage Bible Church | 4,081 | 2/28/2023 | In Roads Creative Programs | 3,508 | 7/31/2022 | Child ADVS of San Bernardino | 2,910 | 6/30/2020 | |||
3.22 | Property | Anaheim Stadium Industrial | 1/31/2019 | Block Tops, Inc. | 17,280 | 3/31/2020 | Dept. of Food & Agriculture | 14,040 | 12/31/2018 | Optical Science Company | 12,000 | 2/28/2023 | |||
3.23 | Property | 25th Street Commerce Center | 6/30/2023 | Palm Plaza Pet Hospital, LLC | 2,588 | 4/30/2021 | Shandra's Thai Cuisine | 2,200 | 7/31/2023 | Shears By Friends Beauty Salon | 2,200 | 11/30/2025 | |||
3.24 | Property | Fresno Airport | 4/30/2021 | GSA (United States of America) | 3,000 | 8/5/2021 | Briggs Field Services, Inc. | 2,668 | MTM | Fresno Yosemite Health Care | 2,600 | 5/31/2021 | |||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 2/28/2023 | H&M | 24,440 | 1/31/2029 | XXI Forever | 22,996 | 1/31/2025 | Victoria's Secret | 14,798 | 1/31/2025 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | NAP | NAP | NAP | ||||||||
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | NAP | NAP | NAP | ||||||||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 6/30/2031 | CrossFit LLC | 3,446 | 11/30/2018 | Staghorn Steakhouse | 2,450 | 4/30/2020 | NAP | |||
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 12/31/2042 | Mountainside Fitness | 17,485 | 3/31/2027 | Compass | 16,800 | 12/31/2031 | Honor Health | 5,736 | 7/31/2027 | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 2/6/2029 | Verizon New England | 314,981 | 12/31/2023; 5/31/2024 | Arris Technology, Inc. | 143,594 | 4/30/2027 | Vantiv eCommerce, LLC | 63,924 | 12/31/2021 | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | NAP | NAP | NAP | ||||||||
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | |||||||||||
11.01 | Property | Rochester Marriott | NAP | NAP | NAP | ||||||||||
11.02 | Property | Kahler Grand | NAP | NAP | NAP | ||||||||||
11.03 | Property | Kahler Inn & Suites | NAP | NAP | NAP | ||||||||||
11.04 | Property | Residence Inn Rochester | NAP | NAP | NAP | ||||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | |||||||||||
12.01 | Property | Greystone Park | 5/31/2022 | DCI Consultants | 34,422 | 9/30/2021 | Tote Maritime - Sea Star Line, LLC | 30,018 | 11/17/2018 | Renaissance Behavioral Health | 14,054 | 2/28/2021 | |||
12.02 | Property | The Meridian at Deerwood Park | 12/31/2019 | NAP | NAP | NAP | |||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 2/28/2057 | NAP | NAP | NAP | |||||||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | |||||||||||
14.01 | Property | 1735 Jersey Avenue | 1/31/2027 | NAP | NAP | NAP | |||||||||
14.02 | Property | 152 Ridge Road | 11/30/2025 | NAP | NAP | NAP | |||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 9/30/2022 | Superior Exhibits & Design, Inc. | 93,665 | 7/31/2023 | Groot Industries, Inc. | 79,617 | 10/31/2021 | Atlas Material Testing Technololy, LLC | 75,000 | 6/30/2024 | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 12/31/2024 | Charles Komar & Sons | 159,341 | 12/31/2031 | NAP | NAP | |||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 4/30/2033 | Life Time Fitness | 116,524 | 11/30/2037 | CCRM | 17,936 | 5/31/2032 | Boylston Street Dental | 8,725 | 4/30/2033 | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 9/30/2029 | NAP | NAP | NAP | |||||||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 7/31/2019 | Big Fin Seafood Kitchen | 7,875 | 7/31/2019 | Bravo! Cucina Italiana | 7,500 | 12/10/2018 | Urbain 40 | 7,000 | 5/30/2020 | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | NAP | NAP | NAP | ||||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 11/30/2037 | NAP | NAP | NAP | |||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | |||||||||||
22.01 | Property | Oak Creek Center | 12/31/2022 | Global Eagle Entertainment, Inc. | 23,320 | 2/28/2025 | Cinch Connectors, Inc. | 22,915 | 12/31/2022 | Power Wellness Management, LLC | 19,924 | 2/29/2024 | |||
22.02 | Property | Oakmont Center | 4/30/2024 | Gamma Technologies, LLC | 27,243 | 6/30/2022 | Charles Hall Construction LLC | 12,312 | 1/31/2024 | Portfolio Hotels & Resorts, LLC | 7,437 | 12/31/2021 | |||
22.03 | Property | Park Fletcher I & II | 8/31/2018 | Cummins Crosspoint, LLC | 11,668 | 2/28/2018 | Commissioning Agents, Inc. | 10,223 | 12/31/2024 | Lionbridge Technologies, Inc. | 10,061 | 12/31/2020 | |||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 8/31/2034 | DSW | 17,500 | 1/31/2025 | Guitar Center | 12,355 | 1/31/2025 | Fifth Season Gardening | 11,780 | 11/30/2020 | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | NAP | NAP | NAP | ||||||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | NAP | NAP | NAP | ||||||||
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 1/31/2022 | LA Fitness | 45,000 | 12/31/2023 | Jumping World | 38,144 | 1/31/2026 | Great Gig Productions | 6,582 | 11/30/2018 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | NAP | NAP | NAP | ||||||||
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 9/30/2022 | TALX UCM Services | 36,549 | 12/31/2020 | Caresource Management Group | 20,733 | 1/14/2027 | Eagle Research Group, Inc. | 10,259 | 10/31/2018 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | NAP | NAP | NAP | ||||||||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 12/31/2036 | Phenix Salon Suites | 4,800 | 3/31/2027 | St. Vincent's Health System | 3,600 | 6/30/2027 | Alabama Sleep Therapy | 3,600 | 7/31/2022 | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 12/31/2021 | ADT | 8,402 | 10/31/2021 | State of California - DMV | 6,381 | 4/30/2022 | Cureline | 5,916 | 11/30/2024 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 7/31/2023 | Whitney R. Johnson, D.D.S | 2,900 | 5/31/2022 | Sutter East Bay Medical Foundation | 2,677 | 12/31/2018 | Robert A. Eppley, M.D. | 2,636 | 6/30/2019 | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | NAP | NAP | NAP | ||||||||
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 12/14/2020 | Round Table Pizza | 4,346 | 4/30/2019 | Natomas Bike Shop | 2,584 | 3/31/2019 | Natomas Fabric & Grocery | 2,500 | 4/30/2023 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | NAP | NAP | NAP | ||||||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | NAP | NAP | NAP | ||||||||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 1/31/2028 | Salon Lofts Group | 4,680 | 2/29/2028 | NAP | NAP | |||||
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | NAP | NAP | NAP | ||||||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | NAP | NAP | NAP | ||||||||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 12/31/2026 | NAP | NAP | NAP | |||||||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | NAP | NAP | NAP | ||||||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 1/31/2041 | NAP | NAP | NAP | |||||||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 7/31/2021 | Hope City Church | 3,030 | 12/31/2018 | Simon's Restaurant | 2,500 | 5/31/2019 | Luciano's | 2,295 | 12/31/2018 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 3/2/2027 | Jon Smith Subs | 1,200 | 8/1/2027 | Bella Mia | 1,000 | 6/30/2022 | NAP | |||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | NAP | NAP | NAP |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | Taban | 10,532 | 3/31/2028 | 10/27/2017 | No | NAP | 10/30/2017 | 10/27/2017 | 19% | No | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | NAP | 10/25/2017 | No | NAP | 10/25/2017 | NAP | NAP | No | |||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | No | ||||||||||
3.01 | Property | Aliso Viejo Commerce Center | Mission Auto Service | 3,520 | 8/31/2023 | 12/15/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 10% | No | |||
3.02 | Property | Transpark Commerce | National Holistic Institute, Inc. | 5,218 | 8/31/2024 | 12/7/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | |||
3.03 | Property | Wimbledon | El Dorado Broadcasters LLC | 4,568 | 4/30/2021 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | |||
3.04 | Property | Palmdale Place | Kai's Justice Learning Academy | 6,245 | 3/31/2023 | 12/11/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | |||
3.05 | Property | Sierra Gateway | Montrose Travel | 4,880 | 2/28/2019 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 19% | No | |||
3.06 | Property | Fresno Industrial Center | Circuit Solutions, Inc. | 7,500 | 10/31/2019 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 9% | No | |||
3.07 | Property | Upland Freeway | Kelly Paper Company | 8,264 | 11/30/2018 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 13% | No | |||
3.08 | Property | Commerce Corporate Center | Pride Intermodal Inc. | 3,977 | 7/31/2023 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 16% | No | |||
3.09 | Property | Moreno Valley | El Surtidor Candy & Supplies | 4,080 | 10/31/2021 | 12/15/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 16% | No | |||
3.10 | Property | Airport One Office Park | NAP | 12/11/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | |||||
3.11 | Property | Colton Courtyard | The Abbey Management Co | 3,715 | 5/31/2018 | 12/15/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 18% | No | |||
3.12 | Property | The Abbey Center | Southern Cal Desert Retina | 2,726 | 8/31/2020 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 13% | No | |||
3.13 | Property | Upland Commerce Center | 3D Nail | 2,617 | 4/30/2024 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | |||
3.14 | Property | Diamond Bar | State Farm Insurance | 1,130 | 5/31/2021 | 12/14/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 12% | No | |||
3.15 | Property | Atlantic Plaza | Mother's Nutritional Center, Inc. | 2,158 | 2/28/2023 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 19% | No | |||
3.16 | Property | Ming Office Park | Dr. Raul Mendoza | 3,370 | 11/30/2020 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | |||
3.17 | Property | 10th Street Commerce Center | Round Table Pizza | 3,000 | 12/31/2021 | 12/15/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 10% | No | |||
3.18 | Property | Cityview Plaza | Favorday | 4,281 | 4/30/2022 | 12/6/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 11% | No | |||
3.19 | Property | Garden Grove Town Center | NAP | 12/6/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 14% | No | |||||
3.20 | Property | 30th Street Commerce Center | Louie's Cleaners | 1,400 | 10/31/2018 | 12/15/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | |||
3.21 | Property | Mt. Vernon Commerce Center | New Life Center Christian Church | 1,911 | 7/31/2022 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 16% | No | |||
3.22 | Property | Anaheim Stadium Industrial | NAP | 12/6/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | |||||
3.23 | Property | 25th Street Commerce Center | NAP | 12/6/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 15% | No | |||||
3.24 | Property | Fresno Airport | Silver Air, LLC | 1,641 | 2/28/2020 | 12/8/2017 | No | NAP | 12/8/2017 | 12/8/2017 | 3% | No | |||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | Pottery Barn | 10,299 | 1/31/2020 | 2/22/2018 | No | NAP | 12/21/2017 | NAP | NAP | No | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | NAP | 10/19/2016 | No | NAP | 10/19/2016 | 10/17/2016 | 14% | No | |||
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | NAP | 11/2/2017 | No | NAP | 11/2/2017 | 11/2/2017 | 13% | No | |||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | NAP | 1/11/2018 | No | NAP | 1/10/2018 | NAP | NAP | No | |||
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | NAP | 11/28/2017 | No | NAP | 11/21/2017 | NAP | NAP | No | |||
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | GSA - IRS | 36,752 | 8/14/2026 | 1/10/2018 | No | NAP | 10/6/2017 | NAP | NAP | No | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | NAP | 5/22/2017 | No | NAP | 5/22/2017 | NAP | NAP | No | |||
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | No | ||||||||||
11.01 | Property | Rochester Marriott | NAP | 10/26/2017 | No | NAP | 10/26/2017 | NAP | NAP | No | |||||
11.02 | Property | Kahler Grand | NAP | 10/26/2017 | No | NAP | 10/26/2017 | NAP | NAP | No | |||||
11.03 | Property | Kahler Inn & Suites | NAP | 10/26/2017 | No | NAP | 10/26/2017 | NAP | NAP | No | |||||
11.04 | Property | Residence Inn Rochester | NAP | 10/26/2017 | No | NAP | 10/26/2017 | NAP | NAP | No | |||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | No | ||||||||||
12.01 | Property | Greystone Park | Magellan Academies | 13,720 | 7/31/2022 | 2/13/2018 | No | NAP | 2/13/2018 | NAP | NAP | No | |||
12.02 | Property | The Meridian at Deerwood Park | NAP | 2/12/2018 | No | NAP | 2/12/2018 | NAP | NAP | No | |||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | NAP | 12/15/2017 | No | NAP | 12/14/2017 | NAP | NAP | No | |||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | No | ||||||||||
14.01 | Property | 1735 Jersey Avenue | NAP | 1/18/2018 | No | NAP | 1/31/2018 | NAP | NAP | No | |||||
14.02 | Property | 152 Ridge Road | NAP | 8/28/2017 | No | NAP | 8/25/2017 | NAP | NAP | No | |||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | Craftsman Custom Metlas, LLC | 65,082 | 1/31/2019 | 2/21/2018 | No | NAP | 2/21/2018 | NAP | NAP | No | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | NAP | 9/6/2017 | No | NAP | 9/6/2017 | NAP | NAP | No | |||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | Newton - Wellesley Hospital | 6,185 | 12/31/2027 | 12/11/2017 | No | NAP | 11/30/2017 | NAP | NAP | No | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | NAP | 1/22/2018 | No | NAP | 1/22/2018 | NAP | NAP | No | |||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | Orlando Ballet School | 6,300 | 12/31/2020 | 12/11/2017 | No | NAP | 1/17/2018 | NAP | NAP | No | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | NAP | 1/12/2018 | No | NAP | 1/12/2018 | NAP | NAP | No | |||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | NAP | 11/29/2017 | No | NAP | 11/29/2017 | NAP | NAP | No | |||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | No | ||||||||||
22.01 | Property | Oak Creek Center | Scientel Solutions | 18,257 | 6/30/2020 | 1/5/2018 | No | NAP | 1/3/2018 | NAP | NAP | No | |||
22.02 | Property | Oakmont Center | Andrew Harper, LLC | 7,099 | 2/28/2020 | 12/29/2017 | No | NAP | 12/29/2017 | NAP | NAP | No | |||
22.03 | Property | Park Fletcher I & II | Zenith American Solutions, Inc. | 8,732 | 12/31/2019 | 1/19/2018 | No | NAP | 1/19/2018 | NAP | NAP | No | |||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | Versona Accessories | 7,215 | 1/31/2026 | 1/12/2018 | No | NAP | 1/16/2018 | NAP | NAP | No | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | NAP | 11/30/2017 | No | NAP | 12/1/2017 | NAP | NAP | No | |||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | NAP | 12/18/2017 | No | NAP | 12/15/2017 | NAP | NAP | No | |||
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | Café Istanbul | 6,400 | 3/31/2020 | 1/23/2018 | No | NAP | 1/23/2018 | NAP | NAP | No | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | NAP | 1/16/2018 | No | NAP | 1/15/2018 | 1/15/2018 | 5% | No | |||
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | Indiana Wesleyan University | 9,110 | 3/31/2023 | 12/21/2017 | No | NAP | 12/20/2017 | NAP | NAP | No | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | NAP | 2/13/2018 | No | NAP | 2/13/2018 | NAP | NAP | No | |||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | Baha Burger | 2,400 | 8/31/2027 | 12/27/2017 | No | NAP | 12/27/2017 | NAP | NAP | No | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | Colin Gordon & Associates | 5,322 | 8/31/2018 | 12/6/2017 | No | NAP | 12/6/2017 | 12/5/2017 | 16% | No | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | East Bay Pediatric Group | 2,453 | 12/31/2022 | 12/28/2017 | No | NAP | 12/28/2017 | 12/28/2017 | 19% | No | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | NAP | 10/19/2017 | No | NAP | 10/18/2017 | NAP | NAP | No | |||
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | Natomas Liquor | 2,480 | 10/31/2020 | 11/17/2017 | No | NAP | 11/14/2017 | 11/13/2017 | 11% | No | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | NAP | 2/5/2018 | No | NAP | 1/31/2018 | 1/31/2018 | NAP | No | |||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | NAP | 12/26/2017 | No | NAP | 12/22/2017 | NAP | NAP | No | |||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | NAP | 11/30/2017 | No | NAP | 11/22/2017 | NAP | NAP | No | |||
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | NAP | 11/17/2017 | No | NAP | 11/16/2017 | NAP | NAP | No | |||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | NAP | 1/12/2018 | No | NAP | 1/12/2018 | NAP | NAP | No | |||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | NAP | 11/10/2017 | No | NAP | 11/9/2017 | NAP | NAP | No | |||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | NAP | 10/25/2017 | No | NAP | 10/25/2017 | NAP | NAP | No | |||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | NAP | 1/17/2018 | No | NAP | 1/16/2018 | NAP | NAP | No | |||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | Weight Watchers | 1,890 | 10/31/2020 | 1/16/2018 | No | NAP | 12/21/2017 | 1/17/2018 | 12% | No | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | NAP | 11/29/2017 | No | NAP | 11/29/2017 | NAP | NAP | No | |||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | NAP | 1/17/2018 | No | NAP | 1/17/2018 | NAP | NAP | No |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 343,538 | 85,885 | 0 | 0 | 0 | 4,251 | 0 | 1,774,734 | 25,504 | 750,000 | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 0 | 219,172 | 0 | 0 | 0 | 35,400 | 1,000,000 | 8,000,000 | 0 | 5,000,000 | |
3.01 | Property | Aliso Viejo Commerce Center | |||||||||||||
3.02 | Property | Transpark Commerce | |||||||||||||
3.03 | Property | Wimbledon | |||||||||||||
3.04 | Property | Palmdale Place | |||||||||||||
3.05 | Property | Sierra Gateway | |||||||||||||
3.06 | Property | Fresno Industrial Center | |||||||||||||
3.07 | Property | Upland Freeway | |||||||||||||
3.08 | Property | Commerce Corporate Center | |||||||||||||
3.09 | Property | Moreno Valley | |||||||||||||
3.10 | Property | Airport One Office Park | |||||||||||||
3.11 | Property | Colton Courtyard | |||||||||||||
3.12 | Property | The Abbey Center | |||||||||||||
3.13 | Property | Upland Commerce Center | |||||||||||||
3.14 | Property | Diamond Bar | |||||||||||||
3.15 | Property | Atlantic Plaza | |||||||||||||
3.16 | Property | Ming Office Park | |||||||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||||||
3.18 | Property | Cityview Plaza | |||||||||||||
3.19 | Property | Garden Grove Town Center | |||||||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||||||
3.24 | Property | Fresno Airport | |||||||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 0 | 0 | 0 | 0 | 0 | 0 | 274,500 | 0 | 0 | 1,647,000 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 0 | 0 | 44,350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 220,266 | 73,422 | 0 | 0 | 0 | 0 | 0 | 852,848 | 0 | 0 | |
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 240,000 | 240,000 | 0 | 0 | 0 | 18,704 | 0 | 0 | 110,021 | 3,960,762 | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 496,816 | 248,408 | 335,774 | 33,894 | 0 | 0 | 0 | 0 | 0 | 0 | |
11.01 | Property | Rochester Marriott | |||||||||||||
11.02 | Property | Kahler Grand | |||||||||||||
11.03 | Property | Kahler Inn & Suites | |||||||||||||
11.04 | Property | Residence Inn Rochester | |||||||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 275,378 | 55,076 | 0 | 0 | 6,876 | 6,876 | 247,541 | 22,108 | 22,108 | 795,900 | |
12.01 | Property | Greystone Park | |||||||||||||
12.02 | Property | The Meridian at Deerwood Park | |||||||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 86,623 | 43,311 | 28,469 | 14,235 | 0 | 7,231 | 0 | 0 | 9,565 | 0 | |
14.01 | Property | 1735 Jersey Avenue | |||||||||||||
14.02 | Property | 152 Ridge Road | |||||||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 376,669 | 125,556 | 0 | 0 | 7,308 | 7,308 | 0 | 1,250,000 | 0 | 750,000 | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 0 | 0 | 100,000 | 0 | 0 | 0 | 172,663 | 0 | 0 | 2,589,948 | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 31,961 | 31,961 | 0 | 0 | 0 | 4,459 | 0 | 0 | 8,918 | 856,096 | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 81,387 | 40,694 | 9,056 | 4,528 | 0 | 2,015 | 0 | 1,000,000 | 11,447 | 0 | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 79,117 | 39,559 | 0 | 0 | 7,200 | 7,200 | 259,200 | 0 | 0 | 0 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 959,012 | 119,877 | 0 | 0 | 0 | 18,269 | 0 | 2,250,000 | 73,761 | 3,000,000 | |
22.01 | Property | Oak Creek Center | |||||||||||||
22.02 | Property | Oakmont Center | |||||||||||||
22.03 | Property | Park Fletcher I & II | |||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 66,172 | 16,543 | 10,080 | 1,008 | 40,603 | 1,623 | 58,433 | 0 | 8,116 | 292,165 | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 181,069 | 30,178 | 19,914 | 6,638 | 0 | 7,458 | 0 | 0 | 0 | 0 | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 63,802 | 21,267 | 0 | 0 | 0 | 8,190 | 0 | 0 | 0 | 0 | |
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 71,722 | 11,954 | 0 | 0 | 0 | 3,126 | 112,536 | 200,000 | 12,655 | 500,000 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 79,170 | 13,195 | 14,033 | 7,016 | 0 | 18,884 | 0 | 0 | 0 | 0 | |
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 299,002 | 74,751 | 0 | 0 | 0 | 3,051 | 0 | 70,673 | 29,054 | 500,000 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 194,600 | 32,434 | 0 | 0 | 30,984 | 1/12th of 4% of the annual gross income from operations | 0 | 0 | 0 | 0 | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 83,923 | 13,987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 48,721 | 12,180 | 0 | 0 | 0 | 1,488 | 35,702 | 34,980 | 14,876 | 357,020 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 0 | 14,135 | 11,521 | 1,280 | 100,000 | 0 | 25,000 | 515,000 | 0 | 350,000 | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 291,420 | 116,810 | 0 | 0 | 11,375 | 11,375 | 0 | 0 | 0 | 0 | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 56,494 | 11,299 | 0 | Springing | 0 | 928 | 22,263 | 60,000 | 7,885 | 189,237 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | 9,709 | 3,236 | 1,557 | 783 | 0 | 581 | 0 | 0 | 0 | 0 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 57,723 | 9,620 | 13,230 | 2,646 | 0 | 10,121 | 0 | 0 | 0 | 0 | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 2,445 | 2,445 | 6,391 | 533 | 0 | 233 | 0 | 200,000 | 0 | 0 | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 0 | 0 | 10,753 | 1,536 | 0 | 0 | 0 | 0 | 0 | 0 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 32,523 | 6,505 | 1,320 | 440 | 56,000 | 584 | 0 | 0 | 0 | 0 | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 38,572 | 12,857 | 3,312 | 1,656 | 0 | 387 | 0 | 0 | 2,585 | 200,000 | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 9,255 | 4,628 | 36,476 | 3,040 | 0 | 3,366 | 0 | 0 | 0 | 0 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 3,971 | 3,971 | 2,537 | 999 | 32,500 | 1,149 | 13,786 | 75,000 | 4,739 | 142,164 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 8,177 | 8,177 | 4,021 | 503 | 0 | 54 | 0 | 0 | 1,447 | 0 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | Borrower Name |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 0 | 0 | 18,750 | 0 | 0 | 0 | 499,291 | 0 | Free Rent Reserve | Wilshire West Tower One, LLC, Wilshire West Tower Two, LLC, Wilshire West Tower Three, LLC and Wilshire West Tower Four, LLC | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 0 | 0 | 186,208 | 0 | 0 | 0 | 0 | 0 | 140 South Van Dorn Street (VA) Owner, LLC | ||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 0 | 0 | 977,151 | 0 | 0 | 0 | 3,886,764 | 109,872 | Outstanding TI/LC Obligations Reserve (Upfront: $1,559,061); Free Rent Reserve (Upfront: $1,107,960); Ground Lease Extension Reserve (Upfront: $1,000,000); Ground Lease Reserve (Upfront: $219,743; Monthly: $109,872) | AP-Lancaster LLC, AP-25th Street LLC, AP-Palmdale II LLC, AP-Donald Douglas LLC, AP-Aliso Viejo LLC, AP-Anaheim LLC, AP-Atlantic LLC, AP-Cityview LLC, AP-Colton LLC, AP-Commerce LLC, AP-Diamond Bar LLC, AP-Fresno Airport LLC, AP-Fresno Industrial LLC, AP-Garden Grove LLC, AP-Ming LLC, AP-Moreno Valley LLC, AP-Mt. Vernon LLC, AP-Palmdale Place LLC, AP-Palmdale Place II LLC, AP-Sierra LLC, AP-Farrell Ramon LLC, AP-Transpark Office LLC, AP-Upland LLC, AP-Upland Freeway Center LLC, AP-Victorville - Jasmine LLC, AP-Victorville - Village LLC and AP-Victorville - Office LLC | |
3.01 | Property | Aliso Viejo Commerce Center | |||||||||||||
3.02 | Property | Transpark Commerce | |||||||||||||
3.03 | Property | Wimbledon | |||||||||||||
3.04 | Property | Palmdale Place | |||||||||||||
3.05 | Property | Sierra Gateway | |||||||||||||
3.06 | Property | Fresno Industrial Center | |||||||||||||
3.07 | Property | Upland Freeway | |||||||||||||
3.08 | Property | Commerce Corporate Center | |||||||||||||
3.09 | Property | Moreno Valley | |||||||||||||
3.10 | Property | Airport One Office Park | |||||||||||||
3.11 | Property | Colton Courtyard | |||||||||||||
3.12 | Property | The Abbey Center | |||||||||||||
3.13 | Property | Upland Commerce Center | |||||||||||||
3.14 | Property | Diamond Bar | |||||||||||||
3.15 | Property | Atlantic Plaza | |||||||||||||
3.16 | Property | Ming Office Park | |||||||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||||||
3.18 | Property | Cityview Plaza | |||||||||||||
3.19 | Property | Garden Grove Town Center | |||||||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||||||
3.24 | Property | Fresno Airport | |||||||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 0 | 0 | 0 | 0 | 0 | 0 | 4,627,403 | 0 | Unfunded Obligations Reserve | TVO Mall Owner LLC | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 0 | 0 | 0 | 0 | 0 | 0 | 10,000,000 | 0 | Window Replacement Reserve | CDC San Francisco LLC | |
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fair Oaks SPE, LLC | ||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Walsam 36 Delaware LLC | ||
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Corporate Properties Tempe SPE, L.L.C. | ||
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 0 | 0 | 0 | 0 | 0 | 0 | 6,500,000 | 0 | Free Rent Reserve | CH LH CrossPoint Owner LLC | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 0 | 0 | 0 | 0 | 0 | 0 | 10,000,000 | 0 | Performance Holdback Reserve | CWI 2 Charlotte Hotel, LP | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 0 | 0 | 45,563 | 0 | 0 | 0 | 300,000 | 500,000 | Seasonality Reserve (Upfront: $300,000); Renovation Reserve (Monthly: $500,000) | KAH 20 2nd Avenue LLC, KINN 9 3rd Avenue LLC, MAR 1st Avenue SW LLC and RES 441 Center Street LLC | |
11.01 | Property | Rochester Marriott | |||||||||||||
11.02 | Property | Kahler Grand | |||||||||||||
11.03 | Property | Kahler Inn & Suites | |||||||||||||
11.04 | Property | Residence Inn Rochester | |||||||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 0 | 0 | 0 | 0 | 0 | 0 | 4,000,000 | 0 | DB Reserve (Cap of $5,000,000) | CD119 Greystone, LLC and CD119 Meridian, LLC | |
12.01 | Property | Greystone Park | |||||||||||||
12.02 | Property | The Meridian at Deerwood Park | |||||||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Houmer LLC, 599 LLC, 599 Broadway LLC and 599 Associates LLC | ||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 0 | 0 | 57,240 | 0 | 0 | 0 | 0 | 0 | 1735 Jersey Avenue Property LLC and 152 Ridge Road Property LLC | ||
14.01 | Property | 1735 Jersey Avenue | |||||||||||||
14.02 | Property | 152 Ridge Road | |||||||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 0 | 0 | 532,938 | 0 | 0 | 0 | 368,711 | 0 | Free Rent Reserve ($73,870.40); Outstanding TI/LC Reserve ($294,840.45) | Chicago Dry LL, LLC | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 0 | 0 | 198,000 | 0 | 0 | 0 | 291,238 | 0 | Lord Abbett CAM Reserve | 90 Hudson Waterfront, LLC | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 0 | 0 | 0 | 0 | 0 | 0 | 23,558,259 | 0 | Outstanding TI Reserve ($21,161,047); Free Rent Reserve ($2,397,212) | Atrium Wellness Center II, LLC | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 0 | 0 | 0 | 0 | 0 | 0 | 21,278 | 21,278 | Condominium Reserve | Thor 907 Market FM LLC and Thor 907 Market Street LLC | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 0 | 0 | 47,500 | 0 | 0 | 0 | 0 | 0 | Concorde Dellagio Center, LLC and Charal Dellagio Center, LLC | ||
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 0 | 0 | 0 | 0 | 0 | 0 | 1,003,000 | 0 | Upgrade Reserve | Midland Mesquite Terraces Apartment Community, LLC | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Brookmed Partners Fee LLC | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 0 | 0 | 1,205,258 | 0 | 0 | 0 | 2,332,602 | 0 | Unfunded Obligations Reserve | Fletcher Indianapolis LP, Oak Creek Center Illinois Realty LP and 601 Oakmont Illinois Realty LP | |
22.01 | Property | Oak Creek Center | |||||||||||||
22.02 | Property | Oakmont Center | |||||||||||||
22.03 | Property | Park Fletcher I & II | |||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 0 | 0 | 0 | 0 | 0 | 0 | 328,348 | 0 | Unfunded Obligations Reserve ($299,250); Free Rent Reserve ($29,097.96) | ZH Asheville, LLC and Asheville Marketplace Holdings LLC | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 0 | 0 | 0 | 0 | 0 | 0 | 1,829,600 | 0 | Designated Replacement Reserve | VGSG 358, LLC and JRM Village Park LLC | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 0 | 0 | 25,594 | 0 | 0 | 0 | 0 | 0 | Brenda Niederst, LLC, Cross Creek Apartments LLC and Wyatt Investments LLC | ||
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 0 | 0 | 43,094 | 0 | 0 | 0 | 108,675 | 0 | Approved Leasing Expenses (Upfront: $54,675); Free Rent Reserve (Upfront: $54,000) | SFS Wade Green LLC and RTC Wade Green LLC | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 0 | PIP Reserve | Welcome Natomas, LLC | |
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 0 | 0 | 59,000 | 0 | 0 | 0 | 36,610 | 0 | Free Rent Reserve | One Mill Run LP | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 0 | 0 | 0 | 0 | 0 | 0 | 200,000 | 0 | Seasonality Reserve | LCP Hialeah Gardens Hospitality, LLC | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | 38,600 | 0 | Outstanding TI/LC Reserve | Patchwork Farms PB, LLC | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 0 | 0 | 68,750 | 0 | 0 | 0 | 34,980 | 0 | Outstanding Approved Leasing Reserve | CP6BT, LLC | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 0 | 0 | 8,750 | 0 | 0 | 0 | 85,855 | 0 | East Bay Pediatric TI Holdback Reserve | Huntmont Associates II, LLC | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 0 | 0 | 0 | 0 | 0 | 0 | 5,185,517 | 0 | Planned Capital Improvements Reserve ($5,083,948); Prepaid Rent Reserve ($101,569) | VIE at University Towers, LLC | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 0 | 0 | 93,545 | 0 | 0 | 0 | 21,370 | 0 | Free Rent Reserve ($13,530); Approved Leasing Reserve ($7,840) | San Juan Sacramento, LLC | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | I-40 Storage (DE), LLC | ||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 0 | 0 | 0 | 0 | 0 | 0 | 4,022,000 | 0 | PIP Reserve | Seal Indy NW, LLC | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 0 | 0 | 0 | 0 | 0 | 0 | 28,860 | 0 | Free Rent Reserve | 1101 Property Associates LLC | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Silver Development LLC | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 0 | 0 | 0 | 0 | 0 | 0 | 250,000 | 0 | Upfront Economic Reserve | First Neck Carmel LLC | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 Hennepin Holdings LLC | ||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 0 | 0 | 75,000 | 0 | 0 | 0 | 0 | 0 | Pecan Ridge Limited Partnership | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Burlingame Lawton LLC | ||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 0 | 0 | 10,938 | 0 | 0 | 0 | 0 | 0 | ARE Lakeridge Point DE, LLC | ||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 0 | 0 | 0 | 0 | 0 | 0 | 2,085 | 0 | Condo Assessment Reserve | Centro Retail Downtown LLC | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Burlingame Chicago LLC |
Benchmark 2018-B3 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal's New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | No | David Taban | Acquisition | 62,000,000 | 29,247,189 | 8,000,000 | 0 | 99,247,189 | 0 | 96,000,000 | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | No | CIM SMA I-B Investments, LLC | Acquisition | 150,000,000 | 79,774,092 | 0 | 0 | 229,774,092 | 0 | 227,750,000 | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | No | Donald G. Abbey | Refinance | 229,300,000 | 1,560,056 | 0 | 1,635,345 | 232,495,401 | 215,200,917 | 0 | |
3.01 | Property | Aliso Viejo Commerce Center | |||||||||||||
3.02 | Property | Transpark Commerce | |||||||||||||
3.03 | Property | Wimbledon | |||||||||||||
3.04 | Property | Palmdale Place | |||||||||||||
3.05 | Property | Sierra Gateway | |||||||||||||
3.06 | Property | Fresno Industrial Center | |||||||||||||
3.07 | Property | Upland Freeway | |||||||||||||
3.08 | Property | Commerce Corporate Center | |||||||||||||
3.09 | Property | Moreno Valley | |||||||||||||
3.10 | Property | Airport One Office Park | |||||||||||||
3.11 | Property | Colton Courtyard | |||||||||||||
3.12 | Property | The Abbey Center | |||||||||||||
3.13 | Property | Upland Commerce Center | |||||||||||||
3.14 | Property | Diamond Bar | |||||||||||||
3.15 | Property | Atlantic Plaza | |||||||||||||
3.16 | Property | Ming Office Park | |||||||||||||
3.17 | Property | 10th Street Commerce Center | |||||||||||||
3.18 | Property | Cityview Plaza | |||||||||||||
3.19 | Property | Garden Grove Town Center | |||||||||||||
3.20 | Property | 30th Street Commerce Center | |||||||||||||
3.21 | Property | Mt. Vernon Commerce Center | |||||||||||||
3.22 | Property | Anaheim Stadium Industrial | |||||||||||||
3.23 | Property | 25th Street Commerce Center | |||||||||||||
3.24 | Property | Fresno Airport | |||||||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | No | The Taubman Realty Group Limited Partnership | Recapitalization | 200,000,000 | See Footnote to Annex | 100,000,000 | 0 | 300,000,000 | See Footnote to Annex | 0 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | No | NAP | Refinance | 110,000,000 | 0 | 0 | 0 | 110,000,000 | 80,409,449 | 0 | |
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | No | Robert D. Olson | Refinance | 47,500,000 | 0 | 4,500,000 | 0 | 52,000,000 | 38,728,235 | 0 | |
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | No | David Berley | Refinance | 77,000,000 | 0 | 0 | 1,690,000 | 78,690,000 | 72,086,200 | 0 | |
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | No | NAP | Acquisition | 560,000,000 | 398,236,548 | 0 | 0 | 958,236,548 | 0 | 930,000,000 | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | No | Samuel T. Byrne and Brian Chaisson | Acquisition | 150,000,000 | 85,555,563 | 0 | 0 | 235,555,563 | 0 | 227,200,000 | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | No | Carey Watermark Investors 2 Incorporated | Acquisition | 103,000,000 | 77,816,992 | 0 | 0 | 180,816,992 | 0 | 169,500,000 | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | No | Javon R. Bea and Vita E. Bea | Refinance | 140,000,000 | 13,628,938 | 0 | 0 | 153,628,938 | 137,485,356 | 0 | |
11.01 | Property | Rochester Marriott | |||||||||||||
11.02 | Property | Kahler Grand | |||||||||||||
11.03 | Property | Kahler Inn & Suites | |||||||||||||
11.04 | Property | Residence Inn Rochester | |||||||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | No | Jeffrey K. McFadden, Guenther Reibling (a/k/a Gunther Reibling), Peter Merrigan and Lorenz Reibling | Refinance | 40,000,000 | 762,967 | 0 | 0 | 40,762,967 | 36,000,000 | 0 | |
12.01 | Property | Greystone Park | |||||||||||||
12.02 | Property | The Meridian at Deerwood Park | |||||||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | No | Arthur Cornfeld, Alan Fisher and David Topping | Refinance | 75,000,000 | 0 | 0 | 0 | 75,000,000 | 46,795,410 | 0 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | No | Joseph Saadia | Acquisition/Recapitalization | 33,000,000 | 275,804 | 6,000,000 | 0 | 39,275,804 | 15,924,871 | 22,000,000 | |
14.01 | Property | 1735 Jersey Avenue | |||||||||||||
14.02 | Property | 152 Ridge Road | |||||||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | No | Investcorp US Real Estate, LLC | Acquisition | 30,883,000 | 16,945,570 | 0 | 0 | 47,828,570 | 0 | 44,500,000 | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | No | SSC V, L.P. | Refinance | 130,000,000 | 0 | 0 | 0 | 130,000,000 | 104,230,520 | 0 | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | No | NAP | Recapitalization | 115,000,000 | 48,199,891 | 0 | 0 | 163,199,891 | 79,090,635 | 0 | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | No | Joseph J. Sitt | Acquisition | 28,500,000 | 14,779,067 | 0 | 645,000 | 43,924,067 | 0 | 41,800,000 | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | No | Joseph C. LeBas, Jr., Maynard Allen Hatfield and Concorde Group Holdings LLC | Acquisition | 28,000,000 | 8,558,493 | 5,000,000 | 210,616 | 41,769,109 | 0 | 39,650,500 | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | No | Robert A. Blau and Adam H. Jacobson | Acquisition | 25,550,000 | 13,152,400 | 0 | 0 | 38,702,400 | 0 | 37,125,000 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | No | Brian Given, Jack Siegel and Robert Sass | Refinance | 25,000,000 | 0 | 0 | 47,500 | 25,047,500 | 18,096,584 | 0 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | No | Raymond Massa | Acquisition/Recapitalization | 40,668,750 | 16,136,166 | 0 | 1,937,008 | 58,741,924 | 6,832,338 | 44,025,000 | |
22.01 | Property | Oak Creek Center | |||||||||||||
22.02 | Property | Oakmont Center | |||||||||||||
22.03 | Property | Park Fletcher I & II | |||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | No | Todd C. Zapolski | Acquisition | 23,100,000 | 10,086,535 | 0 | 550,823 | 33,737,359 | 0 | 33,000,000 | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | No | Shawn Stafford | Acquisition | 19,200,000 | 6,678,707 | 0 | 118,739 | 25,997,446 | 0 | 23,500,000 | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | No | Brenda G. Niederst | Refinance | 18,000,000 | 0 | 0 | 50,000 | 18,050,000 | 10,456,163 | 0 | |
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | No | Robert T. Colley and Steven F. Shellenberger | Refinance | 17,300,000 | 35,000 | 0 | 0 | 17,335,000 | 15,666,253 | 0 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | No | Amarjit Shokeen | Acquisition | 17,000,000 | 8,205,426 | 0 | 0 | 25,205,426 | 0 | 23,500,000 | |
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | No | Thomas Marmaros | Refinance | 17,000,000 | 0 | 0 | 35,000 | 17,035,000 | 13,453,971 | 0 | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | No | Christopher Gistis, Michael Sullivan and Lawrence Kasser | Refinance | 16,000,000 | 2,579,971 | 3,000,000 | 0 | 21,579,971 | 20,710,643 | 0 | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | No | Claudio I. Alvarez | Acquisition | 14,750,000 | 7,926,980 | 0 | 0 | 22,676,980 | 0 | 22,350,000 | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | No | Cupertino Partners VI | Acquisition | 13,100,000 | 9,209,065 | 0 | 312,000 | 22,621,065 | 0 | 21,800,000 | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | No | Elizabeth Frazier | Refinance | 12,000,000 | 0 | 0 | 0 | 12,000,000 | 5,304,015 | 0 | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | No | Harold Rosenblum | Acquisition | 46,000,000 | 30,460,179 | 0 | 0 | 76,460,179 | 0 | 69,500,000 | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | No | Kenneth Levy | Acquisition | 7,350,000 | 2,979,796 | 0 | 0 | 10,329,796 | 0 | 9,580,000 | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | No | David E. Richards and Woolleyenterprises LLC | Refinance | 7,200,000 | 0 | 0 | 0 | 7,200,000 | 4,655,333 | 0 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | No | Vamsikrishna Bonthala and Sheenal Patel | Acquisition | 7,020,000 | 5,464,348 | 0 | 119,614 | 12,603,962 | 0 | 8,250,000 | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | No | Isaac Shalom | Refinance | 7,000,000 | 0 | 0 | 0 | 7,000,000 | 5,470,783 | 0 | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | No | Louis Silver | Refinance | 7,000,000 | 170,151 | 0 | 0 | 7,170,151 | 6,989,334 | 0 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | No | Jacob Ramage | Acquisition | 4,550,000 | 2,486,029 | 0 | 0 | 7,036,029 | 0 | 6,350,000 | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | No | Meyer Orbach | Acquisition | 4,500,000 | 3,078,897 | 0 | 0 | 7,578,897 | 0 | 7,328,947 | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | No | Joseph P. Sullivan, Martin J. Ford and Stephen M. Stewart | Refinance | 4,320,000 | 0 | 0 | 0 | 4,320,000 | 3,461,939 | 0 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | No | Gregg C. Sindici | Acquisition | 3,650,000 | 2,953,576 | 0 | 28,176 | 6,631,752 | 0 | 6,493,000 | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | No | Scott Beggs, Scott Shanks and Dominic Brunetti | Acquisition | 3,400,000 | 2,055,663 | 0 | 0 | 5,455,663 | 0 | 5,100,000 | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | No | Mishorim USA Inc. | Recapitalization | 2,700,000 | 0 | 0 | 0 | 2,700,000 | 0 | 0 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | No | Gregg C. Sindici | Acquisition | 2,670,000 | 1,481,898 | 0 | 0 | 4,151,898 | 0 | 4,000,000 |
Benchmark 2018-B3 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 610,876 | 2,636,313 | 0 | 0 | 99,247,189 | Hard | In Place | |
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | 1,837,884 | 186,208 | 0 | 0 | 229,774,092 | Soft | Springing | |
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | 4,430,569 | 12,863,915 | 0 | 0 | 232,495,401 | Hard | Springing | |
3.01 | Property | Aliso Viejo Commerce Center | ||||||||||
3.02 | Property | Transpark Commerce | ||||||||||
3.03 | Property | Wimbledon | ||||||||||
3.04 | Property | Palmdale Place | ||||||||||
3.05 | Property | Sierra Gateway | ||||||||||
3.06 | Property | Fresno Industrial Center | ||||||||||
3.07 | Property | Upland Freeway | ||||||||||
3.08 | Property | Commerce Corporate Center | ||||||||||
3.09 | Property | Moreno Valley | ||||||||||
3.10 | Property | Airport One Office Park | ||||||||||
3.11 | Property | Colton Courtyard | ||||||||||
3.12 | Property | The Abbey Center | ||||||||||
3.13 | Property | Upland Commerce Center | ||||||||||
3.14 | Property | Diamond Bar | ||||||||||
3.15 | Property | Atlantic Plaza | ||||||||||
3.16 | Property | Ming Office Park | ||||||||||
3.17 | Property | 10th Street Commerce Center | ||||||||||
3.18 | Property | Cityview Plaza | ||||||||||
3.19 | Property | Garden Grove Town Center | ||||||||||
3.20 | Property | 30th Street Commerce Center | ||||||||||
3.21 | Property | Mt. Vernon Commerce Center | ||||||||||
3.22 | Property | Anaheim Stadium Industrial | ||||||||||
3.23 | Property | 25th Street Commerce Center | ||||||||||
3.24 | Property | Fresno Airport | ||||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 853,367 | 4,627,403 | See Footnote to Annex | 0 | 300,000,000 | Hard | Springing | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | 1,106,543 | 10,044,350 | 18,439,658 | 0 | 110,000,000 | Springing | Springing | |
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 482,572 | 0 | 12,789,193 | 0 | 52,000,000 | Hard | In Place | |
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | 1,663,298 | 1,073,114 | 3,867,388 | 0 | 78,690,000 | Hard | Springing | |
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | 5,736,548 | 0 | 22,500,000 | 0 | 958,236,548 | Hard | Springing | |
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | 1,615,563 | 6,740,000 | 0 | 0 | 235,555,563 | Hard | Springing | |
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | 1,316,992 | 10,000,000 | 0 | 0 | 180,816,992 | Soft | Springing | |
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | 1,618,992 | 1,178,152 | 13,346,438 | 0 | 153,628,938 | Hard | Springing | |
11.01 | Property | Rochester Marriott | ||||||||||
11.02 | Property | Kahler Grand | ||||||||||
11.03 | Property | Kahler Inn & Suites | ||||||||||
11.04 | Property | Residence Inn Rochester | ||||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | 458,605 | 4,304,362 | 0 | 0 | 40,762,967 | Hard | Springing | |
12.01 | Property | Greystone Park | ||||||||||
12.02 | Property | The Meridian at Deerwood Park | ||||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | 1,849,285 | 0 | 26,355,305 | 0 | 75,000,000 | Hard | Springing | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 1,178,602 | 172,332 | 0 | 0 | 39,275,804 | Hard | In Place | |
14.01 | Property | 1735 Jersey Avenue | ||||||||||
14.02 | Property | 152 Ridge Road | ||||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | 792,943 | 2,535,626 | 0 | 0 | 47,828,570 | Hard | In Place | |
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | 1,654,974 | 589,238 | 23,525,269 | 0 | 130,000,000 | Hard | Springing | |
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | 1,583,138 | 23,558,259 | 0 | 58,967,859 | 163,199,891 | Hard | Springing | |
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | 2,070,828 | 53,239 | 0 | 0 | 43,924,067 | Hard | Springing | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 980,666 | 1,137,943 | 0 | 0 | 41,769,109 | Hard | In Place | |
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | 488,083 | 1,089,317 | 0 | 0 | 38,702,400 | Springing | Springing | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | 1,452,780 | 0 | 5,498,136 | 0 | 25,047,500 | Hard | Springing | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | 1,137,713 | 6,746,872 | 0 | 0 | 58,741,924 | Hard | Springing | |
22.01 | Property | Oak Creek Center | ||||||||||
22.02 | Property | Oakmont Center | ||||||||||
22.03 | Property | Park Fletcher I & II | ||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | 292,156 | 445,203 | 0 | 0 | 33,737,359 | Springing | Springing | |
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | 466,863 | 2,030,583 | 0 | 0 | 25,997,446 | Springing | Springing | |
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | 400,205 | 89,396 | 7,104,236 | 0 | 18,050,000 | Springing | Springing | |
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | 394,985 | 423,490 | 850,272 | 0 | 17,335,000 | Springing | Springing | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | 459,602 | 1,093,203 | 0 | 152,621 | 25,205,426 | Springing | Springing | |
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | 849,005 | 465,285 | 2,266,740 | 0 | 17,035,000 | Hard | Springing | |
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 443,745 | 425,584 | 0 | 0 | 21,579,971 | Hard | In Place | |
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | 204,456 | 122,523 | 0 | 0 | 22,676,980 | Springing | Springing | |
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | 633,635 | 187,430 | 0 | 0 | 22,621,065 | Springing | Springing | |
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | 307,158 | 721,126 | 5,667,701 | 0 | 12,000,000 | Springing | Springing | |
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | 1,471,867 | 5,488,312 | 0 | 0 | 76,460,179 | Soft | In Place | |
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | 518,387 | 231,409 | 0 | 0 | 10,329,796 | Hard | Springing | |
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | 164,556 | 11,265 | 2,368,845 | 0 | 7,200,000 | Springing | Springing | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | 261,009 | 4,092,952 | 0 | 0 | 12,603,962 | Hard | Springing | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | 373,347 | 237,696 | 918,174 | 0 | 7,000,000 | Hard | Springing | |
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | 170,065 | 10,753 | 0 | 0 | 7,170,151 | Springing | Springing | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | 346,186 | 339,843 | 0 | 0 | 7,036,029 | Springing | Springing | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | 208,066 | 41,884 | 0 | 0 | 7,578,897 | Springing | Springing | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | 106,510 | 120,732 | 630,818 | 0 | 4,320,000 | Springing | Springing | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | 138,752 | 0 | 0 | 0 | 6,631,752 | Springing | Springing | |
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | 230,718 | 124,946 | 0 | 0 | 5,455,663 | Springing | Springing | |
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | 214,487 | 14,283 | 2,471,230 | 0 | 2,700,000 | Hard | Springing | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | 151,898 | 0 | 0 | 0 | 4,151,898 | Springing | Springing |
Benchmark 2018-B3 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | (i) the occurrence of an Event of Default or a Mezzanine Loan Event of Default, (ii) Total Loan DSCR is less than 1.125x, (iii) Whole Loan DSCR is less than 1.33x, (iv) the occurrence of a Specified Tenant Trigger Event | No | ||||||
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) the occurrence of a Property Manager Trigger | No | 90,000,000.00 | |||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.75% | 179,300,000.00 | ||||||
3.01 | Property | Aliso Viejo Commerce Center | No | |||||||||
3.02 | Property | Transpark Commerce | No | |||||||||
3.03 | Property | Wimbledon | No | |||||||||
3.04 | Property | Palmdale Place | No | 3/31/2052 | 90,000 | |||||||
3.05 | Property | Sierra Gateway | No | |||||||||
3.06 | Property | Fresno Industrial Center | No | |||||||||
3.07 | Property | Upland Freeway | No | |||||||||
3.08 | Property | Commerce Corporate Center | No | |||||||||
3.09 | Property | Moreno Valley | No | |||||||||
3.10 | Property | Airport One Office Park | Yes | 1/12/2040 | 186,200 | |||||||
3.11 | Property | Colton Courtyard | No | |||||||||
3.12 | Property | The Abbey Center | No | |||||||||
3.13 | Property | Upland Commerce Center | No | |||||||||
3.14 | Property | Diamond Bar | No | |||||||||
3.15 | Property | Atlantic Plaza | No | |||||||||
3.16 | Property | Ming Office Park | No | |||||||||
3.17 | Property | 10th Street Commerce Center | No | |||||||||
3.18 | Property | Cityview Plaza | Yes | 9/30/2035 | 564,250 | |||||||
3.19 | Property | Garden Grove Town Center | No | |||||||||
3.20 | Property | 30th Street Commerce Center | No | |||||||||
3.21 | Property | Mt. Vernon Commerce Center | No | |||||||||
3.22 | Property | Anaheim Stadium Industrial | Yes | 4/30/2034 | 476,206 | |||||||
3.23 | Property | 25th Street Commerce Center | No | |||||||||
3.24 | Property | Fresno Airport | No | |||||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than $29,250,000, (iii) the occurrence of a Trigger Period (Dark Anchors) | No | 149,834,882.34 | 99,889,921.56 | ||||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.0% | No | 2/29/2028 | 59,746,411.45 | ||||
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.15x, (iii) Mortgage Loan DSCR is less than 1.33x, (iv) the occurrence of a Mezzanine Loan Trigger period | No | 7/9/2035 | |||||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 5.6% or (iii) the occurrence of a Lease Sweep Period | No | 30,000,000.00 | |||||
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | (i) the occurrence of an Event of Default, (ii) the occurrence of a Specified Tenant Trigger Period, (iii) the occurrence of a Hyper-Amortization Period | Yes | 8/16/2112 | Prepaid through first five years (11/2022) | 515,000,000.00 | |||
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | (i) the occurrence of an Event of Default, (ii) the occurrence of any Bankruptcy Action of Borrower, Principal or Guarantor, (iii) DSCR is less than 1.50x, (iv) the occurrence of a Lease Trigger Period | No | 105,000,000.00 | |||||
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.65x | No | 12/31/2042 | 60,000,000.00 | ||||
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than (a) 8.5% for any quarter during the first through third loan years, (b) 9.0% for any quarter during the fourth through sixth loan years, or (c) 9.5% thereafter, (iii) the occurrence of a Franchise Agreement Sweep Period, (iv) the occurrence of a Renovation Reserve Sweep Period | 100,000,000.00 | ||||||
11.01 | Property | Rochester Marriott | No | 11/6/2030 | ||||||||
11.02 | Property | Kahler Grand | No | |||||||||
11.03 | Property | Kahler Inn & Suites | No | |||||||||
11.04 | Property | Residence Inn Rochester | No | 10/26/2024 | ||||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.40x | |||||||
12.01 | Property | Greystone Park | No | |||||||||
12.02 | Property | The Meridian at Deerwood Park | No | |||||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) DSCR is less than 1.40x, (iv) the occurrence of a Property Manager Trigger | No | 40,000,000.00 | |||||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.05x, (iii) the occurrence of a Specified Tenant Trigger Period | |||||||
14.01 | Property | 1735 Jersey Avenue | No | |||||||||
14.02 | Property | 152 Ridge Road | No | |||||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Master Lessee, (iii) the occurrence of a Property Manager Trigger, (iv) DSCR is less than 1.20x | No | ||||||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) DSCR is less than 1.40x, (iv) the occurrence of a Tenant Trigger Event | No | 100,000,000.00 | |||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Life Time Fitness Trigger Event | No | 85,000,000.00 | |||||
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | No | ||||||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.05x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x | No | ||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Lease Sweep Period | No | ||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | 15,651,305.66 | ||||||
22.01 | Property | Oak Creek Center | No | |||||||||
22.02 | Property | Oakmont Center | No | |||||||||
22.03 | Property | Park Fletcher I & II | No | |||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Guarantor or Manager, (iii) DSCR is less than 1.15x | No | ||||||
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Lease Sweep Period | No | ||||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) Bankruptcy Action of Manager | No | 10/24/2032 | |||||
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.0%, (iv) Bankruptcy Action of Guarantor or Manager, (v) the occurrence of a Lease Sweep Period | No | ||||||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | (i) the occurrence of an Event of Default or a Mezzanine Loan Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x | No | 12/29/2025 | |||||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x, (iv) the occurrence of a Publix Trigger Event | No | ||||||
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x | No | ||||||
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x | No | 35,000,000.00 | |||||
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) Bankruptcy Action of Manager | No | 2/14/2033 | |||||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event | No |
Benchmark 2018-B3 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | GACC | Deutsche Bank AG, New York Branch | 6420 Wilshire | 8,000,000 | 7.90000% | Yes | 1 | ||
2 | Loan | JPMCB | JPMorgan Chase Bank, National Association | EOS 21 | Yes | 2 | ||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Bank PLC | The SoCal Portfolio | Yes | 3 | ||||
3.01 | Property | Aliso Viejo Commerce Center | Yes | 3.01 | ||||||
3.02 | Property | Transpark Commerce | Yes | 3.02 | ||||||
3.03 | Property | Wimbledon | Yes | 3.03 | ||||||
3.04 | Property | Palmdale Place | Yes | 3.04 | ||||||
3.05 | Property | Sierra Gateway | Yes | 3.05 | ||||||
3.06 | Property | Fresno Industrial Center | Yes | 3.06 | ||||||
3.07 | Property | Upland Freeway | Yes | 3.07 | ||||||
3.08 | Property | Commerce Corporate Center | Yes | 3.08 | ||||||
3.09 | Property | Moreno Valley | Yes | 3.09 | ||||||
3.10 | Property | Airport One Office Park | Yes | 3.10 | ||||||
3.11 | Property | Colton Courtyard | Yes | 3.11 | ||||||
3.12 | Property | The Abbey Center | Yes | 3.12 | ||||||
3.13 | Property | Upland Commerce Center | Yes | 3.13 | ||||||
3.14 | Property | Diamond Bar | Yes | 3.14 | ||||||
3.15 | Property | Atlantic Plaza | Yes | 3.15 | ||||||
3.16 | Property | Ming Office Park | Yes | 3.16 | ||||||
3.17 | Property | 10th Street Commerce Center | Yes | 3.17 | ||||||
3.18 | Property | Cityview Plaza | Yes | 3.18 | ||||||
3.19 | Property | Garden Grove Town Center | Yes | 3.19 | ||||||
3.20 | Property | 30th Street Commerce Center | Yes | 3.20 | ||||||
3.21 | Property | Mt. Vernon Commerce Center | Yes | 3.21 | ||||||
3.22 | Property | Anaheim Stadium Industrial | Yes | 3.22 | ||||||
3.23 | Property | 25th Street Commerce Center | Yes | 3.23 | ||||||
3.24 | Property | Fresno Airport | Yes | 3.24 | ||||||
4 | Loan | JPMCB | Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association | Twelve Oaks Mall | 5.75000% | Yes | 4 | |||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | InterContinental San Francisco | Yes | 5 | ||||
6 | Loan | GACC | Deutsche Bank AG, New York Branch | Residence Inn Pasadena | 4,500,000 | 10.25000% | Yes | 6 | ||
7 | Loan | GACC | Deutsche Bank AG, New York Branch | 315 West 36th Street | Yes | 7 | ||||
8 | Loan | GACC | Goldman Sachs Mortgage Company | Marina Heights State Farm | Yes | 8 | ||||
9 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | CrossPoint | Yes | 9 | ||||
10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Marriott Charlotte City Center | Yes | 10 | ||||
11 | Loan | GACC | Deutsche Bank AG, New York Branch | Rochester Hotel Portfolio | Yes | 11 | ||||
11.01 | Property | Rochester Marriott | Yes | 11.01 | ||||||
11.02 | Property | Kahler Grand | Yes | 11.02 | ||||||
11.03 | Property | Kahler Inn & Suites | Yes | 11.03 | ||||||
11.04 | Property | Residence Inn Rochester | Yes | 11.04 | ||||||
12 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Greystone Park and The Meridian at Deerwood Park | Yes | 12 | ||||
12.01 | Property | Greystone Park | Yes | 12.01 | ||||||
12.02 | Property | The Meridian at Deerwood Park | Yes | 12.02 | ||||||
13 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 599 Broadway | Yes | 13 | ||||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | NJ Distribution Portfolio | 6,000,000 | 9.50000% | Yes | 14 | ||
14.01 | Property | 1735 Jersey Avenue | Yes | 14.01 | ||||||
14.02 | Property | 152 Ridge Road | Yes | 14.02 | ||||||
15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Chicago Infill Industrial Portfolio | Yes | 15 | ||||
16 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 90 Hudson | Yes | 16 | ||||
17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Atrium Center | Yes | 17 | ||||
18 | Loan | GACC | Deutsche Bank AG, New York Branch | 907 Market Street | Yes | 18 | ||||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | Dellagio Town Center | 5,000,000 | 11.25000% | Yes | 19 | ||
20 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Mesquite Terraces | Yes | 20 | ||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | HIP Brooklyn | Yes | 21 | ||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Oak Portfolio | Yes | 22 | ||||
22.01 | Property | Oak Creek Center | Yes | 22.01 | ||||||
22.02 | Property | Oakmont Center | Yes | 22.02 | ||||||
22.03 | Property | Park Fletcher I & II | Yes | 22.03 | ||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Asheville Marketplace | Yes | 23 | ||||
24 | Loan | CREFI | Citi Real Estate Funding Inc. | Village on the Park Southgate | Yes | 24 | ||||
25 | Loan | GACC | Deutsche Bank AG, New York Branch | Cross Creek Apartments | Yes | 25 | ||||
26 | Loan | GACC | Deutsche Bank AG, New York Branch | Wade Green Crossing | Yes | 26 | ||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | Residence Inn Sacramento Airport Natomas | Yes | 27 | ||||
28 | Loan | GACC | Hunt Finance Company, LLC | One Mill Run | Yes | 28 | ||||
29 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn Miami West Airport Area | 3,000,000 | 9.35000% | Yes | 29 | ||
30 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Patchwork Farms Shopping Center | Yes | 30 | ||||
31 | Loan | GACC | Deutsche Bank AG, New York Branch | Bay Tech North | Yes | 31 | ||||
32 | Loan | GACC | Deutsche Bank AG, New York Branch | Berkeley Medical Office | Yes | 32 | ||||
33 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Towers at University Town Center | Yes | 33 | ||||
34 | Loan | GACC | Deutsche Bank AG, New York Branch | San Juan Village | Yes | 34 | ||||
35 | Loan | GACC | Deutsche Bank AG, New York Branch | Storage Elevated | Yes | 35 | ||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Courtyard Marriott Indianapolis Northwest | Yes | 36 | ||||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | 1101-1109 West Randolph Street | Yes | 37 | ||||
38 | Loan | CREFI | Citi Real Estate Funding Inc. | Sherman Plaza Fee | Yes | 38 | ||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Village Park Storage Depot | Yes | 39 | ||||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | The Stimson Building | Yes | 40 | ||||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Pecan Ridge | Yes | 41 | ||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | CVS Lawton | Yes | 42 | ||||
43 | Loan | GACC | Deutsche Bank AG, New York Branch | Lakeridge Pointe | Yes | 43 | ||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Centro Retail Condo | Yes | 44 | ||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | PNC Chicago Fee | Yes | 45 |
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date / ARD. |
(4) | Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan. See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s). |
MORTGAGE POOL CHARACTERISTICS | |
Mortgage Pool Characteristics | |
Initial Pool Balance | $1,109,537,712 |
Number of Mortgage Loans | 45 |
Number of Mortgaged Properties | 75 |
Average Cut-off Date Mortgage Loan Balance | $24,656,394 |
Weighted Average Mortgage Interest Rate | 4.57498% |
Weighted Average Remaining Term to Maturity / ARD (months) | 107 |
Weighted Average Remaining Amortization Term (months) | 351 |
Weighted Average Cut-off Date LTV Ratio | 60.0% |
Weighted Average Maturity Date / ARD LTV Ratio | 55.7% |
Weighted Average Underwritten NCF Debt Service Coverage Ratio | 1.90x |
Weighted Average Debt Yield on Underwritten NOI | 10.8% |
COLLATERAL OVERVIEW |
Mortgage Loans by Loan Seller | ||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
German American Capital Corporation | 17 | 20 | 484,894,811 | 43.7% |
JPMorgan Chase Bank, National Association | 12 | 13 | 386,127,961 | 34.8% |
Citi Real Estate Funding Inc. | 16 | 42 | 238,514,940 | 21.5% |
Total | 45 | 75 | 1,109,537,712 | 100.0% |
Top 10 Mortgage Loans | |||||||
Top 10 Mortgage Loans | Loan Seller | Cut-off Date Balance | % of Initial Pool Balance | Cut-off Date LTV Ratio | UW NOI Debt Yield | UW NCF DSCR | Property Type |
6420 Wilshire | GACC | 62,000,000 | 5.6% | 64.6% | 9.2% | 1.98 | Office |
EOS 21 | JPMCB | 60,000,000 | 5.4% | 64.8% | 7.5% | 1.87 | Multifamily |
The SoCal Portfolio | CREFI | 50,000,000 | 4.5% | 59.4% | 10.2% | 1.48 | Various |
Twelve Oaks Mall | JPMCB | 49,944,961 | 4.5% | 36.1% | 15.3% | 2.55 | Retail |
InterContinental San Francisco | GACC | 49,788,676 | 4.5% | 41.8% | 16.1% | 2.29 | Hospitality |
Residence Inn Pasadena | GACC | 47,322,293 | 4.3% | 66.0% | 12.1% | 1.77 | Hospitality |
315 West 36th Street | GACC | 47,000,000 | 4.2% | 60.6% | 6.8% | 1.39 | Office |
Marina Heights State Farm | GACC | 45,000,000 | 4.1% | 58.3% | 11.3% | 3.12 | Office |
CrossPoint | GACC | 45,000,000 | 4.1% | 60.0% | 11.8% | 2.24 | Office |
Marriott Charlotte City Center | JPMCB | 43,000,000 | 3.9% | 60.6% | 12.7% | 2.76 | Hospitality |
Property Types | |||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
Office | 23 | 407,566,138 | 36.7% |
Suburban | 17 | 203,066,138 | 18.3% |
CBD | 4 | 167,500,000 | 15.1% |
Medical | 2 | 37,000,000 | 3.3% |
Hospitality | 10 | 220,113,907 | 19.8% |
Full Service | 5 | 138,431,533 | 12.5% |
Extended Stay | 3 | 68,590,945 | 6.2% |
Limited Service | 1 | 7,020,000 | 0.6% |
Select Service | 1 | 6,071,429 | 0.5% |
Retail | 21 | 209,433,365 | 18.9% |
Unanchored | 11 | 88,445,040 | 8.0% |
Anchored | 6 | 59,310,010 | 5.3% |
Super Regional Mall | 1 | 49,944,961 | 4.5% |
Shadow Anchored | 2 | 8,092,313 | 0.7% |
Single Tenant Retail | 1 | 3,641,041 | 0.3% |
Multifamily | 6 | 138,065,591 | 12.4% |
Garden | 4 | 67,065,591 | 6.0% |
Mid-Rise | 1 | 60,000,000 | 5.4% |
Student Housing | 1 | 11,000,000 | 1.0% |
Industrial | 6 | 67,699,939 | 6.1% |
Warehouse/Distribution | 3 | 47,051,154 | 4.2% |
Flex | 3 | 20,648,785 | 1.9% |
Mixed Use | 5 | 45,352,914 | 4.1% |
Office/Retail | 3 | 37,332,176 | 3.4% |
Retail/Signage | 1 | 4,477,345 | 0.4% |
Retail/Education | 1 | 3,543,393 | 0.3% |
Self Storage | 2 | 11,750,000 | 1.1% |
Land | 2 | 9,555,857 | 0.9% |
Total | 75 | 1,109,537,712 | 100.0% |
Geographic Distribution | |||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
California | 31 | 258,522,432 | 23.3% |
New York | 3 | 107,000,000 | 9.6% |
Florida | 5 | 86,700,000 | 7.8% |
Massachusetts | 2 | 75,000,000 | 6.8% |
Illinois | 6 | 69,340,833 | 6.2% |
Michigan | 2 | 69,144,961 | 6.2% |
North Carolina | 2 | 66,100,000 | 6.0% |
New Jersey | 3 | 63,000,000 | 5.7% |
Virginia | 1 | 60,000,000 | 5.4% |
Arizona | 1 | 45,000,000 | 4.1% |
Minnesota | 5 | 44,477,345 | 4.0% |
Ohio | 2 | 34,975,070 | 3.2% |
Pennsylvania | 1 | 28,500,000 | 2.6% |
Texas | 1 | 25,550,000 | 2.3% |
Georgia | 1 | 17,280,248 | 1.6% |
Alabama | 1 | 14,750,000 | 1.3% |
Indiana | 3 | 14,640,191 | 1.3% |
Maryland | 1 | 11,000,000 | 1.0% |
Utah | 1 | 7,200,000 | 0.6% |
Mississippi | 1 | 4,315,591 | 0.4% |
Oklahoma | 1 | 3,641,041 | 0.3% |
Nevada | 1 | 3,400,000 | 0.3% |
Total | 75 | 1,109,537,712 | 100.0% |
Distribution of Amortization Types | |||
Amortization Type | Number of Mortgage Loans | Cut-off Date Balance | % of Initial Pool Balance |
Interest Only | 13 | 471,133,000 | 42.5% |
Interest Only - ARD | 1 | 45,000,000 | 4.1% |
Interest Only, Then Amortizing | 17 | 324,820,000 | 29.3% |
Amortizing (30 Years) | 12 | 244,721,150 | 22.1% |
Amortizing (25 Years) | 1 | 16,975,070 | 1.5% |
Amortizing (15 Years) | 1 | 6,888,492 | 0.6% |
Total | 45 | 1,109,537,712 | 100.0% |