FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-228597-06 | ||
FREE WRITING PROSPECTUS, DATED FEBRUARY 4, 2020
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-228597) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, Deutsche Bank Securities Inc., Academy Securities Inc., Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision. Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
The information in this File is preliminary and may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
The securities related to this File are being offered when, as and if issued. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer.
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
CGCMT 2020-GC46 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 | 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 | CREFI, GSMC | Citi Real Estate Funding Inc., Goldman Sachs Bank USA, Barclays Capital Real Estate Inc. and BMO Harris Bank N.A. | 650 Madison Avenue | NAP | NAP | 650 Madison Avenue | New York | New York | 10022 | Mixed Use | Office/Retail | 1957, 1987 | 2015 | 600,415 | SF | 977.32 | Fee Simple | 115,000,000 | 115,000,000 | 115,000,000 | 9.4% | 115,000,000 | 3.48600% | |
2 | Loan | GSMC, GACC | Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited and Wells Fargo Bank, National Association | 1633 Broadway | NAP | NAP | 1633 Broadway | New York | New York | 10019 | Office | CBD | 1972 | 2013 | 2,561,512 | SF | 390.78 | Fee Simple | 110,000,000 | 110,000,000 | 110,000,000 | 9.0% | 110,000,000 | 2.99000% | |
3 | Loan | GACC | DBR Investments Co. Limited | Southcenter Mall | NAP | NAP | 2800 Southcenter Mall | Tukwila | Washington | 98188 | Retail | Super Regional Mall | 1968 | 2008 | 783,068 | SF | 278.39 | Fee Simple/Leasehold | 59,000,000 | 59,000,000 | 59,000,000 | 4.8% | 59,000,000 | 2.88000% | |
4 | Loan | GSMC | Goldman Sachs Bank USA | Superior Storage Portfolio | NAP | NAP | Self Storage | Self Storage | 990,859 | SF | 55.51 | Fee Simple | 55,000,000 | 55,000,000 | 55,000,000 | 4.5% | 55,000,000 | 4.18300% | |||||||
4.01 | Property | Kenosha Storage | 7100 77th Avenue | Kenosha | Wisconsin | 53142 | Self Storage | Self Storage | 1999 | NAP | 112,755 | SF | Fee Simple | 9,087,000 | 0.7% | ||||||||||
4.02 | Property | Point Storage | 3690 Commerce Drive | Madison | Wisconsin | 53719 | Self Storage | Self Storage | 1988 | NAP | 85,181 | SF | Fee Simple | 7,788,800 | 0.6% | ||||||||||
4.03 | Property | Hoerth Storage | 74 Halbach Court | Fond du Lac | Wisconsin | 54937 | Self Storage | Self Storage | 1987 | 2013 | 135,051 | SF | Fee Simple | 7,310,600 | 0.6% | ||||||||||
4.04 | Property | Trafalgar Road | 8231 Trafalgar Road | Bella Vista | Arkansas | 72714 | Self Storage | Self Storage | 2001 | NAP | 103,340 | SF | Fee Simple | 4,748,400 | 0.4% | ||||||||||
4.05 | Property | Robinson Avenue | 2571 East Robinson Avenue | Springdale | Arkansas | 72764 | Self Storage | Self Storage | 2005 | 2017 | 97,025 | SF | Fee Simple | 4,372,700 | 0.4% | ||||||||||
4.06 | Property | Hartland Self Storage | 470 East Industrial Drive | Hartland | Wisconsin | 53029 | Self Storage | Self Storage | 2005 | NAP | 59,680 | SF | Fee Simple | 4,304,300 | 0.4% | ||||||||||
4.07 | Property | Oak Street | 5274 North Oak Street | Bethel Heights | Arkansas | 72764 | Self Storage | Self Storage | 2007 | NAP | 114,250 | SF | Fee Simple | 3,894,400 | 0.3% | ||||||||||
4.08 | Property | Joyce Boulevard | 3428 East Joyce Boulevard | Fayetteville | Arkansas | 72703 | Self Storage | Self Storage | 2008 | NAP | 61,668 | SF | Fee Simple | 3,006,200 | 0.2% | ||||||||||
4.09 | Property | Pleasant Street 1 | 1786 South Pleasant Street | Springdale | Arkansas | 72764 | Self Storage | Self Storage | 1993 | NAP | 73,350 | SF | Fee Simple | 3,006,200 | 0.2% | ||||||||||
4.10 | Property | Airport Boulevard | 3400 Southwest Municipal Drive | Bentonville | Arkansas | 72712 | Self Storage | Self Storage | 2001 | NAP | 51,595 | SF | Fee Simple | 2,698,800 | 0.2% | ||||||||||
4.11 | Property | Pleasant Street 2 | 1742 South Pleasant Street | Springdale | Arkansas | 72764 | Self Storage | Self Storage | 1992 | NAP | 42,400 | SF | Fee Simple | 1,878,900 | 0.2% | ||||||||||
4.12 | Property | Walton Boulevard | 1908 South Walton Boulevard | Bentonville | Arkansas | 72712 | Self Storage | Self Storage | 1990 | 2019 | 26,639 | SF | Fee Simple | 1,503,100 | 0.1% | ||||||||||
4.13 | Property | Shady Grove | 2325 West Shady Grove Road | Springdale | Arkansas | 72764 | Self Storage | Self Storage | 1992 | NAP | 27,925 | SF | Fee Simple | 1,400,600 | 0.1% | ||||||||||
5 | Loan | GACC | DBR Investments Co. Limited | CBM Portfolio | NAP | NAP | Hospitality | Limited Service | 7,677 | Rooms | 51,843.17 | Various | 50,000,000 | 50,000,000 | 50,000,000 | 4.1% | 50,000,000 | 3.53700% | |||||||
5.01 | Property | Courtyard Larkspur Landing Marin County | 2500 Larkspur Landing Circle | Larkspur | California | 94939 | Hospitality | Limited Service | 1987 | 2013 | 146 | Rooms | Fee Simple/Leasehold | 2,307,018 | 0.2% | ||||||||||
5.02 | Property | Courtyard San Mateo Foster City | 550 Shell Boulevard | Foster City | California | 94404 | Hospitality | Limited Service | 1987 | 2016 | 147 | Rooms | Fee Simple/Leasehold | 2,263,889 | 0.2% | ||||||||||
5.03 | Property | Courtyard San Jose Cupertino | 10605 North Wolfe Road | Cupertino | California | 95014 | Hospitality | Limited Service | 1988 | 2017 | 149 | Rooms | Leasehold | 2,046,053 | 0.2% | ||||||||||
5.04 | Property | Courtyard Boulder | 4710 Pearl East Circle | Boulder | Colorado | 80301 | Hospitality | Limited Service | 1987 | 2013 | 149 | Rooms | Fee Simple/Leasehold | 1,611,111 | 0.1% | ||||||||||
5.05 | Property | Courtyard Los Angeles Torrance Palos Verdes | 2633 Sepulveda Boulevard | Torrance | California | 90505 | Hospitality | Limited Service | 1988 | 2013 | 149 | Rooms | Fee Simple/Leasehold | 1,523,392 | 0.1% | ||||||||||
5.06 | Property | Courtyard Los Angeles Hacienda Heights | 1905 South Azusa Avenue | Hacienda Heights | California | 91745 | Hospitality | Limited Service | 1990 | 2013 | 150 | Rooms | Fee Simple/Leasehold | 1,480,263 | 0.1% | ||||||||||
5.07 | Property | Courtyard Seattle South Center | 400 Andover Park West | Tukwila | Washington | 98188 | Hospitality | Limited Service | 1989 | 2013 | 149 | Rooms | Fee Simple/Leasehold | 1,458,333 | 0.1% | ||||||||||
5.08 | Property | Courtyard Nashville Airport | 2508 Elm Hill Pike | Nashville | Tennessee | 37214 | Hospitality | Limited Service | 1988 | 2013 | 145 | Rooms | Fee Simple/Leasehold | 1,197,368 | 0.1% | ||||||||||
5.09 | Property | Courtyard Palm Springs | 1300 East Tahquitz Canyon Way | Palm Springs | California | 92262 | Hospitality | Limited Service | 1988 | 2013 | 149 | Rooms | Fee Simple/Leasehold | 1,110,380 | 0.1% | ||||||||||
5.1 | Property | Courtyard Portland Beaverton | 8500 Southwest Nimbus Avenue | Beaverton | Oregon | 97008 | Hospitality | Limited Service | 1989 | 2014 | 149 | Rooms | Fee Simple/Leasehold | 1,067,251 | 0.1% | ||||||||||
5.11 | Property | Courtyard Atlanta Perimeter Center | 6250 Peachtree Dunwoody Road | Atlanta | Georgia | 30328 | Hospitality | Limited Service | 1987 | 2013 | 145 | Rooms | Leasehold | 1,066,520 | 0.1% | ||||||||||
5.12 | Property | Courtyard Detroit Livonia | 17200 North Laurel Park Drive | Livonia | Michigan | 48152 | Hospitality | Limited Service | 1988 | 2014 | 149 | Rooms | Fee Simple/Leasehold | 1,044,591 | 0.1% | ||||||||||
5.13 | Property | Courtyard St. Louis Creve Coeur | 828 North New Ballas Road | Creve Coeur | Missouri | 63146 | Hospitality | Limited Service | 1987 | 2013 | 154 | Rooms | Fee Simple/Leasehold | 1,044,591 | 0.1% | ||||||||||
5.14 | Property | Courtyard Lincroft Red Bank | 245 Half Mile Road | Red Bank | New Jersey | 07701 | Hospitality | Limited Service | 1988 | 2013 | 146 | Rooms | Fee Simple/Leasehold | 1,044,591 | 0.1% | ||||||||||
5.15 | Property | Courtyard Rye | 631 Midland Avenue | Rye | New York | 10580 | Hospitality | Limited Service | 1988 | 2016 | 145 | Rooms | Fee Simple/Leasehold | 1,023,392 | 0.1% | ||||||||||
5.16 | Property | Courtyard Fresno | 140 East Shaw Avenue | Fresno | California | 93710 | Hospitality | Limited Service | 1990 | 2013 | 146 | Rooms | Leasehold | 1,001,462 | 0.1% | ||||||||||
5.17 | Property | Courtyard Tampa Westshore | 3805 West Cypress Street | Tampa | Florida | 33607 | Hospitality | Limited Service | 1989 | 2013 | 145 | Rooms | Fee Simple/Leasehold | 1,001,462 | 0.1% | ||||||||||
5.18 | Property | Courtyard Boston Andover | 10 Campanelli Drive | Andover | Massachusetts | 01810 | Hospitality | Limited Service | 1989 | 2014 | 146 | Rooms | Fee Simple/Leasehold | 1,001,462 | 0.1% | ||||||||||
5.19 | Property | Courtyard Detroit Metro Airport | 30653 Flynn Drive | Romulus | Michigan | 48174 | Hospitality | Limited Service | 1987 | NAP | 146 | Rooms | Fee Simple/Leasehold | 1,001,462 | 0.1% | ||||||||||
5.20 | Property | Courtyard Denver Tech Center | 6565 South Boston Street | Greenwood Village | Colorado | 80111 | Hospitality | Limited Service | 1987 | 2010 | 155 | Rooms | Fee Simple/Leasehold | 957,602 | 0.1% | ||||||||||
5.21 | Property | Courtyard Charlottesville North | 638 Hillsdale Drive | Charlottesville | Virginia | 22901 | Hospitality | Limited Service | 1989 | 2014 | 150 | Rooms | Fee Simple/Leasehold | 957,602 | 0.1% | ||||||||||
5.22 | Property | Courtyard St. Petersburg Clearwater | 3131 Executive Drive | Clearwater | Florida | 33762 | Hospitality | Limited Service | 1988 | 2013 | 149 | Rooms | Fee Simple/Leasehold | 935,673 | 0.1% | ||||||||||
5.23 | Property | Courtyard Fort Lauderdale Plantation | 7780 Southwest 6th Street | Fort Lauderdale | Florida | 33324 | Hospitality | Limited Service | 1988 | NAP | 149 | Rooms | Fee Simple/Leasehold | 935,673 | 0.1% | ||||||||||
5.24 | Property | Courtyard West Palm Beach | 600 Northpoint Parkway | West Palm Beach | Florida | 33407 | Hospitality | Limited Service | 1986 | 2012 | 149 | Rooms | Fee Simple/Leasehold | 935,673 | 0.1% | ||||||||||
5.25 | Property | Courtyard Chicago Lincolnshire | 505 Milwaukee Avenue | Lincolnshire | Illinois | 60069 | Hospitality | Limited Service | 1987 | NAP | 146 | Rooms | Fee Simple | 935,673 | 0.1% | ||||||||||
5.26 | Property | Courtyard Phoenix Mesa | 1221 South Westwood Avenue | Mesa | Arizona | 85210 | Hospitality | Limited Service | 1985 | 2013 | 149 | Rooms | Fee Simple/Leasehold | 914,474 | 0.1% | ||||||||||
5.27 | Property | Courtyard Chicago Waukegan Gurnee | 3800 Northpoint Boulevard | Waukegan | Illinois | 60085 | Hospitality | Limited Service | 1986 | NAP | 149 | Rooms | Fee Simple/Leasehold | 914,474 | 0.1% | ||||||||||
5.28 | Property | Courtyard Chicago Highland Park | 1505 Lake Cook Road | Highland Park | Illinois | 60035 | Hospitality | Limited Service | 1988 | NAP | 149 | Rooms | Fee Simple/Leasehold | 892,544 | 0.1% | ||||||||||
5.29 | Property | Courtyard Bakersfield | 3601 Marriott Drive | Bakersfield | California | 93308 | Hospitality | Limited Service | 1988 | 2013 | 146 | Rooms | Fee Simple/Leasehold | 870,614 | 0.1% | ||||||||||
5.30 | Property | Courtyard Norwalk | 474 Main Avenue | Norwalk | Connecticut | 06851 | Hospitality | Limited Service | 1990 | 2013 | 145 | Rooms | Leasehold | 870,614 | 0.1% | ||||||||||
5.31 | Property | Courtyard Kansas City Overland Park Metcalf | 11301 Metcalf Avenue | Overland Park | Kansas | 66210 | Hospitality | Limited Service | 1989 | 2014 | 149 | Rooms | Fee Simple/Leasehold | 848,684 | 0.1% | ||||||||||
5.32 | Property | Courtyard Silver Spring North | 12521 Prosperity Drive | Silver Spring | Maryland | 20904 | Hospitality | Limited Service | 1988 | 2013 | 146 | Rooms | Fee Simple/Leasehold | 848,684 | 0.1% | ||||||||||
5.33 | Property | Courtyard Raleigh Cary | 102 Edinburgh Drive South | Cary | North Carolina | 27511 | Hospitality | Limited Service | 1988 | 2019 | 149 | Rooms | Fee Simple/Leasehold | 827,485 | 0.1% | ||||||||||
5.34 | Property | Courtyard New Haven Wallingford | 600 Northrop Road | Wallingford | Connecticut | 06492 | Hospitality | Limited Service | 1990 | 2013 | 149 | Rooms | Fee Simple/Leasehold | 805,556 | 0.1% | ||||||||||
5.35 | Property | Courtyard Chicago Oakbrook Terrace | 6 Transam Plaza Drive | Oakbrook Terrace | Illinois | 60181 | Hospitality | Limited Service | 1986 | NAP | 147 | Rooms | Fee Simple | 805,556 | 0.1% | ||||||||||
5.36 | Property | Courtyard Indianapolis Castleton | 8670 Allisonville Road | Indianapolis | Indiana | 46250 | Hospitality | Limited Service | 1987 | NAP | 146 | Rooms | Fee Simple/Leasehold | 805,556 | 0.1% | ||||||||||
5.37 | Property | Courtyard Annapolis | 2559 Riva Road | Annapolis | Maryland | 21401 | Hospitality | Limited Service | 1989 | 2013 | 149 | Rooms | Fee Simple/Leasehold | 805,556 | 0.1% | ||||||||||
5.38 | Property | Courtyard Greenville Haywood Mall | 70 Orchard Park Drive | Greenville | South Carolina | 29615 | Hospitality | Limited Service | 1988 | 2019 | 146 | Rooms | Fee Simple/Leasehold | 805,556 | 0.1% | ||||||||||
5.39 | Property | Courtyard Minneapolis St Paul Airport | 1352 Northland Drive | Mendota Heights | Minnesota | 55120 | Hospitality | Limited Service | 1987 | 2014 | 146 | Rooms | Fee Simple/Leasehold | 783,626 | 0.1% | ||||||||||
5.40 | Property | Courtyard San Antonio Downtown Market Square | 600 Santa Rosa South Avenue | San Antonio | Texas | 78204 | Hospitality | Limited Service | 1990 | 2013, 2014 | 149 | Rooms | Fee Simple/Leasehold | 761,696 | 0.1% | ||||||||||
5.41 | Property | Courtyard Denver Stapleton | 7415 East 41st Avenue | Denver | Colorado | 80216 | Hospitality | Limited Service | 1987 | 2015 | 146 | Rooms | Fee Simple | 739,766 | 0.1% | ||||||||||
5.42 | Property | Courtyard St. Louis Westport Plaza | 11888 Westline Industrial Drive | St Louis | Missouri | 63146 | Hospitality | Limited Service | 1987 | 2014 | 149 | Rooms | Fee Simple/Leasehold | 718,567 | 0.1% | ||||||||||
5.43 | Property | Courtyard Dallas Plano Parkway | 4901 West Plano Parkway | Plano | Texas | 75093 | Hospitality | Limited Service | 1988 | 2013 | 149 | Rooms | Fee Simple | 718,567 | 0.1% | ||||||||||
5.44 | Property | Courtyard Phoenix North Metrocenter | 9631 North Black Canyon Highway | Phoenix | Arizona | 85021 | Hospitality | Limited Service | 1987 | 2015 | 146 | Rooms | Fee Simple/Leasehold | 674,708 | 0.1% | ||||||||||
5.45 | Property | Courtyard Dallas Richardson at Spring Valley | 1000 South Sherman Street | Richardson | Texas | 75081 | Hospitality | Limited Service | 1988 | 2015 | 149 | Rooms | Fee Simple/Leasehold | 652,778 | 0.1% | ||||||||||
5.46 | Property | Courtyard Birmingham Homewood | 500 Shades Creek Parkway | Birmingham | Alabama | 35209 | Hospitality | Limited Service | 1988 | 2013 | 140 | Rooms | Fee Simple | 609,649 | 0.0% | ||||||||||
5.47 | Property | Courtyard Atlanta Airport South | 2050 Sullivan Road | Atlanta | Georgia | 30337 | Hospitality | Limited Service | 1986 | 2013 | 144 | Rooms | Fee Simple | 609,649 | 0.0% | ||||||||||
5.48 | Property | Courtyard Atlanta Gwinnett Mall | 3550 Venture Parkway Northwest | Duluth | Georgia | 30096 | Hospitality | Limited Service | 1987 | 2015 | 146 | Rooms | Fee Simple/Leasehold | 609,649 | 0.0% | ||||||||||
5.49 | Property | Courtyard Poughkeepsie | 2641 South Road | Poughkeepsie | New York | 12601 | Hospitality | Limited Service | 1988 | 2013 | 149 | Rooms | Leasehold | 587,719 | 0.0% | ||||||||||
5.50 | Property | Courtyard Memphis Airport | 1780 Nonconnah Boulevard | Memphis | Tennessee | 38132 | Hospitality | Limited Service | 1987 | 2014 | 145 | Rooms | Fee Simple/Leasehold | 565,789 | 0.0% | ||||||||||
5.51 | Property | Courtyard Charlotte South Park | 6023 Park South Drive | Charlotte | North Carolina | 28210 | Hospitality | Limited Service | 1988 | 2013 | 149 | Rooms | Leasehold | 0 | 0.0% | ||||||||||
5.52 | Property | Courtyard Philadelphia Devon | 762 West Lancaster Avenue | Wayne | Pennsylvania | 19087 | Hospitality | Limited Service | 1989 | 2013 | 149 | Rooms | Leasehold | 0 | 0.0% | ||||||||||
6 | Loan | GACC | DBR Investments Co. Limited | Staples Headquarters | NAP | NAP | 500 Staples Drive | Framingham | Massachusetts | 01702 | Office | Suburban | 1997 | NAP | 666,088 | SF | 135.12 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.1% | 50,000,000 | 3.11000% | |
7 | Loan | CREFI | Citi Real Estate Funding Inc. | 805 Third Avenue | NAP | NAP | 805 Third Avenue | New York | New York | 10022 | Office | CBD | 1982 | NAP | 596,100 | SF | 251.64 | Fee Simple | 45,000,000 | 45,000,000 | 45,000,000 | 3.7% | 45,000,000 | 4.24000% | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Westin Book Cadillac | NAP | NAP | 1114 Washington Boulevard | Detroit | Michigan | 48226 | Hospitality | Full Service | 1924 | 2008 | 453 | Rooms | 169,977.92 | Fee Simple | 45,000,000 | 45,000,000 | 45,000,000 | 3.7% | 39,288,451 | 4.39000% | |
9 | Loan | GSMC | Goldman Sachs Bank USA | The Shoppes at Blackstone Valley | NAP | NAP | 70 Worcester Providence Turnpike | Millbury | Massachusetts | 01527 | Retail | Anchored | 2003-2004 | NAP | 787,071 | SF | 208.37 | Fee Simple | 40,000,000 | 40,000,000 | 40,000,000 | 3.3% | 33,545,792 | 3.84430% | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Brooklyn Multifamily Portfolio | NAP | NAP | Multifamily | Mid Rise | 78 | Units | 487,179.49 | Fee Simple | 38,000,000 | 38,000,000 | 38,000,000 | 3.1% | 38,000,000 | 3.88000% | |||||||
10.01 | Property | 832 Lexington Avenue | 832 Lexington Avenue | Brooklyn | New York | 11221 | Multifamily | Mid Rise | 2018 | NAP | 46 | Units | Fee Simple | 18,700,000 | 1.5% | ||||||||||
10.02 | Property | 77 Berry Street | 77 Berry Street | Brooklyn | New York | 11249 | Multifamily | Mid Rise | 1910 | 2014 | 8 | Units | Fee Simple | 5,650,000 | 0.5% | ||||||||||
10.03 | Property | 854 Metropolitan Avenue | 854 Metropolitan Avenue | Brooklyn | New York | 11211 | Multifamily | Mid Rise | 1910 | 2015 | 8 | Units | Fee Simple | 4,650,000 | 0.4% | ||||||||||
10.04 | Property | 852 Metropolitan Avenue | 852 Metropolitan Avenue | Brooklyn | New York | 11211 | Multifamily | Mid Rise | 1910 | 2015 | 8 | Units | Fee Simple | 4,600,000 | 0.4% | ||||||||||
10.05 | Property | 235 S 4th Street | 235 South 4th Street | Brooklyn | New York | 11211 | Multifamily | Mid Rise | 1910 | 2017 | 8 | Units | Fee Simple | 4,400,000 | 0.4% | ||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Whiteland Towne Center | NAP | NAP | 111-229 West Lincoln Highway | Exton | Pennsylvania | 19341 | Retail | Anchored | 1988 | NAP | 217,822 | SF | 168.95 | Fee Simple | 36,800,000 | 36,800,000 | 36,800,000 | 3.0% | 31,831,253 | 4.00000% | |
12 | Loan | GSMC | Goldman Sachs Bank USA | 1025-1075 Brokaw Road | NAP | NAP | 1025-1075 East Brokaw Road | San Jose | California | 95131 | Retail | Anchored | 2012 | NAP | 96,280 | SF | 337.56 | Fee Simple | 32,500,000 | 32,500,000 | 32,500,000 | 2.7% | 32,500,000 | 3.48100% | |
13 | Loan | GSMC | Goldman Sachs Bank USA | White Oak Crossing | NAP | NAP | 120-280 Shenstone Boulevard and 7085 White Oak Road | Garner | North Carolina | 27529 | Retail | Anchored | 2002, 2003 | NAP | 527,874 | SF | 120.06 | Fee Simple | 32,000,000 | 32,000,000 | 32,000,000 | 2.6% | 28,103,160 | 3.54400% | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | Manor Shopping Center | NAP | NAP | 1204 Millersville Pike | Lancaster | Pennsylvania | 17603 | Retail | Anchored | 1970, 1986, 1999, 2007 | 1986 | 248,567 | SF | 124.71 | Fee Simple/Leasehold | 31,000,000 | 31,000,000 | 31,000,000 | 2.5% | 28,083,710 | 3.90000% | |
15 | Loan | GSMC | Goldman Sachs Bank USA | 90 North Campus | NAP | NAP | 3076, 3156, 3255 & 3265 160th Avenue Southeast | Bellevue | Washington | 98008 | Office | Suburban | 1991 | 2019 | 262,858 | SF | 304.35 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.5% | 30,000,000 | 3.73200% | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Property Commerce Portfolio | NAP | NAP | Retail | Various | 438,914 | SF | 131.28 | Fee Simple | 27,620,000 | 27,620,000 | 27,620,000 | 2.3% | 27,620,000 | 3.59500% | |||||||
16.01 | Property | Rayford Square | 107 Rayford Road | Spring | Texas | 77386 | Retail | Anchored | 1974 | NAP | 77,419 | SF | Fee Simple | 4,813,688 | 0.4% | ||||||||||
16.02 | Property | Spring Town Center | 21212 & 21334 Kuykendahl Road | Spring | Texas | 77379 | Retail | Anchored | 2004 | NAP | 51,752 | SF | Fee Simple | 4,696,281 | 0.4% | ||||||||||
16.03 | Property | Tomball Town Center | 14420 FM 2920 | Tomball | Texas | 77377 | Retail | Anchored | 2004 | NAP | 68,503 | SF | Fee Simple | 3,258,045 | 0.3% | ||||||||||
16.04 | Property | Broadmoor Village | 930 West Centerville Road | Garland | Texas | 75041 | Retail | Anchored | 1991 | NAP | 62,000 | SF | Fee Simple | 1,907,864 | 0.2% | ||||||||||
16.05 | Property | Winchester Town Center | 9344 Jones Road | Houston | Texas | 77065 | Retail | Shadow Anchored | 2004 | NAP | 18,001 | SF | Fee Simple | 1,731,753 | 0.1% | ||||||||||
16.06 | Property | Broadway Center | 2125 South Broadway Avenue | Tyler | Texas | 75701 | Retail | Anchored | 1976 | NAP | 60,908 | SF | Fee Simple | 1,408,884 | 0.1% | ||||||||||
16.07 | Property | Copperfield Central | 6860 Highway 6 North | Houston | Texas | 77084 | Retail | Unanchored | 1999 | NAP | 13,000 | SF | Fee Simple | 1,408,884 | 0.1% | ||||||||||
16.08 | Property | Mission | 122 South Shary Road | Mission | Texas | 78572 | Retail | Shadow Anchored | 2007 | NAP | 13,600 | SF | Fee Simple | 1,408,884 | 0.1% | ||||||||||
16.09 | Property | Silverlake | 10201 Broadway Street | Pearland | Texas | 77584 | Retail | Shadow Anchored | 2003 | NAP | 10,508 | SF | Fee Simple | 1,232,774 | 0.1% | ||||||||||
16.10 | Property | Victoria | 7002 Northeast Zac Lentz Parkway | Victoria | Texas | 77904 | Retail | Shadow Anchored | 2005 | NAP | 14,988 | SF | Fee Simple | 1,144,719 | 0.1% | ||||||||||
16.11 | Property | Baybrook Marketplace | 1805 West Bay Area Boulevard | Webster | Texas | 77598 | Retail | Shadow Anchored | 2003 | NAP | 13,080 | SF | Fee Simple | 1,115,367 | 0.1% | ||||||||||
16.12 | Property | Alvin II | 252 North Bypass 35 | Alvin | Texas | 77511 | Retail | Shadow Anchored | 2014 | NAP | 6,681 | SF | Fee Simple | 939,256 | 0.1% | ||||||||||
16.13 | Property | Jones Tomball Parkway - 249 | 21542 State Highway 249 | Houston | Texas | 77070 | Retail | Unanchored | 2003 | NAP | 9,885 | SF | Fee Simple | 880,553 | 0.1% | ||||||||||
16.14 | Property | Alvin | 162 North Bypass 35 | Alvin | Texas | 77511 | Retail | Shadow Anchored | 2013 | NAP | 10,578 | SF | Fee Simple | 880,552 | 0.1% | ||||||||||
16.15 | Property | Greens Landing | 10701 North Freeway | Houston | Texas | 77037 | Retail | Unanchored | 2000 | NAP | 8,011 | SF | Fee Simple | 792,497 | 0.1% | ||||||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Grafton Commons | NAP | NAP | 1020-1070 & 1120 North Port Washington Road | Grafton | Wisconsin | 53024 | Retail | Anchored | 2007-2009 | NAP | 236,213 | SF | 116.76 | Fee Simple | 27,580,000 | 27,580,000 | 27,580,000 | 2.3% | 23,162,546 | 3.89400% | |
18 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. | Parkmerced | NAP | NAP | 3711 19th Avenue | San Francisco | California | 94132 | Multifamily | High-Rise/Townhome | 1944, 1951 | 2009 | 3,165 | Units | 172,827.80 | Fee Simple | 27,500,000 | 27,500,000 | 27,500,000 | 2.3% | 27,500,000 | 2.72457% | |
19 | Loan | GSMC | Goldman Sachs Bank USA | Midland Atlantic Portfolio | NAP | NAP | Retail | Various | 552,154 | SF | 81.50 | Fee Simple | 23,000,000 | 23,000,000 | 23,000,000 | 1.9% | 19,349,671 | 3.95500% | |||||||
19.01 | Property | Parkside Square | 3100 Bienville Boulevard | Ocean Springs | Mississippi | 39564 | Retail | Anchored | 1989 | 2008 | 150,346 | SF | Fee Simple | 6,130,943 | 0.5% | ||||||||||
19.02 | Property | Maysville Marketsquare | 381-385 Market Square Drive | Maysville | Kentucky | 41056 | Retail | Anchored | 1993 | NAP | 144,945 | SF | Fee Simple | 5,171,863 | 0.4% | ||||||||||
19.03 | Property | Pinecrest Pointe | 9101 Leesville Road | Raleigh | North Carolina | 27613 | Retail | Anchored | 1988 | NAP | 89,226 | SF | Fee Simple | 5,055,339 | 0.4% | ||||||||||
19.04 | Property | Valleydale Marketplace | 2653 Valleydale Road | Hoover | Alabama | 35244 | Retail | Anchored | 1993 | NAP | 67,854 | SF | Fee Simple | 3,011,692 | 0.2% | ||||||||||
19.05 | Property | Putnam Plaza | 1333 Indianapolis Road | Greencastle | Indiana | 46135 | Retail | Anchored | 1985 | NAP | 75,179 | SF | Fee Simple | 2,491,816 | 0.2% | ||||||||||
19.06 | Property | Heritage Plaza | 3101 Heritage Green Drive | Monroe | Ohio | 45050 | Retail | Shadow Anchored | 2005 | NAP | 24,604 | SF | Fee Simple | 1,138,348 | 0.1% | ||||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc., Morgan Stanley Bank, N.A. and JPMorgan Chase Bank, National Association | Bellagio Hotel and Casino | NAP | NAP | 3600 South Las Vegas Boulevard | Las Vegas | Nevada | 89109 | Hospitality | Full Service | 1997 | 2019 | 3,933 | Rooms | 426,188.66 | Fee Simple/Leasehold | 20,000,000 | 20,000,000 | 20,000,000 | 1.6% | 20,000,000 | 3.17015% | |
21 | Loan | CREFI | Citi Real Estate Funding Inc. | 405 E 4th Avenue | NAP | NAP | 405 East 4th Avenue | San Mateo | California | 94401 | Mixed Use | Office/Multifamily | 2019 | NAP | 71,254 | SF | 877.14 | Fee Simple | 20,000,000 | 20,000,000 | 20,000,000 | 1.6% | 20,000,000 | 3.62000% | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Seaman Ave Multifamily Portfolio | NAP | NAP | Multifamily | Mid Rise | 123 | Units | 154,471.54 | Fee Simple | 19,000,000 | 19,000,000 | 19,000,000 | 1.6% | 19,000,000 | 3.84000% | |||||||
22.01 | Property | 30 Seaman Avenue | 30 Seaman Avenue | New York | New York | 10034 | Multifamily | Mid Rise | 1926 | NAP | 75 | Units | Fee Simple | 11,650,000 | 1.0% | ||||||||||
22.02 | Property | 133-139 Seaman Avenue | 133-139 Seaman Avenue | New York | New York | 10034 | Multifamily | Mid Rise | 1928 | NAP | 48 | Units | Fee Simple | 7,350,000 | 0.6% | ||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Crossroads at Tolleson | NAP | NAP | 9897 West McDowell Road | Tolleson | Arizona | 85353 | Retail | Unanchored | 2006 | NAP | 98,598 | SF | 181.39 | Fee Simple | 17,885,000 | 17,885,000 | 17,885,000 | 1.5% | 14,155,340 | 3.90000% | |
24 | Loan | GSMC | Goldman Sachs Bank USA | World Cup Plaza | NAP | NAP | 5454 & 5566 Main Street and 9250, 9320 & 9410 Dallas Parkway | Frisco | Texas | 75033 | Retail | Unanchored | 2007 | NAP | 91,428 | SF | 193.05 | Fee Simple | 17,650,000 | 17,650,000 | 17,650,000 | 1.4% | 17,650,000 | 3.81000% | |
25 | Loan | GSMC | Goldman Sachs Bank USA | Worthington Crossing One | NAP | NAP | 130 Abbey Boulevard | White Lake | Michigan | 48383 | Multifamily | Garden | 2019 | NAP | 109 | Units | 159,633.03 | Fee Simple | 17,400,000 | 17,400,000 | 17,400,000 | 1.4% | 15,929,286 | 4.53000% | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Hanna Business Park | NAP | NAP | 26797-26803 Hanna Road | Oak Ridge North | Texas | 77385 | Industrial | Flex | 2006-2018 | NAP | 203,425 | SF | 81.60 | Fee Simple | 16,600,000 | 16,600,000 | 16,600,000 | 1.4% | 13,907,944 | 3.81200% | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 333 Ovington Avenue | NAP | NAP | 333 Ovington Avenue | Brooklyn | New York | 11209 | Multifamily | Mid Rise | 1928 | NAP | 119 | Units | 136,134.45 | Fee Simple | 16,200,000 | 16,200,000 | 16,200,000 | 1.3% | 16,200,000 | 3.92000% | |
28 | Loan | GACC | Greystone Servicing Company LLC | The Pointe NYC | NAP | NAP | 65-70 Austin Street | Rego Park | New York | 11374 | Multifamily | Mid Rise | 2018 | NAP | 45 | Units | 355,555.56 | Fee Simple | 16,000,000 | 16,000,000 | 16,000,000 | 1.3% | 16,000,000 | 4.38400% | |
29 | Loan | GSMC | Goldman Sachs Bank USA | 333 East Wetmore Road | NAP | NAP | 333 East Wetmore Road | Tucson | Arizona | 85705 | Office | Suburban | 1986 | 2004, 2018 | 141,295 | SF | 113.24 | Fee Simple | 16,000,000 | 16,000,000 | 16,000,000 | 1.3% | 16,000,000 | 3.49000% | |
30 | Loan | GSMC | Goldman Sachs Bank USA | The Atrium | NAP | NAP | 85 Northeast Loop 410 | San Antonio | Texas | 78216 | Office | Suburban | 1982 | 2013 | 132,113 | SF | 115.81 | Fee Simple | 15,300,000 | 15,300,000 | 15,300,000 | 1.3% | 12,275,324 | 4.28000% | |
31 | Loan | CREFI | Citi Real Estate Funding Inc. | 510 East 14th Street | NAP | NAP | 510 East 14th Street | New York | New York | 10009 | Mixed Use | Multifamily/Retail | 2018 | NAP | 160 | Units | 531,250.00 | Leasehold | 15,000,000 | 15,000,000 | 15,000,000 | 1.2% | 15,000,000 | 2.92000% | |
32 | Loan | GACC | DBR Investments Co. Limited | HGI Fontana | NAP | NAP | 10543 Sierra Avenue | Fontana | California | 92337 | Hospitality | Limited Service | 2009 | 2014 | 115 | Rooms | 119,565.22 | Fee Simple | 13,750,000 | 13,750,000 | 13,750,000 | 1.1% | 11,699,532 | 4.36500% | |
33 | Loan | CREFI | Citi Real Estate Funding Inc. | 1000 West Washington | NAP | NAP | 1000 West Washington Boulevard | Chicago | Illinois | 60607 | Retail | Unanchored | 1994 | 1996 | 27,894 | SF | 486.96 | Fee Simple | 13,600,000 | 13,583,241 | 13,583,241 | 1.1% | 10,938,865 | 4.35000% | |
34 | Loan | GACC | DBR Investments Co. Limited | St. Louis Industrial Portfolio | NAP | NAP | Industrial | Flex | 208,815 | SF | 61.65 | Fee Simple | 12,873,750 | 12,873,750 | 12,873,750 | 1.1% | 10,081,816 | 3.61400% | |||||||
34.01 | Property | 914-938 S. Highway Dr. | 914-938 South Highway Drive | Fenton | Missouri | 63026 | Industrial | Flex | 1990 | NAP | 41,751 | SF | Fee Simple | 3,054,176 | 0.3% | ||||||||||
34.02 | Property | 11600-11612 Lilburn Park Rd. | 11600-11612 Lilburn Park Road | Saint Louis | Missouri | 63146 | Industrial | Flex | 1985 | NAP | 49,195 | SF | Fee Simple | 2,830,348 | 0.2% | ||||||||||
34.03 | Property | 909-927 Horan Dr. | 909-927 Horan Drive | Fenton | Missouri | 63026 | Industrial | Flex | 1985 | NAP | 51,145 | SF | Fee Simple | 2,758,145 | 0.2% | ||||||||||
34.04 | Property | 11477-11493 Page Service Dr. | 11477-11493 Page Service Drive | Saint Louis | Missouri | 63146 | Industrial | Flex | 1990 | NAP | 35,594 | SF | Fee Simple | 2,462,114 | 0.2% | ||||||||||
34.05 | Property | 951-961 Harmsted Ct. | 951-961 Harmsted Court | Saint Charles | Missouri | 63301 | Industrial | Flex | 1996 | NAP | 31,130 | SF | Fee Simple | 1,768,967 | 0.1% | ||||||||||
35 | Loan | GACC | Greystone Servicing Company LLC | Salt Flat Apartments | NAP | NAP | 447 East 100 South | Salt Lake City | Utah | 84111 | Multifamily | Mid Rise | 2019 | NAP | 86 | Units | 147,005.81 | Fee Simple | 12,642,500 | 12,642,500 | 12,642,500 | 1.0% | 12,642,500 | 4.24000% | |
36 | Loan | GSMC | Goldman Sachs Bank USA | 2000 Composite Drive | NAP | NAP | 1930 & 1950-2000 Composite Drive | Kettering | Ohio | 45420 | Industrial | Warehouse/Distribution | 1944 | 2019 | 196,000 | SF | 58.55 | Fee Simple | 11,475,000 | 11,475,000 | 11,475,000 | 0.9% | 9,566,173 | 3.64000% | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | Four Points Tucson | NAP | NAP | 7060 South Tucson Boulevard | Tucson | Arizona | 85756 | Hospitality | Full Service | 1982 | 2010 | 150 | Rooms | 67,333.33 | Fee Simple | 10,100,000 | 10,100,000 | 10,100,000 | 0.8% | 8,083,344 | 4.21000% | |
38 | Loan | GACC | DBR Investments Co. Limited | 243 West 54th Street | NAP | NAP | 243 West 54th Street | New York | New York | 10019 | Mixed Use | Retail/Multifamily | 1910 | 2019 | 7,463 | SF | 1,339.94 | Fee Simple | 10,000,000 | 10,000,000 | 10,000,000 | 0.8% | 10,000,000 | 3.72500% | |
39 | Loan | GACC | DBR Investments Co. Limited | Beachcliff Place | NAP | NAP | 22455 Lake Road | Rocky River | Ohio | 44116 | Multifamily | Garden | 1963 | NAP | 218 | Units | 42,201.83 | Fee Simple | 9,200,000 | 9,200,000 | 9,200,000 | 0.8% | 7,867,415 | 4.55000% | |
40 | Loan | CREFI | Citi Real Estate Funding Inc. | Homewood Suites Novi | Group 1 | NAP | 26150 Town Center Drive | Novi | Michigan | 48375 | Hospitality | Extended Stay | 2018 | NAP | 89 | Rooms | 95,505.62 | Fee Simple | 8,500,000 | 8,500,000 | 8,500,000 | 0.7% | 6,188,214 | 4.29000% | |
41 | Loan | GSMC | Goldman Sachs Bank USA | 240 West Chapman Avenue | NAP | NAP | 240 West Chapman Avenue and 135 South Lemon Street | Orange | California | 92866 | Mixed Use | Retail/Office | 1920 | 2018 | 17,264 | SF | 451.81 | Fee Simple | 7,800,000 | 7,800,000 | 7,800,000 | 0.6% | 7,800,000 | 3.95000% | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountain Grove Apartments | NAP | NAP | 5101-5137 Andrea Boulevard | Sacramento | California | 95842 | Multifamily | Garden | 1977 | NAP | 144 | Units | 45,833.33 | Fee Simple | 6,600,000 | 6,600,000 | 6,600,000 | 0.5% | 3,884,811 | 3.39000% | |
43 | Loan | GSMC | Goldman Sachs Bank USA | Walnut Manor and Fox Brook Apartments | NAP | NAP | Multifamily | Garden | 161 | Units | 40,993.79 | Fee Simple | 6,600,000 | 6,600,000 | 6,600,000 | 0.5% | 5,723,080 | 4.10100% | |||||||
43.01 | Property | Walnut Manor | 125 East Oldfield Lane | Muncie | Indiana | 47303 | Multifamily | Garden | 1995 | NAP | 120 | Units | Fee Simple | 4,914,576 | 0.4% | ||||||||||
43.02 | Property | Fox Brook Apartments | 4000 North Walnut Street | Muncie | Indiana | 47303 | Multifamily | Garden | 2001 | NAP | 41 | Units | Fee Simple | 1,685,424 | 0.1% | ||||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at Myrtle Park | NAP | NAP | 50 Burnt Church Road | Bluffton | South Carolina | 29910 | Retail | Anchored | 2007 | NAP | 56,601 | SF | 106.01 | Fee Simple | 6,000,000 | 6,000,000 | 6,000,000 | 0.5% | 5,287,887 | 4.45000% | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Tru Hotel Sterling Heights | Group 1 | NAP | 36599 Van Dyke Avenue | Sterling Heights | Michigan | 48312 | Hospitality | Limited Service | 2018 | NAP | 98 | Rooms | 58,673.47 | Fee Simple | 5,750,000 | 5,750,000 | 5,750,000 | 0.5% | 4,176,470 | 4.23000% | |
46 | Loan | CREFI | Citi Real Estate Funding Inc. | FL Self Storage Portfolio | NAP | NAP | Self Storage | Self Storage | 55,190 | SF | 57.08 | Fee Simple | 3,150,000 | 3,150,000 | 3,150,000 | 0.3% | 2,517,469 | 4.17000% | |||||||
46.01 | Property | Woodbine Self Storage | 5515 Woodbine Road | Pace | Florida | 32571 | Self Storage | Self Storage | 1996 | 2017 | 32,050 | SF | Fee Simple | 1,640,000 | 0.1% | ||||||||||
46.02 | Property | EZ - In Storage | 633 South Tyndall Parkway | Panama City | Florida | 32404 | Self Storage | Self Storage | 1986 | 2015, 2018 | 23,140 | SF | Fee Simple | 1,510,000 | 0.1% |
Page 1 of 8
CGCMT 2020-GC46 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.) | 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 | CREFI, GSMC | Citi Real Estate Funding Inc., Goldman Sachs Bank USA, Barclays Capital Real Estate Inc. and BMO Harris Bank N.A. | 650 Madison Avenue | 0.01019% | 3.47581% | 338,714.93 | 4,064,579.16 | 1,389,614.82 | 16,675,377.84 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/26/19 | 8 | 01/08/20 | 12/08/29 | ||
2 | Loan | GSMC, GACC | Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited and Wells Fargo Bank, National Association | 1633 Broadway | 0.01019% | 2.97981% | 277,890.05 | 3,334,680.60 | 2,250,909.38 | 27,010,912.56 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/25/19 | 6 | 01/06/20 | 12/06/29 | ||
3 | Loan | GACC | DBR Investments Co. Limited | Southcenter Mall | 0.01144% | 2.86856% | 143,566.67 | 1,722,800.04 | 386,900.00 | 4,642,800.00 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/11/19 | 1 | 02/01/20 | 01/01/30 | ||
4 | Loan | GSMC | Goldman Sachs Bank USA | Superior Storage Portfolio | 0.01019% | 4.17281% | 194,383.62 | 2,332,603.44 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 01/22/20 | 6 | 03/06/20 | 02/06/30 | ||||
4.01 | Property | Kenosha Storage | |||||||||||||||||||||||
4.02 | Property | Point Storage | |||||||||||||||||||||||
4.03 | Property | Hoerth Storage | |||||||||||||||||||||||
4.04 | Property | Trafalgar Road | |||||||||||||||||||||||
4.05 | Property | Robinson Avenue | |||||||||||||||||||||||
4.06 | Property | Hartland Self Storage | |||||||||||||||||||||||
4.07 | Property | Oak Street | |||||||||||||||||||||||
4.08 | Property | Joyce Boulevard | |||||||||||||||||||||||
4.09 | Property | Pleasant Street 1 | |||||||||||||||||||||||
4.10 | Property | Airport Boulevard | |||||||||||||||||||||||
4.11 | Property | Pleasant Street 2 | |||||||||||||||||||||||
4.12 | Property | Walton Boulevard | |||||||||||||||||||||||
4.13 | Property | Shady Grove | |||||||||||||||||||||||
5 | Loan | GACC | DBR Investments Co. Limited | CBM Portfolio | 0.01019% | 3.52681% | 149,421.88 | 1,793,062.56 | 1,039,976.24 | 12,479,714.88 | Interest Only | Actual/360 | 0 | 60 | 60 | 60 | 60 | 0 | 0 | 01/15/20 | 6 | 03/06/20 | 02/06/25 | ||
5.01 | Property | Courtyard Larkspur Landing Marin County | |||||||||||||||||||||||
5.02 | Property | Courtyard San Mateo Foster City | |||||||||||||||||||||||
5.03 | Property | Courtyard San Jose Cupertino | |||||||||||||||||||||||
5.04 | Property | Courtyard Boulder | |||||||||||||||||||||||
5.05 | Property | Courtyard Los Angeles Torrance Palos Verdes | |||||||||||||||||||||||
5.06 | Property | Courtyard Los Angeles Hacienda Heights | |||||||||||||||||||||||
5.07 | Property | Courtyard Seattle South Center | |||||||||||||||||||||||
5.08 | Property | Courtyard Nashville Airport | |||||||||||||||||||||||
5.09 | Property | Courtyard Palm Springs | |||||||||||||||||||||||
5.1 | Property | Courtyard Portland Beaverton | |||||||||||||||||||||||
5.11 | Property | Courtyard Atlanta Perimeter Center | |||||||||||||||||||||||
5.12 | Property | Courtyard Detroit Livonia | |||||||||||||||||||||||
5.13 | Property | Courtyard St. Louis Creve Coeur | |||||||||||||||||||||||
5.14 | Property | Courtyard Lincroft Red Bank | |||||||||||||||||||||||
5.15 | Property | Courtyard Rye | |||||||||||||||||||||||
5.16 | Property | Courtyard Fresno | |||||||||||||||||||||||
5.17 | Property | Courtyard Tampa Westshore | |||||||||||||||||||||||
5.18 | Property | Courtyard Boston Andover | |||||||||||||||||||||||
5.19 | Property | Courtyard Detroit Metro Airport | |||||||||||||||||||||||
5.20 | Property | Courtyard Denver Tech Center | |||||||||||||||||||||||
5.21 | Property | Courtyard Charlottesville North | |||||||||||||||||||||||
5.22 | Property | Courtyard St. Petersburg Clearwater | |||||||||||||||||||||||
5.23 | Property | Courtyard Fort Lauderdale Plantation | |||||||||||||||||||||||
5.24 | Property | Courtyard West Palm Beach | |||||||||||||||||||||||
5.25 | Property | Courtyard Chicago Lincolnshire | |||||||||||||||||||||||
5.26 | Property | Courtyard Phoenix Mesa | |||||||||||||||||||||||
5.27 | Property | Courtyard Chicago Waukegan Gurnee | |||||||||||||||||||||||
5.28 | Property | Courtyard Chicago Highland Park | |||||||||||||||||||||||
5.29 | Property | Courtyard Bakersfield | |||||||||||||||||||||||
5.30 | Property | Courtyard Norwalk | |||||||||||||||||||||||
5.31 | Property | Courtyard Kansas City Overland Park Metcalf | |||||||||||||||||||||||
5.32 | Property | Courtyard Silver Spring North | |||||||||||||||||||||||
5.33 | Property | Courtyard Raleigh Cary | |||||||||||||||||||||||
5.34 | Property | Courtyard New Haven Wallingford | |||||||||||||||||||||||
5.35 | Property | Courtyard Chicago Oakbrook Terrace | |||||||||||||||||||||||
5.36 | Property | Courtyard Indianapolis Castleton | |||||||||||||||||||||||
5.37 | Property | Courtyard Annapolis | |||||||||||||||||||||||
5.38 | Property | Courtyard Greenville Haywood Mall | |||||||||||||||||||||||
5.39 | Property | Courtyard Minneapolis St Paul Airport | |||||||||||||||||||||||
5.40 | Property | Courtyard San Antonio Downtown Market Square | |||||||||||||||||||||||
5.41 | Property | Courtyard Denver Stapleton | |||||||||||||||||||||||
5.42 | Property | Courtyard St. Louis Westport Plaza | |||||||||||||||||||||||
5.43 | Property | Courtyard Dallas Plano Parkway | |||||||||||||||||||||||
5.44 | Property | Courtyard Phoenix North Metrocenter | |||||||||||||||||||||||
5.45 | Property | Courtyard Dallas Richardson at Spring Valley | |||||||||||||||||||||||
5.46 | Property | Courtyard Birmingham Homewood | |||||||||||||||||||||||
5.47 | Property | Courtyard Atlanta Airport South | |||||||||||||||||||||||
5.48 | Property | Courtyard Atlanta Gwinnett Mall | |||||||||||||||||||||||
5.49 | Property | Courtyard Poughkeepsie | |||||||||||||||||||||||
5.50 | Property | Courtyard Memphis Airport | |||||||||||||||||||||||
5.51 | Property | Courtyard Charlotte South Park | |||||||||||||||||||||||
5.52 | Property | Courtyard Philadelphia Devon | |||||||||||||||||||||||
6 | Loan | GACC | DBR Investments Co. Limited | Staples Headquarters | 0.01519% | 3.09481% | 131,383.10 | 1,576,597.20 | 105,106.48 | 1,261,277.76 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 01/29/20 | 6 | 03/06/20 | 02/06/30 | ||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | 805 Third Avenue | 0.01019% | 4.22981% | 161,208.33 | 1,934,499.96 | 376,152.78 | 4,513,833.38 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/08/19 | 6 | 01/06/20 | 12/06/29 | ||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Westin Book Cadillac | 0.03894% | 4.35106% | 225,076.68 | 2,700,920.10 | 160,054.52 | 1,920,654.30 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 01/22/20 | 1 | 03/01/20 | 02/01/23 | 03/01/23 | |
9 | Loan | GSMC | Goldman Sachs Bank USA | The Shoppes at Blackstone Valley | 0.01019% | 3.83411% | 187,393.11 | 2,248,717.32 | 580,918.64 | 6,971,023.68 | Interest Only, Then Amortizing | Actual/360 | 3 | 24 | 21 | 120 | 117 | 360 | 360 | 11/01/19 | 1 | 12/01/19 | 11/01/21 | 12/01/21 | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Brooklyn Multifamily Portfolio | 0.01019% | 3.86981% | 124,573.15 | 1,494,877.80 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 01/22/20 | 6 | 03/06/20 | 02/06/30 | ||||
10.01 | Property | 832 Lexington Avenue | |||||||||||||||||||||||
10.02 | Property | 77 Berry Street | |||||||||||||||||||||||
10.03 | Property | 854 Metropolitan Avenue | |||||||||||||||||||||||
10.04 | Property | 852 Metropolitan Avenue | |||||||||||||||||||||||
10.05 | Property | 235 S 4th Street | |||||||||||||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Whiteland Towne Center | 0.01019% | 3.98981% | 175,688.83 | 2,108,265.96 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 01/21/20 | 6 | 03/06/20 | 02/06/23 | 03/06/23 | |||
12 | Loan | GSMC | Goldman Sachs Bank USA | 1025-1075 Brokaw Road | 0.01019% | 3.47081% | 95,586.49 | 1,147,037.88 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/27/19 | 6 | 01/06/20 | 12/06/29 | ||||
13 | Loan | GSMC | Goldman Sachs Bank USA | White Oak Crossing | 0.01019% | 3.53381% | 144,481.41 | 1,733,776.92 | 141,659.51 | 1,699,914.12 | Interest Only, Then Amortizing | Actual/360 | 2 | 48 | 46 | 120 | 118 | 360 | 360 | 11/14/19 | 6 | 01/06/20 | 12/06/23 | 01/06/24 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | Manor Shopping Center | 0.01019% | 3.88981% | 146,217.14 | 1,754,605.68 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 01/17/20 | 6 | 03/06/20 | 02/06/25 | 03/06/25 | |||
15 | Loan | GSMC | Goldman Sachs Bank USA | 90 North Campus | 0.01144% | 3.72056% | 94,595.83 | 1,135,149.96 | 157,659.73 | 1,891,916.76 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/25/19 | 6 | 01/06/20 | 12/06/29 | ||
16 | Loan | GSMC | Goldman Sachs Bank USA | Property Commerce Portfolio | 0.02144% | 3.57356% | 83,894.15 | 1,006,729.80 | 91,123.27 | 1,093,479.24 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/10/19 | 6 | 02/06/20 | 01/06/30 | ||
16.01 | Property | Rayford Square | |||||||||||||||||||||||
16.02 | Property | Spring Town Center | |||||||||||||||||||||||
16.03 | Property | Tomball Town Center | |||||||||||||||||||||||
16.04 | Property | Broadmoor Village | |||||||||||||||||||||||
16.05 | Property | Winchester Town Center | |||||||||||||||||||||||
16.06 | Property | Broadway Center | |||||||||||||||||||||||
16.07 | Property | Copperfield Central | |||||||||||||||||||||||
16.08 | Property | Mission | |||||||||||||||||||||||
16.09 | Property | Silverlake | |||||||||||||||||||||||
16.10 | Property | Victoria | |||||||||||||||||||||||
16.11 | Property | Baybrook Marketplace | |||||||||||||||||||||||
16.12 | Property | Alvin II | |||||||||||||||||||||||
16.13 | Property | Jones Tomball Parkway - 249 | |||||||||||||||||||||||
16.14 | Property | Alvin | |||||||||||||||||||||||
16.15 | Property | Greens Landing | |||||||||||||||||||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Grafton Commons | 0.01019% | 3.88381% | 129,991.31 | 1,559,895.72 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 12/19/19 | 6 | 02/06/20 | 01/06/22 | 02/06/22 | |||
18 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. | Parkmerced | 0.01019% | 2.71438% | 62,438.06 | 749,256.72 | 1,179,511.76 | 14,154,141.12 | Interest Only | 30/360 | 2 | 60 | 58 | 60 | 58 | 0 | 0 | 11/26/19 | 9 | 01/09/20 | 12/09/24 | ||
19 | Loan | GSMC | Goldman Sachs Bank USA | Midland Atlantic Portfolio | 0.01019% | 3.94481% | 109,209.67 | 1,310,516.04 | 104,461.42 | 1,253,537.04 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 12/26/19 | 6 | 02/06/20 | 01/06/22 | 02/06/22 | |
19.01 | Property | Parkside Square | |||||||||||||||||||||||
19.02 | Property | Maysville Marketsquare | |||||||||||||||||||||||
19.03 | Property | Pinecrest Pointe | |||||||||||||||||||||||
19.04 | Property | Valleydale Marketplace | |||||||||||||||||||||||
19.05 | Property | Putnam Plaza | |||||||||||||||||||||||
19.06 | Property | Heritage Plaza | |||||||||||||||||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc., Morgan Stanley Bank, N.A. and JPMorgan Chase Bank, National Association | Bellagio Hotel and Casino | 0.01019% | 3.15996% | 53,569.72 | 642,836.64 | 4,436,108.10 | 53,233,297.20 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/15/19 | 5 | 01/05/20 | 12/05/29 | ||
21 | Loan | CREFI | Citi Real Estate Funding Inc. | 405 E 4th Avenue | 0.01019% | 3.60981% | 61,171.30 | 734,055.60 | 129,989.00 | 1,559,868.00 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 11/04/19 | 6 | 12/06/19 | 11/06/29 | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Seaman Ave Multifamily Portfolio | 0.01019% | 3.82981% | 61,644.44 | 739,733.28 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 01/23/20 | 6 | 03/06/20 | 02/06/30 | ||||
22.01 | Property | 30 Seaman Avenue | |||||||||||||||||||||||
22.02 | Property | 133-139 Seaman Avenue | |||||||||||||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Crossroads at Tolleson | 0.01019% | 3.88981% | 84,357.86 | 1,012,294.32 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 01/23/20 | 6 | 03/06/20 | 03/06/20 | ||||
24 | Loan | GSMC | Goldman Sachs Bank USA | World Cup Plaza | 0.04894% | 3.76106% | 56,817.07 | 681,804.84 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 11/05/19 | 6 | 12/06/19 | 11/06/29 | ||||
25 | Loan | GSMC | Goldman Sachs Bank USA | Worthington Crossing One | 0.01019% | 4.51981% | 88,473.68 | 1,061,684.16 | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/23/19 | 6 | 02/06/20 | 01/06/25 | 02/06/25 | |||
26 | Loan | GSMC | Goldman Sachs Bank USA | Hanna Business Park | 0.04894% | 3.76306% | 77,462.36 | 929,548.32 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 01/09/20 | 6 | 03/06/20 | 02/06/22 | 03/06/22 | |||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 333 Ovington Avenue | 0.01019% | 3.90981% | 53,655.00 | 643,860.00 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 01/21/20 | 6 | 03/06/20 | 02/06/30 | ||||
28 | Loan | GACC | Greystone Servicing Company LLC | The Pointe NYC | 0.01019% | 4.37381% | 59,265.19 | 711,182.28 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/20/19 | 6 | 02/06/20 | 01/06/30 | ||||
29 | Loan | GSMC | Goldman Sachs Bank USA | 333 East Wetmore Road | 0.01019% | 3.47981% | 47,179.63 | 566,155.56 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/21/19 | 6 | 01/06/20 | 12/06/29 | ||||
30 | Loan | GSMC | Goldman Sachs Bank USA | The Atrium | 0.04894% | 4.23106% | 75,535.76 | 906,429.12 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 01/08/20 | 6 | 03/06/20 | 03/06/20 | ||||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | 510 East 14th Street | 0.01144% | 2.90856% | 37,006.94 | 444,083.28 | 172,699.08 | 2,072,388.96 | Interest Only | Actual/360 | 1 | 119 | 118 | 119 | 118 | 0 | 0 | 12/12/19 | 6 | 02/06/20 | 12/06/29 | ||
32 | Loan | GACC | DBR Investments Co. Limited | HGI Fontana | 0.01019% | 4.35481% | 68,570.65 | 822,847.80 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 01/17/20 | 6 | 03/06/20 | 02/06/22 | 03/06/22 | |||
33 | Loan | CREFI | Citi Real Estate Funding Inc. | 1000 West Washington | 0.01019% | 4.33981% | 67,702.40 | 812,428.80 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 01/02/20 | 6 | 02/06/20 | 02/06/20 | ||||
34 | Loan | GACC | DBR Investments Co. Limited | St. Louis Industrial Portfolio | 0.01019% | 3.60381% | 58,631.23 | 703,574.76 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 01/23/20 | 6 | 03/06/20 | 03/06/20 | ||||
34.01 | Property | 914-938 S. Highway Dr. | |||||||||||||||||||||||
34.02 | Property | 11600-11612 Lilburn Park Rd. | |||||||||||||||||||||||
34.03 | Property | 909-927 Horan Dr. | |||||||||||||||||||||||
34.04 | Property | 11477-11493 Page Service Dr. | |||||||||||||||||||||||
34.05 | Property | 951-961 Harmsted Ct. | |||||||||||||||||||||||
35 | Loan | GACC | Greystone Servicing Company LLC | Salt Flat Apartments | 0.01019% | 4.22981% | 45,290.59 | 543,487.08 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 01/24/20 | 6 | 03/06/20 | 02/06/30 | ||||
36 | Loan | GSMC | Goldman Sachs Bank USA | 2000 Composite Drive | 0.01019% | 3.62981% | 52,428.81 | 629,145.72 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 01/21/20 | 6 | 03/06/20 | 02/06/22 | 03/06/22 | |||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | Four Points Tucson | 0.01019% | 4.19981% | 49,449.70 | 593,396.40 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 01/17/20 | 6 | 03/06/20 | 03/06/20 | ||||
38 | Loan | GACC | DBR Investments Co. Limited | 243 West 54th Street | 0.01019% | 3.71481% | 31,472.80 | 377,673.60 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/27/19 | 6 | 02/06/20 | 01/06/30 | ||||
39 | Loan | GACC | DBR Investments Co. Limited | Beachcliff Place | 0.03894% | 4.51106% | 46,888.77 | 562,665.24 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 12/18/19 | 6 | 02/06/20 | 01/06/22 | 02/06/22 | |||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | Homewood Suites Novi | 0.01019% | 4.27981% | 46,238.32 | 554,859.84 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 01/13/20 | 6 | 03/06/20 | 03/06/20 | ||||
41 | Loan | GSMC | Goldman Sachs Bank USA | 240 West Chapman Avenue | 0.01019% | 3.93981% | 26,031.60 | 312,379.20 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/17/19 | 6 | 02/06/20 | 01/06/30 | ||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountain Grove Apartments | 0.01019% | 3.37981% | 37,905.33 | 454,863.96 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 240 | 240 | 01/10/20 | 6 | 03/06/20 | 03/06/20 | ||||
43 | Loan | GSMC | Goldman Sachs Bank USA | Walnut Manor and Fox Brook Apartments | 0.01019% | 4.09081% | 31,894.92 | 382,739.04 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/19/19 | 6 | 02/06/20 | 01/06/23 | 02/06/23 | |||
43.01 | Property | Walnut Manor | |||||||||||||||||||||||
43.02 | Property | Fox Brook Apartments | |||||||||||||||||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at Myrtle Park | 0.01019% | 4.43981% | 33,179.90 | 398,158.80 | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 300 | 300 | 01/23/20 | 6 | 03/06/20 | 03/06/20 | ||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Tru Hotel Sterling Heights | 0.01019% | 4.21981% | 31,085.58 | 373,026.96 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 01/21/20 | 6 | 03/06/20 | 03/06/20 | ||||
46 | Loan | CREFI | Citi Real Estate Funding Inc. | FL Self Storage Portfolio | 0.01019% | 4.15981% | 15,348.94 | 184,187.28 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 01/21/20 | 6 | 03/06/20 | 03/06/20 | ||||
46.01 | Property | Woodbine Self Storage | |||||||||||||||||||||||
46.02 | Property | EZ - In Storage |
Page 2 of 8
CGCMT 2020-GC46 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2016 EGI | 2016 Expenses ($) | 2016 NOI ($) | 2017 EGI ($) | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) | Most Recent NOI Date (if past 2018) | Most Recent # of months |
1 | Loan | CREFI, GSMC | Citi Real Estate Funding Inc., Goldman Sachs Bank USA, Barclays Capital Real Estate Inc. and BMO Harris Bank N.A. | 650 Madison Avenue | 12/08/29 | No | 3 | 0 | Lockout/26_Defeasance/87_0%/7 | 67,178,535 | 24,477,341 | 42,701,194 | 72,488,704 | 25,947,358 | 46,541,346 | 75,039,495 | 26,481,999 | 48,557,496 | 78,288,218 | 27,326,681 | 50,961,537 | 09/30/19 | 12 | ||
2 | Loan | GSMC, GACC | Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited and Wells Fargo Bank, National Association | 1633 Broadway | 12/06/29 | No | 0 | 0 | Lockout/26_Defeasance/87_0%/7 | 155,689,790 | 61,868,404 | 93,821,386 | 159,464,803 | 65,274,796 | 94,190,007 | 179,219,236 | 70,120,786 | 109,098,450 | 182,760,348 | 71,951,033 | 110,809,315 | 09/30/19 | 12 | ||
3 | Loan | GACC | DBR Investments Co. Limited | Southcenter Mall | 01/01/30 | No | 5 | 5 | Lockout/25_Defeasance or >YM1%/91_0%/4 | 62,363,757 | 17,594,460 | 44,769,297 | 61,877,793 | 18,294,166 | 43,583,627 | 63,260,401 | 19,078,116 | 44,182,284 | 60,001,063 | 18,292,261 | 41,708,802 | 10/31/19 | 12 | ||
4 | Loan | GSMC | Goldman Sachs Bank USA | Superior Storage Portfolio | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 6,677,869 | 1,970,979 | 4,706,890 | 12/31/19 | 12 | ||
4.01 | Property | Kenosha Storage | N/A | N/A | N/A | N/A | N/A | N/A | 1,214,889 | 341,225 | 873,664 | 1,211,749 | 452,181 | 759,568 | 12/31/19 | 12 | |||||||||
4.02 | Property | Point Storage | N/A | N/A | N/A | N/A | N/A | N/A | 877,702 | 231,050 | 646,652 | 919,822 | 227,052 | 692,770 | 12/31/19 | 12 | |||||||||
4.03 | Property | Hoerth Storage | N/A | N/A | N/A | N/A | N/A | N/A | 913,149 | 262,600 | 650,550 | 908,140 | 272,834 | 635,306 | 12/31/19 | 12 | |||||||||
4.04 | Property | Trafalgar Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 536,945 | 149,130 | 387,815 | 12/31/19 | 12 | |||||||||
4.05 | Property | Robinson Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 427,492 | 123,018 | 304,473 | 12/31/19 | 12 | |||||||||
4.06 | Property | Hartland Self Storage | N/A | N/A | N/A | N/A | N/A | N/A | 561,755 | 158,499 | 403,256 | 578,301 | 154,911 | 423,390 | 12/31/19 | 12 | |||||||||
4.07 | Property | Oak Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 440,400 | 127,504 | 312,897 | 12/31/19 | 12 | |||||||||
4.08 | Property | Joyce Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 375,826 | 93,013 | 282,813 | 12/31/19 | 12 | |||||||||
4.09 | Property | Pleasant Street 1 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 365,350 | 87,684 | 277,666 | 12/31/19 | 12 | |||||||||
4.10 | Property | Airport Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 341,960 | 102,239 | 239,721 | 12/31/19 | 12 | |||||||||
4.11 | Property | Pleasant Street 2 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 216,205 | 75,929 | 140,276 | 12/31/19 | 12 | |||||||||
4.12 | Property | Walton Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 203,223 | 65,415 | 137,809 | 12/31/19 | 12 | |||||||||
4.13 | Property | Shady Grove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 152,456 | 40,070 | 112,386 | 12/31/19 | 12 | |||||||||
5 | Loan | GACC | DBR Investments Co. Limited | CBM Portfolio | 02/06/25 | No | 0 | 0 | Lockout/24_Defeasance/31_0%/5 | 292,248,611 | 195,602,748 | 105,304,339 | 294,612,633 | 199,122,698 | 104,232,137 | 292,674,812 | 202,436,625 | 98,263,146 | 287,996,255 | 202,494,465 | 93,889,176 | 09/30/19 | 12 | ||
5.01 | Property | Courtyard Larkspur Landing Marin County | 10,268,419 | 5,966,469 | 5,077,012 | 10,091,792 | 5,991,943 | 4,857,758 | 10,491,552 | 6,245,669 | 5,029,883 | 10,606,885 | 6,313,605 | 5,093,110 | 09/30/19 | 12 | |||||||||
5.02 | Property | Courtyard San Mateo Foster City | 8,803,554 | 4,793,710 | 4,583,866 | 9,656,300 | 5,178,155 | 5,107,879 | 9,461,101 | 5,166,153 | 4,904,046 | 10,075,100 | 5,507,288 | 5,227,381 | 09/30/19 | 12 | |||||||||
5.03 | Property | Courtyard San Jose Cupertino | 8,979,249 | 4,989,218 | 3,990,032 | 9,702,297 | 5,334,849 | 4,367,448 | 9,989,474 | 5,381,083 | 4,608,391 | 8,622,681 | 5,158,738 | 3,463,942 | 09/30/19 | 12 | |||||||||
5.04 | Property | Courtyard Boulder | 7,593,984 | 4,144,790 | 3,831,763 | 7,853,757 | 4,312,536 | 3,936,309 | 6,843,907 | 4,228,751 | 2,962,578 | 6,412,709 | 4,098,743 | 2,638,153 | 09/30/19 | 12 | |||||||||
5.05 | Property | Courtyard Los Angeles Torrance Palos Verdes | 7,258,211 | 4,722,919 | 3,081,569 | 7,052,820 | 4,663,128 | 2,918,887 | 6,986,972 | 4,654,214 | 2,856,049 | 7,071,345 | 4,762,563 | 2,835,580 | 09/30/19 | 12 | |||||||||
5.06 | Property | Courtyard Los Angeles Hacienda Heights | 6,603,960 | 4,099,244 | 3,033,639 | 6,791,284 | 4,329,518 | 2,999,750 | 6,561,360 | 4,330,417 | 2,759,927 | 6,447,505 | 4,432,551 | 2,534,642 | 09/30/19 | 12 | |||||||||
5.07 | Property | Courtyard Seattle South Center | 7,058,766 | 4,485,291 | 2,962,251 | 7,454,830 | 4,776,050 | 3,087,764 | 7,442,743 | 4,770,052 | 3,084,600 | 7,211,855 | 4,637,132 | 2,971,846 | 09/30/19 | 12 | |||||||||
5.08 | Property | Courtyard Nashville Airport | 7,250,900 | 4,245,151 | 3,403,522 | 7,383,071 | 4,394,670 | 3,398,891 | 6,983,787 | 4,361,615 | 3,011,308 | 6,462,709 | 4,250,414 | 2,575,389 | 09/30/19 | 12 | |||||||||
5.09 | Property | Courtyard Palm Springs | 5,641,674 | 3,667,567 | 2,258,924 | 5,705,435 | 3,705,865 | 2,285,235 | 6,037,803 | 3,925,102 | 2,412,674 | 6,444,877 | 4,130,091 | 2,631,625 | 09/30/19 | 12 | |||||||||
5.1 | Property | Courtyard Portland Beaverton | 5,849,694 | 3,544,472 | 2,542,033 | 5,453,564 | 3,578,643 | 2,093,736 | 5,614,529 | 3,765,330 | 2,074,847 | 5,440,429 | 3,738,704 | 1,919,227 | 09/30/19 | 12 | |||||||||
5.11 | Property | Courtyard Atlanta Perimeter Center | 5,794,083 | 3,854,387 | 2,346,808 | 5,923,596 | 3,999,451 | 2,332,719 | 6,152,077 | 4,129,728 | 2,456,630 | 6,026,177 | 4,076,435 | 2,375,634 | 09/30/19 | 12 | |||||||||
5.12 | Property | Courtyard Detroit Livonia | 5,190,544 | 3,313,041 | 2,087,145 | 5,368,248 | 3,392,488 | 2,192,021 | 5,127,925 | 3,304,558 | 2,027,149 | 4,905,287 | 3,206,698 | 1,899,973 | 09/30/19 | 12 | |||||||||
5.13 | Property | Courtyard St. Louis Creve Coeur | 5,659,841 | 3,724,646 | 2,217,850 | 5,805,682 | 3,823,491 | 2,271,930 | 5,688,134 | 3,788,080 | 2,185,708 | 5,485,918 | 3,754,890 | 2,007,206 | 09/30/19 | 12 | |||||||||
5.14 | Property | Courtyard Lincroft Red Bank | 6,053,143 | 4,316,896 | 2,007,180 | 6,252,100 | 4,380,137 | 2,152,272 | 6,622,936 | 4,609,903 | 2,309,882 | 6,605,189 | 4,550,311 | 2,354,628 | 09/30/19 | 12 | |||||||||
5.15 | Property | Courtyard Rye | 6,024,374 | 4,393,363 | 1,937,490 | 6,333,084 | 4,592,148 | 2,062,209 | 6,935,823 | 4,992,971 | 2,284,252 | 6,784,031 | 5,039,573 | 2,085,216 | 09/30/19 | 12 | |||||||||
5.16 | Property | Courtyard Fresno | 6,360,582 | 4,058,547 | 2,302,035 | 6,522,719 | 4,183,930 | 2,338,789 | 6,753,898 | 4,293,597 | 2,460,300 | 6,896,173 | 4,365,589 | 2,530,584 | 09/30/19 | 12 | |||||||||
5.17 | Property | Courtyard Tampa Westshore | 6,032,199 | 4,170,163 | 1,862,037 | 5,825,409 | 4,067,843 | 1,757,566 | 5,660,244 | 4,149,830 | 1,510,415 | 5,671,150 | 4,641,944 | 1,029,206 | 09/30/19 | 12 | |||||||||
5.18 | Property | Courtyard Boston Andover | 5,707,639 | 3,932,423 | 2,025,971 | 5,700,239 | 3,983,932 | 1,973,132 | 6,289,392 | 4,304,762 | 2,241,455 | 6,344,692 | 4,351,043 | 2,250,473 | 09/30/19 | 12 | |||||||||
5.19 | Property | Courtyard Detroit Metro Airport | 5,202,152 | 3,387,254 | 2,022,710 | 5,332,423 | 3,564,522 | 1,980,588 | 5,187,006 | 3,560,128 | 1,835,780 | 4,815,378 | 3,446,541 | 1,570,859 | 09/30/19 | 12 | |||||||||
5.20 | Property | Courtyard Denver Tech Center | 5,591,824 | 3,587,659 | 2,314,272 | 5,212,026 | 3,496,715 | 2,001,484 | 4,998,821 | 3,509,839 | 1,764,900 | 4,934,676 | 3,540,939 | 1,666,630 | 09/30/19 | 12 | |||||||||
5.21 | Property | Courtyard Charlottesville North | 5,042,803 | 3,277,451 | 1,968,751 | 4,666,005 | 3,151,367 | 1,702,101 | 4,280,427 | 3,039,169 | 1,412,854 | 4,195,427 | 3,045,137 | 1,318,621 | 09/30/19 | 12 | |||||||||
5.22 | Property | Courtyard St. Petersburg Clearwater | 5,173,225 | 3,756,947 | 1,626,090 | 5,357,603 | 3,878,578 | 1,693,355 | 5,078,127 | 3,799,980 | 1,483,264 | 5,105,160 | 3,909,777 | 1,401,653 | 09/30/19 | 12 | |||||||||
5.23 | Property | Courtyard Fort Lauderdale Plantation | 5,838,627 | 4,040,172 | 2,091,628 | 6,398,347 | 4,383,792 | 2,332,785 | 6,175,948 | 4,233,721 | 2,255,730 | 5,955,730 | 4,088,632 | 2,165,038 | 09/30/19 | 12 | |||||||||
5.24 | Property | Courtyard West Palm Beach | 5,100,756 | 3,933,116 | 1,398,724 | 5,527,846 | 4,089,684 | 1,685,663 | 5,502,716 | 4,279,161 | 1,471,024 | 5,713,823 | 4,282,972 | 1,688,397 | 09/30/19 | 12 | |||||||||
5.25 | Property | Courtyard Chicago Lincolnshire | 4,762,067 | 3,045,515 | 1,716,552 | 4,815,544 | 3,072,513 | 1,743,031 | 4,704,952 | 3,020,105 | 1,684,847 | 4,716,987 | 3,013,280 | 1,703,707 | 09/30/19 | 12 | |||||||||
5.26 | Property | Courtyard Phoenix Mesa | 4,145,733 | 3,168,047 | 1,298,187 | 4,343,136 | 3,253,656 | 1,417,740 | 4,557,930 | 3,352,128 | 1,534,062 | 4,534,815 | 3,327,919 | 1,535,157 | 09/30/19 | 12 | |||||||||
5.27 | Property | Courtyard Chicago Waukegan Gurnee | 5,256,918 | 3,548,691 | 1,921,067 | 5,206,675 | 3,575,794 | 1,839,299 | 5,352,811 | 3,614,326 | 1,952,063 | 4,861,709 | 3,395,577 | 1,661,042 | 09/30/19 | 12 | |||||||||
5.28 | Property | Courtyard Chicago Highland Park | 4,156,606 | 2,973,130 | 1,417,611 | 4,195,286 | 3,062,617 | 1,380,990 | 4,354,348 | 3,131,794 | 1,470,875 | 4,438,745 | 3,146,281 | 1,540,785 | 09/30/19 | 12 | |||||||||
5.29 | Property | Courtyard Bakersfield | 4,343,128 | 3,132,921 | 1,431,585 | 4,381,346 | 3,259,913 | 1,339,214 | 4,702,211 | 3,480,948 | 1,452,634 | 4,996,564 | 3,596,480 | 1,647,980 | 09/30/19 | 12 | |||||||||
5.30 | Property | Courtyard Norwalk | 6,491,908 | 4,401,632 | 2,090,276 | 6,374,421 | 4,334,722 | 2,039,699 | 6,600,393 | 4,462,373 | 2,138,020 | 6,672,068 | 4,713,345 | 1,958,723 | 09/30/19 | 12 | |||||||||
5.31 | Property | Courtyard Kansas City Overland Park Metcalf | 4,786,429 | 3,441,469 | 1,610,072 | 4,767,223 | 3,470,090 | 1,558,827 | 4,384,463 | 3,393,599 | 1,239,198 | 4,379,951 | 3,375,697 | 1,259,240 | 09/30/19 | 12 | |||||||||
5.32 | Property | Courtyard Silver Spring North | 5,140,162 | 3,833,051 | 1,600,662 | 4,341,311 | 3,537,860 | 1,073,234 | 4,268,071 | 3,562,495 | 986,202 | 4,364,151 | 3,624,212 | 1,020,565 | 09/30/19 | 12 | |||||||||
5.33 | Property | Courtyard Raleigh Cary | 4,733,012 | 3,211,110 | 1,722,837 | 4,695,844 | 3,225,409 | 1,676,235 | 4,992,003 | 3,386,747 | 1,811,057 | 4,564,350 | 3,249,744 | 1,520,407 | 09/30/19 | 12 | |||||||||
5.34 | Property | Courtyard New Haven Wallingford | 4,546,643 | 3,300,590 | 1,429,542 | 4,498,920 | 3,337,086 | 1,345,116 | 4,719,207 | 3,520,829 | 1,392,293 | 4,767,955 | 3,669,714 | 1,293,627 | 09/30/19 | 12 | |||||||||
5.35 | Property | Courtyard Chicago Oakbrook Terrace | 4,941,873 | 3,286,677 | 1,655,195 | 4,976,115 | 3,297,683 | 1,678,432 | 4,740,225 | 3,200,299 | 1,539,926 | 4,482,365 | 3,062,179 | 1,420,187 | 09/30/19 | 12 | |||||||||
5.36 | Property | Courtyard Indianapolis Castleton | 4,355,671 | 3,049,086 | 1,486,179 | 4,726,686 | 3,176,845 | 1,740,780 | 4,234,827 | 3,208,120 | 1,199,093 | 4,164,482 | 3,185,562 | 1,161,619 | 09/30/19 | 12 | |||||||||
5.37 | Property | Courtyard Annapolis | 4,467,431 | 3,400,827 | 1,295,878 | 4,422,336 | 3,388,454 | 1,263,255 | 4,349,729 | 3,450,511 | 1,134,888 | 4,237,402 | 3,332,779 | 1,140,393 | 09/30/19 | 12 | |||||||||
5.38 | Property | Courtyard Greenville Haywood Mall | 4,759,032 | 2,960,547 | 1,990,246 | 4,974,024 | 3,004,023 | 2,166,822 | 4,724,139 | 2,958,666 | 1,956,549 | 4,125,393 | 2,713,319 | 1,584,482 | 09/30/19 | 12 | |||||||||
5.39 | Property | Courtyard Minneapolis St Paul Airport | 5,348,695 | 3,784,395 | 1,779,527 | 4,996,873 | 3,745,539 | 1,451,147 | 5,341,247 | 3,893,080 | 1,663,244 | 4,963,488 | 3,760,928 | 1,401,839 | 09/30/19 | 12 | |||||||||
5.40 | Property | Courtyard San Antonio Downtown Market Square | 4,668,112 | 4,015,798 | 1,152,547 | 4,662,301 | 4,103,520 | 1,059,014 | 4,794,979 | 4,202,544 | 1,092,669 | 4,913,335 | 4,278,747 | 1,152,664 | 09/30/19 | 12 | |||||||||
5.41 | Property | Courtyard Denver Stapleton | 4,718,641 | 3,020,739 | 1,697,902 | 5,073,845 | 3,275,120 | 1,798,725 | 4,711,336 | 3,635,158 | 1,076,178 | 4,849,386 | 3,549,934 | 1,299,451 | 09/30/19 | 12 | |||||||||
5.42 | Property | Courtyard St. Louis Westport Plaza | 4,816,324 | 3,400,349 | 1,663,408 | 5,010,264 | 3,535,324 | 1,731,713 | 4,600,520 | 3,426,327 | 1,424,267 | 4,764,492 | 3,533,102 | 1,484,814 | 09/30/19 | 12 | |||||||||
5.43 | Property | Courtyard Dallas Plano Parkway | 4,975,433 | 3,250,625 | 1,724,808 | 4,649,022 | 3,203,393 | 1,445,629 | 4,283,756 | 3,251,598 | 1,032,159 | 3,996,665 | 3,191,673 | 804,991 | 09/30/19 | 12 | |||||||||
5.44 | Property | Courtyard Phoenix North Metrocenter | 3,657,649 | 2,921,830 | 1,121,202 | 3,877,937 | 3,214,736 | 1,048,584 | 3,839,595 | 3,313,379 | 911,600 | 4,030,402 | 3,381,870 | 1,047,662 | 09/30/19 | 12 | |||||||||
5.45 | Property | Courtyard Dallas Richardson at Spring Valley | 4,321,518 | 3,516,392 | 1,068,851 | 3,859,950 | 3,407,683 | 684,136 | 4,030,838 | 3,437,310 | 834,262 | 3,986,663 | 3,466,068 | 757,730 | 09/30/19 | 12 | |||||||||
5.46 | Property | Courtyard Birmingham Homewood | 4,859,855 | 3,158,628 | 1,701,227 | 4,645,835 | 3,166,295 | 1,479,540 | 4,798,791 | 3,373,452 | 1,425,339 | 5,120,653 | 3,485,924 | 1,634,729 | 09/30/19 | 12 | |||||||||
5.47 | Property | Courtyard Atlanta Airport South | 4,998,105 | 3,436,333 | 1,561,772 | 5,257,593 | 3,600,356 | 1,657,238 | 5,265,523 | 3,798,611 | 1,466,912 | 5,152,440 | 3,919,229 | 1,233,211 | 09/30/19 | 12 | |||||||||
5.48 | Property | Courtyard Atlanta Gwinnett Mall | 4,168,823 | 3,305,936 | 1,140,605 | 4,542,068 | 3,492,572 | 1,337,442 | 4,452,227 | 3,452,348 | 1,290,546 | 4,405,150 | 3,326,181 | 1,367,123 | 09/30/19 | 12 | |||||||||
5.49 | Property | Courtyard Poughkeepsie | 6,043,041 | 4,719,548 | 1,323,492 | 5,460,425 | 4,310,693 | 1,149,733 | 5,598,740 | 4,511,067 | 1,087,673 | 5,958,121 | 4,634,314 | 1,323,807 | 09/30/19 | 12 | |||||||||
5.50 | Property | Courtyard Memphis Airport | 5,497,898 | 4,154,272 | 1,561,233 | 5,717,147 | 4,256,045 | 1,688,367 | 5,352,348 | 4,165,428 | 1,404,337 | 5,085,777 | 4,066,267 | 1,222,880 | 09/30/19 | 12 | |||||||||
5.51 | Property | Courtyard Charlotte South Park | 6,352,848 | 3,639,252 | 2,713,596 | 6,160,259 | 3,484,174 | 2,676,085 | 5,602,943 | 3,346,825 | 2,256,118 | 5,162,944 | 3,199,391 | 1,963,553 | 09/30/19 | 12 | |||||||||
5.52 | Property | Courtyard Philadelphia Devon | 6,854,856 | 4,120,461 | 2,734,396 | 6,609,772 | 4,077,150 | 2,532,621 | 6,449,958 | 4,062,744 | 2,387,214 | 6,064,896 | 3,964,438 | 2,100,458 | 09/30/19 | 12 | |||||||||
6 | Loan | GACC | DBR Investments Co. Limited | Staples Headquarters | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/89_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | 805 Third Avenue | 12/06/29 | No | 0 | 0 | Lockout/26_Defeasance/87_0%/7 | 30,653,344 | 14,898,290 | 15,755,054 | 29,950,919 | 15,081,158 | 14,869,761 | 31,876,971 | 15,290,213 | 16,586,758 | 31,859,168 | 15,087,482 | 16,771,686 | 08/31/19 | 12 | ||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Westin Book Cadillac | 02/01/30 | No | 5 | 5 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 39,463,892 | 28,351,309 | 11,112,583 | 39,440,190 | 28,808,906 | 10,631,284 | 38,738,364 | 28,889,943 | 9,848,421 | 12/31/19 | 12 | ||
9 | Loan | GSMC | Goldman Sachs Bank USA | The Shoppes at Blackstone Valley | 11/06/29 | No | 0 | 5 days grace, other than the payment due on the Maturity Date | Lockout/27_Defeasance/86_0%/7 | 18,582,777 | 4,538,133 | 14,044,644 | 19,150,138 | 4,783,415 | 14,366,723 | 18,936,797 | 4,833,324 | 14,103,473 | 18,578,998 | 4,518,587 | 14,060,411 | 08/31/19 | 12 | ||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Brooklyn Multifamily Portfolio | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 3,171,215 | 364,498 | 2,806,717 | 09/30/19 | 12 | ||
10.01 | Property | 832 Lexington Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,613,050 | 199,476 | 1,413,574 | 09/30/19 | 12 | |||||||||
10.02 | Property | 77 Berry Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 445,086 | 31,731 | 413,355 | 09/30/19 | 12 | |||||||||
10.03 | Property | 854 Metropolitan Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 370,532 | 38,579 | 331,953 | 09/30/19 | 12 | |||||||||
10.04 | Property | 852 Metropolitan Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 378,775 | 42,880 | 335,895 | 09/30/19 | 12 | |||||||||
10.05 | Property | 235 S 4th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 363,772 | 51,832 | 311,940 | 09/30/19 | 12 | |||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Whiteland Towne Center | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 3,696,872 | 1,481,045 | 2,215,826 | N/A | N/A | N/A | 4,011,577 | 1,209,747 | 2,801,829 | 4,586,217 | 1,277,417 | 3,308,800 | 11/30/19 | 12 | ||
12 | Loan | GSMC | Goldman Sachs Bank USA | 1025-1075 Brokaw Road | 12/06/29 | No | 0 | 0 | Lockout/26_Defeasance/87_0%/7 | N/A | N/A | N/A | 4,184,871 | 1,062,460 | 3,122,410 | 4,151,700 | 1,078,459 | 3,073,241 | 4,295,868 | 1,058,740 | 3,237,128 | 10/31/19 | 12 | ||
13 | Loan | GSMC | Goldman Sachs Bank USA | White Oak Crossing | 12/06/29 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | 8,129,828 | 1,597,312 | 6,532,516 | 8,380,001 | 1,662,835 | 6,717,167 | 8,528,386 | 1,741,540 | 6,786,847 | 8,639,220 | 1,625,210 | 7,014,010 | 09/30/19 | 12 | ||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | Manor Shopping Center | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | 3,951,718 | 1,018,274 | 2,933,444 | 3,986,163 | 996,984 | 2,989,179 | 4,083,771 | 1,095,384 | 2,988,387 | 3,974,874 | 1,079,866 | 2,895,008 | 12/31/19 | 12 | ||
15 | Loan | GSMC | Goldman Sachs Bank USA | 90 North Campus | 12/06/29 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
16 | Loan | GSMC | Goldman Sachs Bank USA | Property Commerce Portfolio | 01/06/30 | No | 0 | 0 | Lockout/25_YM1%/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9,121,524 | 3,076,858 | 6,044,667 | 09/30/19 | 12 | ||
16.01 | Property | Rayford Square | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,403,798 | 297,590 | 1,106,208 | 09/30/19 | 12 | |||||||||
16.02 | Property | Spring Town Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,755,776 | 597,853 | 1,157,924 | 09/30/19 | 12 | |||||||||
16.03 | Property | Tomball Town Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,285,990 | 489,908 | 796,082 | 09/30/19 | 12 | |||||||||
16.04 | Property | Broadmoor Village | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 835,877 | 308,798 | 527,078 | 09/30/19 | 12 | |||||||||
16.05 | Property | Winchester Town Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 676,484 | 244,756 | 431,728 | 09/30/19 | 12 | |||||||||
16.06 | Property | Broadway Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
16.07 | Property | Copperfield Central | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 496,923 | 160,283 | 336,640 | 09/30/19 | 12 | |||||||||
16.08 | Property | Mission | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 434,476 | 115,848 | 318,627 | 09/30/19 | 12 | |||||||||
16.09 | Property | Silverlake | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 391,576 | 117,606 | 273,970 | 09/30/19 | 12 | |||||||||
16.10 | Property | Victoria | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 403,027 | 122,540 | 280,487 | 09/30/19 | 12 | |||||||||
16.11 | Property | Baybrook Marketplace | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 240,441 | 136,708 | 103,733 | 09/30/19 | 12 | |||||||||
16.12 | Property | Alvin II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 282,392 | 83,748 | 198,644 | 09/30/19 | 12 | |||||||||
16.13 | Property | Jones Tomball Parkway - 249 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 260,030 | 128,954 | 131,076 | 09/30/19 | 12 | |||||||||
16.14 | Property | Alvin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 328,035 | 114,045 | 213,990 | 09/30/19 | 12 | |||||||||
16.15 | Property | Greens Landing | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 326,700 | 158,221 | 168,480 | 09/30/19 | 12 | |||||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Grafton Commons | 01/06/30 | No | 0 | 0 | Lockout/25_YM1%/91_0%/4 | N/A | N/A | N/A | 3,893,172 | 722,580 | 3,170,592 | 3,640,762 | 699,345 | 2,941,417 | 3,693,970 | 806,941 | 2,887,029 | 09/30/19 | 12 | ||
18 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. | Parkmerced | 12/09/24 | No | 0 | 0 | YM/57_0%/3 | 83,181,077 | 38,976,882 | 44,204,195 | 90,052,338 | 40,409,981 | 49,642,357 | 95,282,237 | 41,596,712 | 53,685,525 | 99,501,311 | 43,742,948 | 55,758,363 | 08/31/19 | 12 | ||
19 | Loan | GSMC | Goldman Sachs Bank USA | Midland Atlantic Portfolio | 01/06/30 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 5,693,685 | 1,594,304 | 4,099,381 | 5,673,339 | 1,681,671 | 3,991,667 | 5,929,476 | 1,695,066 | 4,234,410 | 10/31/19 | 12 | ||
19.01 | Property | Parkside Square | N/A | N/A | N/A | 1,378,427 | 381,493 | 996,934 | 1,441,584 | 380,508 | 1,061,076 | 1,449,088 | 365,560 | 1,083,528 | 10/31/19 | 12 | |||||||||
19.02 | Property | Maysville Marketsquare | N/A | N/A | N/A | 1,314,064 | 315,460 | 998,604 | 1,245,548 | 319,000 | 926,548 | 1,293,140 | 323,372 | 969,768 | 10/31/19 | 12 | |||||||||
19.03 | Property | Pinecrest Pointe | N/A | N/A | N/A | 1,114,744 | 296,986 | 817,758 | 1,172,651 | 316,884 | 855,767 | 1,276,481 | 329,618 | 946,863 | 10/31/19 | 12 | |||||||||
19.04 | Property | Valleydale Marketplace | N/A | N/A | N/A | 791,360 | 223,898 | 567,462 | 752,396 | 254,894 | 497,501 | 808,929 | 262,593 | 546,336 | 10/31/19 | 12 | |||||||||
19.05 | Property | Putnam Plaza | N/A | N/A | N/A | 718,494 | 217,918 | 500,576 | 707,905 | 241,534 | 466,372 | 713,918 | 246,445 | 467,473 | 10/31/19 | 12 | |||||||||
19.06 | Property | Heritage Plaza | N/A | N/A | N/A | 376,596 | 158,549 | 218,047 | 353,255 | 168,851 | 184,404 | 387,920 | 167,478 | 220,442 | 10/31/19 | 12 | |||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc., Morgan Stanley Bank, N.A. and JPMorgan Chase Bank, National Association | Bellagio Hotel and Casino | 12/05/29 | No | 0 | 0 | YM0.5%/26_Defeasance or YM0.5%/87_0%/7 | 1,364,138,212 | 883,316,117 | 480,822,095 | 1,365,570,769 | 859,834,535 | 505,736,234 | 1,367,835,267 | 877,969,225 | 489,866,042 | 1,349,062,464 | 874,997,149 | 474,065,315 | 09/30/19 | 12 | ||
21 | Loan | CREFI | Citi Real Estate Funding Inc. | 405 E 4th Avenue | 11/06/29 | No | 0 | 0 | Lockout/27_Defeasance/88_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Seaman Ave Multifamily Portfolio | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 2,308,775 | 786,167 | 1,522,608 | 2,341,279 | 911,800 | 1,429,479 | 2,345,369 | 1,005,839 | 1,339,530 | 10/31/19 | 12 | ||
22.01 | Property | 30 Seaman Avenue | N/A | N/A | N/A | 1,342,822 | 379,822 | 963,000 | 1,387,876 | 462,201 | 925,675 | 1,409,711 | 528,479 | 881,232 | 10/31/19 | 12 | |||||||||
22.02 | Property | 133-139 Seaman Avenue | N/A | N/A | N/A | 965,953 | 406,345 | 559,608 | 953,403 | 449,599 | 503,804 | 935,658 | 477,360 | 458,298 | 10/31/19 | 12 | |||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Crossroads at Tolleson | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 2,096,304 | 549,199 | 1,547,106 | 2,205,019 | 574,150 | 1,630,869 | 2,216,629 | 591,083 | 1,625,547 | 2,098,768 | 631,008 | 1,467,760 | 10/31/19 | 12 | ||
24 | Loan | GSMC | Goldman Sachs Bank USA | World Cup Plaza | 11/06/29 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A | N/A | N/A | 2,407,595 | 913,323 | 1,494,272 | 2,632,567 | 975,232 | 1,657,335 | 2,967,142 | 978,644 | 1,988,498 | 09/30/19 | 12 | ||
25 | Loan | GSMC | Goldman Sachs Bank USA | Worthington Crossing One | 01/06/30 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
26 | Loan | GSMC | Goldman Sachs Bank USA | Hanna Business Park | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 333 Ovington Avenue | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/90_0%/6 | N/A | N/A | N/A | 1,963,302 | 827,852 | 1,135,450 | 1,994,115 | 917,851 | 1,076,264 | 2,165,633 | 937,064 | 1,228,569 | 12/31/19 | 12 | ||
28 | Loan | GACC | Greystone Servicing Company LLC | The Pointe NYC | 01/06/30 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 516,501 | 201,699 | 314,802 | 988,939 | 295,904 | 693,035 | 10/31/19 | 12 | ||
29 | Loan | GSMC | Goldman Sachs Bank USA | 333 East Wetmore Road | 12/06/29 | No | 5 days grace, once per calendar year, other than the payment due on the Maturity Date | 5 days grace, other than the payment due on the Maturity Date | Lockout/26_Defeasance/89_0%/5 | 3,386,278 | 1,342,534 | 2,043,744 | 3,617,650 | 1,299,369 | 2,318,282 | 3,699,199 | 1,294,025 | 2,405,173 | 3,563,809 | 1,303,507 | 2,260,302 | 08/31/19 | 12 | ||
30 | Loan | GSMC | Goldman Sachs Bank USA | The Atrium | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 2,420,176 | 1,207,069 | 1,213,108 | 2,357,260 | 1,225,094 | 1,132,166 | 2,516,122 | 1,259,555 | 1,256,567 | 2,610,830 | 1,243,831 | 1,366,999 | 10/31/19 | 12 | ||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | 510 East 14th Street | 12/06/29 | No | 0 | 0 | YM1%/25_Defeasance or YM1%/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10,500,123 | 5,817,289 | 4,682,834 | 09/30/19 | 12 | ||
32 | Loan | GACC | DBR Investments Co. Limited | HGI Fontana | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 5,356,457 | 3,914,142 | 1,442,315 | 5,481,951 | 4,144,511 | 1,337,440 | 5,848,370 | 4,311,169 | 1,537,201 | 6,089,246 | 4,419,876 | 1,669,370 | 11/30/19 | 12 | ||
33 | Loan | CREFI | Citi Real Estate Funding Inc. | 1000 West Washington | 01/06/30 | No | 0 | 0 | Lockout/25_Defeasance/89_0%/6 | N/A | N/A | N/A | N/A | N/A | N/A | 688,692 | 84,088 | 604,603 | 454,347 | 261,224 | 193,123 | 11/30/19 | 12 | ||
34 | Loan | GACC | DBR Investments Co. Limited | St. Louis Industrial Portfolio | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | 2,194,121 | 711,553 | 1,482,568 | 2,129,827 | 719,254 | 1,410,572 | 2,088,089 | 765,590 | 1,322,499 | 11/30/19 | 12 | ||
34.01 | Property | 914-938 S. Highway Dr. | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
34.02 | Property | 11600-11612 Lilburn Park Rd. | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
34.03 | Property | 909-927 Horan Dr. | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
34.04 | Property | 11477-11493 Page Service Dr. | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
34.05 | Property | 951-961 Harmsted Ct. | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
35 | Loan | GACC | Greystone Servicing Company LLC | Salt Flat Apartments | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 792,875 | 363,194 | 429,681 | 11/30/19 | 9 | ||
36 | Loan | GSMC | Goldman Sachs Bank USA | 2000 Composite Drive | 02/06/30 | No | 0 | 0 | Lockout/6_YM1%/109_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | Four Points Tucson | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | 4,820,809 | 3,779,756 | 1,041,053 | 4,655,133 | 3,640,721 | 1,014,412 | 5,036,982 | 3,790,889 | 1,246,093 | 11/30/19 | 12 | ||
38 | Loan | GACC | DBR Investments Co. Limited | 243 West 54th Street | 01/06/30 | No | 0 | 0 | Lockout/25_Defeasance/88_0%/7 | 743,975 | 364,820 | 379,155 | 816,774 | 340,185 | 476,589 | 951,008 | 279,684 | 671,324 | 972,277 | 302,451 | 669,826 | 10/31/19 | 12 | ||
39 | Loan | GACC | DBR Investments Co. Limited | Beachcliff Place | 01/06/30 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,853,480 | 1,219,587 | 633,893 | 1,900,028 | 1,053,168 | 846,860 | 1,956,168 | 1,293,581 | 662,586 | 1,875,334 | 761,560 | 1,113,774 | 09/30/19 | 12 | ||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | Homewood Suites Novi | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2,958,478 | 1,705,069 | 1,253,409 | 12/31/19 | 12 | ||
41 | Loan | GSMC | Goldman Sachs Bank USA | 240 West Chapman Avenue | 01/06/30 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountain Grove Apartments | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | 1,680,947 | 934,782 | 746,165 | 1,872,152 | 895,532 | 976,620 | 2,025,023 | 970,528 | 1,054,495 | 2,131,739 | 1,075,091 | 1,056,648 | 10/31/19 | 12 | ||
43 | Loan | GSMC | Goldman Sachs Bank USA | Walnut Manor and Fox Brook Apartments | 01/06/30 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,126,304 | 538,553 | 587,751 | 1,255,014 | 687,148 | 567,866 | 1,298,010 | 691,182 | 606,828 | 10/31/19 | 12 | ||
43.01 | Property | Walnut Manor | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
43.02 | Property | Fox Brook Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at Myrtle Park | 02/06/25 | No | 0 | 0 | Lockout/24_Defeasance/33_0%/3 | 867,245 | 161,361 | 705,884 | 1,020,166 | 293,295 | 726,871 | 554,978 | 258,860 | 296,118 | 758,013 | 265,624 | 492,389 | 11/30/19 | 12 | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Tru Hotel Sterling Heights | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2,100,902 | 1,371,154 | 729,748 | 12/31/19 | 12 | ||
46 | Loan | CREFI | Citi Real Estate Funding Inc. | FL Self Storage Portfolio | 02/06/30 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 421,533 | 158,722 | 262,811 | 434,274 | 158,915 | 275,359 | 502,228 | 170,430 | 331,798 | 10/31/19 | 12 | ||
46.01 | Property | Woodbine Self Storage | N/A | N/A | N/A | 225,378 | 98,751 | 126,626 | 232,210 | 92,317 | 139,893 | 267,092 | 96,255 | 170,837 | 10/31/19 | 12 | |||||||||
46.02 | Property | EZ - In Storage | 173,944 | 56,304 | 117,639 | 196,156 | 59,971 | 136,185 | 202,064 | 66,598 | 135,466 | 235,136 | 74,176 | 160,960 | 10/31/19 | 12 |
Page 3 of 8
CGCMT 2020-GC46 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 (%) | 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 | CREFI, GSMC | Citi Real Estate Funding Inc., Goldman Sachs Bank USA, Barclays Capital Real Estate Inc. and BMO Harris Bank N.A. | 650 Madison Avenue | Trailing 12 | 87,327,989 | 28,901,495 | 58,426,495 | 10.0% | 150,104 | 1,500,000 | 56,776,391 | 2.74 | 9.7% | 1,210,000,000 | 10/31/19 | 48.5% | 48.5% | 97.4% | 10/01/19 | NAP | NAP | Ralph Lauren Corporation | 277,016 | |
2 | Loan | GSMC, GACC | Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited and Wells Fargo Bank, National Association | 1633 Broadway | Trailing 12 | 190,585,947 | 71,435,784 | 119,150,163 | 11.9% | 461,072 | 2,011,364 | 116,677,727 | 3.84 | 11.7% | 2,400,000,000 | 10/24/19 | 41.7% | 41.7% | 98.4% | 10/31/19 | NAP | NAP | Allianz Asset Management of America L.P. | 320,911 | |
3 | Loan | GACC | DBR Investments Co. Limited | Southcenter Mall | Trailing 12 | 59,376,497 | 16,700,013 | 42,676,484 | 19.6% | 148,783 | 978,835 | 41,548,866 | 6.53 | 19.1% | 980,000,000 | 11/17/19 | 22.2% | 22.2% | 84.1% | 11/30/19 | NAP | NAP | American Multi-Cinema | 70,000 | |
4 | Loan | GSMC | Goldman Sachs Bank USA | Superior Storage Portfolio | Trailing 12 | 7,160,775 | 2,149,084 | 5,011,691 | 9.1% | 99,086 | 0 | 4,912,605 | 2.11 | 8.9% | 88,700,000 | 12/10/19 | 62.0% | 62.0% | 80.4% | 01/01/20 | NAP | NAP | |||
4.01 | Property | Kenosha Storage | Trailing 12 | 1,266,705 | 467,557 | 799,148 | 11,276 | 0 | 787,873 | 13,300,000 | 12/09/19 | 85.6% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.02 | Property | Point Storage | Trailing 12 | 922,299 | 232,964 | 689,335 | 8,518 | 0 | 680,817 | 11,400,000 | 12/05/19 | 95.1% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.03 | Property | Hoerth Storage | Trailing 12 | 976,241 | 305,417 | 670,824 | 13,505 | 0 | 657,319 | 10,700,000 | 12/05/19 | 87.0% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.04 | Property | Trafalgar Road | Trailing 12 | 609,283 | 151,190 | 458,093 | 10,334 | 0 | 447,759 | 6,950,000 | 12/05/19 | 79.8% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.05 | Property | Robinson Avenue | Trailing 12 | 479,567 | 131,513 | 348,054 | 9,703 | 0 | 338,352 | 6,400,000 | 12/05/19 | 61.6% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.06 | Property | Hartland Self Storage | Trailing 12 | 591,334 | 196,352 | 394,982 | 5,968 | 0 | 389,014 | 6,300,000 | 12/05/19 | 90.0% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.07 | Property | Oak Street | Trailing 12 | 491,812 | 139,634 | 352,178 | 11,425 | 0 | 340,753 | 5,700,000 | 12/05/19 | 77.0% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.08 | Property | Joyce Boulevard | Trailing 12 | 423,344 | 102,127 | 321,217 | 6,167 | 0 | 315,050 | 4,400,000 | 12/05/19 | 86.9% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.09 | Property | Pleasant Street 1 | Trailing 12 | 391,640 | 120,225 | 271,415 | 7,335 | 0 | 264,080 | 4,400,000 | 12/05/19 | 70.7% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.10 | Property | Airport Boulevard | Trailing 12 | 381,079 | 120,713 | 260,366 | 5,160 | 0 | 255,207 | 3,950,000 | 12/05/19 | 87.4% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.11 | Property | Pleasant Street 2 | Trailing 12 | 232,495 | 63,805 | 168,690 | 4,240 | 0 | 164,450 | 2,750,000 | 12/05/19 | 67.8% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.12 | Property | Walton Boulevard | Trailing 12 | 217,683 | 71,257 | 146,426 | 2,664 | 0 | 143,762 | 2,200,000 | 12/05/19 | 72.2% | 01/01/20 | NAP | NAP | NAP | |||||||||
4.13 | Property | Shady Grove | Trailing 12 | 177,292 | 46,330 | 130,962 | 2,793 | 0 | 128,170 | 2,050,000 | 12/05/19 | 70.2% | 01/01/20 | NAP | NAP | NAP | |||||||||
5 | Loan | GACC | DBR Investments Co. Limited | CBM Portfolio | Trailing 12 | 291,830,198 | 202,807,009 | 99,424,570 | 25.0% | 14,591,510 | 0 | 84,833,060 | 5.94 | 21.3% | 1,184,500,000 | 11/01/20 | 33.6% | 33.6% | 70.8% | 09/30/19 | 131.42 | 93.08 | |||
5.01 | Property | Courtyard Larkspur Landing Marin County | Trailing 12 | 10,606,885 | 6,313,605 | 5,093,110 | 530,344 | 0 | 4,562,766 | 53,000,000 | 11/01/20 | 81.8% | 09/30/19 | 226.20 | 185.11 | NAP | |||||||||
5.02 | Property | Courtyard San Mateo Foster City | Trailing 12 | 10,075,100 | 5,507,288 | 5,227,381 | 503,755 | 0 | 4,723,626 | 52,000,000 | 11/01/20 | 76.5% | 09/30/19 | 230.48 | 176.38 | NAP | |||||||||
5.03 | Property | Courtyard San Jose Cupertino | Trailing 12 | 9,929,264 | 5,237,133 | 4,692,130 | 496,463 | 0 | 4,195,667 | 47,000,000 | 11/01/20 | 63.8% | 09/30/19 | 238.02 | 151.83 | NAP | |||||||||
5.04 | Property | Courtyard Boulder | Trailing 12 | 6,412,709 | 4,098,743 | 2,638,153 | 320,635 | 0 | 2,317,517 | 37,000,000 | 11/01/20 | 66.7% | 09/30/19 | 162.59 | 108.45 | NAP | |||||||||
5.05 | Property | Courtyard Los Angeles Torrance Palos Verdes | Trailing 12 | 7,071,345 | 4,762,563 | 2,835,580 | 353,567 | 0 | 2,482,013 | 35,000,000 | 11/01/20 | 85.8% | 09/30/19 | 139.19 | 119.39 | NAP | |||||||||
5.06 | Property | Courtyard Los Angeles Hacienda Heights | Trailing 12 | 6,447,505 | 4,432,551 | 2,534,642 | 322,375 | 0 | 2,212,267 | 34,000,000 | 11/01/20 | 79.5% | 09/30/19 | 132.90 | 105.59 | NAP | |||||||||
5.07 | Property | Courtyard Seattle South Center | Trailing 12 | 7,211,855 | 4,637,132 | 2,971,846 | 360,593 | 0 | 2,611,254 | 33,500,000 | 11/01/20 | 78.7% | 09/30/19 | 151.86 | 119.45 | NAP | |||||||||
5.08 | Property | Courtyard Nashville Airport | Trailing 12 | 6,995,720 | 4,282,394 | 3,076,419 | 349,786 | 0 | 2,726,633 | 27,500,000 | 11/01/20 | 74.7% | 09/30/19 | 147.00 | 109.81 | NAP | |||||||||
5.09 | Property | Courtyard Palm Springs | Trailing 12 | 6,444,877 | 4,130,091 | 2,631,625 | 322,244 | 0 | 2,309,381 | 25,500,000 | 11/01/20 | 74.3% | 09/30/19 | 142.76 | 106.06 | NAP | |||||||||
5.1 | Property | Courtyard Portland Beaverton | Trailing 12 | 5,440,429 | 3,738,704 | 1,919,227 | 272,021 | 0 | 1,647,205 | 24,500,000 | 11/01/20 | 67.7% | 09/30/19 | 134.13 | 90.76 | NAP | |||||||||
5.11 | Property | Courtyard Atlanta Perimeter Center | Trailing 12 | 6,151,593 | 4,083,960 | 2,493,524 | 307,580 | 0 | 2,185,945 | 24,500,000 | 11/01/20 | 72.0% | 09/30/19 | 144.20 | 103.76 | NAP | |||||||||
5.12 | Property | Courtyard Detroit Livonia | Trailing 12 | 4,905,287 | 3,206,698 | 1,899,973 | 245,264 | 0 | 1,654,708 | 24,000,000 | 11/01/20 | 68.8% | 09/30/19 | 119.13 | 81.95 | NAP | |||||||||
5.13 | Property | Courtyard St. Louis Creve Coeur | Trailing 12 | 5,485,918 | 3,754,890 | 2,007,206 | 274,296 | 0 | 1,732,910 | 24,000,000 | 11/01/20 | 67.3% | 09/30/19 | 132.92 | 89.43 | NAP | |||||||||
5.14 | Property | Courtyard Lincroft Red Bank | Trailing 12 | 6,609,633 | 4,550,578 | 2,358,806 | 330,482 | 0 | 2,028,324 | 24,000,000 | 11/01/20 | 77.5% | 09/30/19 | 141.51 | 109.63 | NAP | |||||||||
5.15 | Property | Courtyard Rye | Trailing 12 | 6,784,031 | 5,039,573 | 2,085,216 | 339,202 | 0 | 1,746,014 | 23,500,000 | 11/01/20 | 72.5% | 09/30/19 | 155.88 | 112.99 | NAP | |||||||||
5.16 | Property | Courtyard Fresno | Trailing 12 | 6,896,173 | 4,365,589 | 2,530,584 | 344,809 | 0 | 2,185,775 | 23,000,000 | 11/01/20 | 76.9% | 09/30/19 | 153.13 | 117.71 | NAP | |||||||||
5.17 | Property | Courtyard Tampa Westshore | Trailing 12 | 5,671,150 | 4,641,944 | 1,029,206 | 283,558 | 0 | 745,649 | 23,000,000 | 11/01/20 | 82.5% | 09/30/19 | 118.01 | 97.35 | NAP | |||||||||
5.18 | Property | Courtyard Boston Andover | Trailing 12 | 6,344,692 | 4,351,043 | 2,250,473 | 317,235 | 0 | 1,933,239 | 23,000,000 | 11/01/20 | 68.5% | 09/30/19 | 148.56 | 101.78 | NAP | |||||||||
5.19 | Property | Courtyard Detroit Metro Airport | Trailing 12 | 4,815,378 | 3,446,541 | 1,570,859 | 240,769 | 0 | 1,330,090 | 23,000,000 | 11/01/20 | 79.7% | 09/30/19 | 99.38 | 79.19 | NAP | |||||||||
5.20 | Property | Courtyard Denver Tech Center | Trailing 12 | 4,934,676 | 3,540,939 | 1,666,630 | 246,734 | 0 | 1,419,896 | 22,000,000 | 11/01/20 | 59.3% | 09/30/19 | 133.11 | 78.95 | NAP | |||||||||
5.21 | Property | Courtyard Charlottesville North | Trailing 12 | 4,195,427 | 3,045,137 | 1,318,621 | 209,771 | 0 | 1,108,849 | 22,000,000 | 11/01/20 | 62.8% | 09/30/19 | 112.02 | 70.37 | NAP | |||||||||
5.22 | Property | Courtyard St. Petersburg Clearwater | Trailing 12 | 5,105,160 | 3,909,777 | 1,401,653 | 255,258 | 0 | 1,146,395 | 21,500,000 | 11/01/20 | 72.8% | 09/30/19 | 115.88 | 84.42 | NAP | |||||||||
5.23 | Property | Courtyard Fort Lauderdale Plantation | Trailing 12 | 5,955,730 | 4,088,632 | 2,165,038 | 297,786 | 0 | 1,867,252 | 21,500,000 | 11/01/20 | 77.8% | 09/30/19 | 128.12 | 99.71 | NAP | |||||||||
5.24 | Property | Courtyard West Palm Beach | Trailing 12 | 5,713,823 | 4,282,972 | 1,688,397 | 285,691 | 0 | 1,402,706 | 21,500,000 | 11/01/20 | 79.7% | 09/30/19 | 120.92 | 96.43 | NAP | |||||||||
5.25 | Property | Courtyard Chicago Lincolnshire | Trailing 12 | 4,716,987 | 3,013,280 | 1,703,707 | 235,849 | 0 | 1,467,858 | 21,500,000 | 11/01/20 | 57.4% | 09/30/19 | 139.77 | 80.23 | NAP | |||||||||
5.26 | Property | Courtyard Phoenix Mesa | Trailing 12 | 4,575,428 | 3,330,355 | 1,573,333 | 228,771 | 0 | 1,344,562 | 21,000,000 | 11/01/20 | 75.0% | 09/30/19 | 100.48 | 75.39 | NAP | |||||||||
5.27 | Property | Courtyard Chicago Waukegan Gurnee | Trailing 12 | 4,861,709 | 3,395,577 | 1,661,042 | 243,085 | 0 | 1,417,957 | 21,000,000 | 11/01/20 | 63.6% | 09/30/19 | 127.62 | 81.20 | NAP | |||||||||
5.28 | Property | Courtyard Chicago Highland Park | Trailing 12 | 4,438,745 | 3,146,281 | 1,540,785 | 221,937 | 0 | 1,318,848 | 20,500,000 | 11/01/20 | 57.0% | 09/30/19 | 132.17 | 75.29 | NAP | |||||||||
5.29 | Property | Courtyard Bakersfield | Trailing 12 | 4,996,564 | 3,596,480 | 1,647,980 | 249,828 | 0 | 1,398,152 | 20,000,000 | 11/01/20 | 77.4% | 09/30/19 | 108.23 | 83.81 | NAP | |||||||||
5.30 | Property | Courtyard Norwalk | Trailing 12 | 6,672,068 | 4,713,345 | 1,958,723 | 333,603 | 0 | 1,625,119 | 20,000,000 | 11/01/20 | 75.5% | 09/30/19 | 153.07 | 115.60 | NAP | |||||||||
5.31 | Property | Courtyard Kansas City Overland Park Metcalf | Trailing 12 | 4,379,951 | 3,375,697 | 1,259,240 | 218,998 | 0 | 1,040,242 | 19,500,000 | 11/01/20 | 61.5% | 09/30/19 | 118.54 | 72.96 | NAP | |||||||||
5.32 | Property | Courtyard Silver Spring North | Trailing 12 | 4,364,151 | 3,624,212 | 1,020,565 | 218,208 | 0 | 802,357 | 19,500,000 | 11/01/20 | 64.6% | 09/30/19 | 112.53 | 72.72 | NAP | |||||||||
5.33 | Property | Courtyard Raleigh Cary | Trailing 12 | 4,924,419 | 3,271,348 | 1,858,872 | 246,221 | 0 | 1,612,651 | 19,000,000 | 11/01/20 | 59.0% | 09/30/19 | 127.77 | 75.36 | NAP | |||||||||
5.34 | Property | Courtyard New Haven Wallingford | Trailing 12 | 4,767,955 | 3,669,714 | 1,293,627 | 238,398 | 0 | 1,055,230 | 18,500,000 | 11/01/20 | 66.0% | 09/30/19 | 114.87 | 75.79 | NAP | |||||||||
5.35 | Property | Courtyard Chicago Oakbrook Terrace | Trailing 12 | 4,668,218 | 3,073,330 | 1,594,889 | 233,411 | 0 | 1,361,478 | 18,500,000 | 11/01/20 | 67.4% | 09/30/19 | 111.48 | 75.12 | NAP | |||||||||
5.36 | Property | Courtyard Indianapolis Castleton | Trailing 12 | 4,241,438 | 3,190,179 | 1,233,959 | 212,072 | 0 | 1,021,887 | 18,500,000 | 11/01/20 | 66.6% | 09/30/19 | 105.56 | 70.33 | NAP | |||||||||
5.37 | Property | Courtyard Annapolis | Trailing 12 | 4,237,402 | 3,332,779 | 1,140,393 | 211,870 | 0 | 928,523 | 18,500,000 | 11/01/20 | 63.8% | 09/30/19 | 108.45 | 69.17 | NAP | |||||||||
5.38 | Property | Courtyard Greenville Haywood Mall | Trailing 12 | 4,673,089 | 2,828,689 | 2,016,808 | 233,654 | 0 | 1,783,153 | 18,500,000 | 11/01/20 | 63.7% | 09/30/19 | 112.38 | 71.54 | NAP | |||||||||
5.39 | Property | Courtyard Minneapolis St Paul Airport | Trailing 12 | 4,963,488 | 3,760,928 | 1,401,839 | 248,174 | 0 | 1,153,664 | 18,000,000 | 11/01/20 | 73.7% | 09/30/19 | 109.20 | 80.50 | NAP | |||||||||
5.40 | Property | Courtyard San Antonio Downtown Market Square | Trailing 12 | 4,913,335 | 4,278,747 | 1,152,664 | 245,667 | 0 | 906,997 | 17,500,000 | 11/01/20 | 75.6% | 09/30/19 | 109.13 | 82.48 | NAP | |||||||||
5.41 | Property | Courtyard Denver Stapleton | Trailing 12 | 4,849,386 | 3,549,934 | 1,299,451 | 242,469 | 0 | 1,056,982 | 17,000,000 | 11/01/20 | 67.7% | 09/30/19 | 120.86 | 81.85 | NAP | |||||||||
5.42 | Property | Courtyard St. Louis Westport Plaza | Trailing 12 | 4,764,492 | 3,533,102 | 1,484,814 | 238,225 | 0 | 1,246,589 | 16,500,000 | 11/01/20 | 68.7% | 09/30/19 | 116.05 | 79.68 | NAP | |||||||||
5.43 | Property | Courtyard Dallas Plano Parkway | Trailing 12 | 3,996,665 | 3,191,673 | 804,991 | 199,833 | 0 | 605,158 | 16,500,000 | 11/01/20 | 60.0% | 09/30/19 | 109.24 | 65.55 | NAP | |||||||||
5.44 | Property | Courtyard Phoenix North Metrocenter | Trailing 12 | 4,030,402 | 3,381,870 | 1,047,662 | 201,520 | 0 | 846,142 | 15,500,000 | 11/01/20 | 62.0% | 09/30/19 | 109.29 | 67.72 | NAP | |||||||||
5.45 | Property | Courtyard Dallas Richardson at Spring Valley | Trailing 12 | 3,986,663 | 3,466,068 | 757,730 | 199,333 | 0 | 558,397 | 15,000,000 | 11/01/20 | 72.2% | 09/30/19 | 89.70 | 64.80 | NAP | |||||||||
5.46 | Property | Courtyard Birmingham Homewood | Trailing 12 | 4,830,790 | 3,468,532 | 1,362,258 | 241,539 | 0 | 1,120,718 | 14,000,000 | 11/01/20 | 78.7% | 09/30/19 | 115.74 | 91.04 | NAP | |||||||||
5.47 | Property | Courtyard Atlanta Airport South | Trailing 12 | 5,314,489 | 3,928,952 | 1,385,537 | 265,724 | 0 | 1,119,812 | 14,000,000 | 11/01/20 | 76.5% | 09/30/19 | 111.02 | 84.91 | NAP | |||||||||
5.48 | Property | Courtyard Atlanta Gwinnett Mall | Trailing 12 | 4,405,150 | 3,326,181 | 1,367,123 | 220,257 | 0 | 1,146,866 | 14,000,000 | 11/01/20 | 77.9% | 09/30/19 | 96.48 | 75.16 | NAP | |||||||||
5.49 | Property | Courtyard Poughkeepsie | Trailing 12 | 5,958,121 | 4,634,314 | 1,323,807 | 297,906 | 0 | 1,025,901 | 13,500,000 | 11/01/20 | 80.1% | 09/30/19 | 126.07 | 101.03 | NAP | |||||||||
5.50 | Property | Courtyard Memphis Airport | Trailing 12 | 5,085,777 | 4,066,267 | 1,222,880 | 254,289 | 0 | 968,591 | 13,000,000 | 11/01/20 | 76.8% | 09/30/19 | 113.64 | 87.29 | NAP | |||||||||
5.51 | Property | Courtyard Charlotte South Park | Trailing 12 | 5,594,280 | 3,225,271 | 2,369,009 | 279,714 | 0 | 2,089,295 | 18,500,000 | 11/01/20 | 65.2% | 09/30/19 | 133.88 | 87.23 | NAP | |||||||||
5.52 | Property | Courtyard Philadelphia Devon | Trailing 12 | 6,414,676 | 3,985,425 | 2,429,251 | 320,734 | 0 | 2,108,517 | 17,500,000 | 11/01/20 | 64.1% | 09/30/19 | 159.75 | 102.36 | NAP | |||||||||
6 | Loan | GACC | DBR Investments Co. Limited | Staples Headquarters | 11,946,034 | 358,381 | 11,587,653 | 12.9% | 119,340 | 166,500 | 11,301,813 | 3.98 | 12.6% | 198,000,000 | 11/01/19 | 45.5% | 45.5% | 100.0% | 02/06/20 | NAP | NAP | Staples | 666,088 | ||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | 805 Third Avenue | Trailing 12 | 33,275,196 | 15,020,787 | 18,254,409 | 12.2% | 119,220 | 1,200,000 | 16,935,189 | 2.63 | 11.3% | 460,000,000 | 10/01/19 | 32.6% | 32.6% | 91.9% | 10/24/19 | NAP | NAP | Meredith Corporation | 212,594 | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Westin Book Cadillac | Trailing 12 | 38,738,364 | 28,954,151 | 9,784,213 | 12.7% | 1,549,535 | 0 | 8,234,678 | 1.78 | 10.7% | 136,000,000 | 11/25/19 | 56.6% | 49.4% | 77.6% | 12/31/19 | 204.17 | 158.43 | NAP | ||
9 | Loan | GSMC | Goldman Sachs Bank USA | The Shoppes at Blackstone Valley | Trailing 12 | 19,047,577 | 4,228,958 | 14,818,619 | 9.0% | 68,703 | 666,997 | 14,082,919 | 1.53 | 8.6% | 238,700,000 | 08/14/19 | 68.7% | 57.6% | 96.3% | 10/31/19 | NAP | NAP | Target | 127,000 | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Brooklyn Multifamily Portfolio | Trailing 12 | 3,158,068 | 429,505 | 2,728,563 | 7.2% | 19,500 | 0 | 2,709,063 | 1.81 | 7.1% | 56,900,000 | Various | 66.8% | 66.8% | 100.0% | Various | NAP | NAP | |||
10.01 | Property | 832 Lexington Avenue | Trailing 12 | 1,595,618 | 214,488 | 1,381,131 | 11,500 | 0 | 1,369,631 | 27,200,000 | 11/19/19 | 100.0% | 12/01/19 | NAP | NAP | NAP | |||||||||
10.02 | Property | 77 Berry Street | Trailing 12 | 443,658 | 47,728 | 395,930 | 2,000 | 0 | 393,930 | 8,600,000 | 12/05/19 | 100.0% | 11/01/19 | NAP | NAP | NAP | |||||||||
10.03 | Property | 854 Metropolitan Avenue | Trailing 12 | 378,460 | 52,477 | 325,983 | 2,000 | 0 | 323,983 | 7,200,000 | 12/05/19 | 100.0% | 11/01/19 | NAP | NAP | NAP | |||||||||
10.04 | Property | 852 Metropolitan Avenue | Trailing 12 | 374,269 | 52,320 | 321,949 | 2,000 | 0 | 319,949 | 7,100,000 | 12/05/19 | 100.0% | 11/01/19 | NAP | NAP | NAP | |||||||||
10.05 | Property | 235 S 4th Street | Trailing 12 | 366,063 | 62,492 | 303,571 | 2,000 | 0 | 301,571 | 6,800,000 | 12/05/19 | 100.0% | 11/01/19 | NAP | NAP | NAP | |||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Whiteland Towne Center | Trailing 12 | 4,914,314 | 1,423,375 | 3,490,938 | 9.5% | 82,772 | 227,317 | 3,180,849 | 1.51 | 8.6% | 53,200,000 | 12/02/19 | 69.2% | 59.8% | 91.8% | 12/01/19 | NAP | NAP | Gabriel Brothers Inc | 28,560 | |
12 | Loan | GSMC | Goldman Sachs Bank USA | 1025-1075 Brokaw Road | Trailing 12 | 4,146,375 | 1,069,149 | 3,077,226 | 9.5% | 13,479 | 90,714 | 2,973,033 | 2.59 | 9.1% | 63,700,000 | 10/30/19 | 51.0% | 51.0% | 100.0% | 11/19/19 | NAP | NAP | City Sports (LA Fitness) | 45,186 | |
13 | Loan | GSMC | Goldman Sachs Bank USA | White Oak Crossing | Trailing 12 | 8,302,241 | 1,706,621 | 6,595,619 | 10.4% | 163,641 | 199,162 | 6,232,816 | 1.82 | 9.8% | 86,750,000 | 10/07/19 | 73.1% | 64.2% | 97.0% | 11/05/19 | NAP | NAP | BJ's Wholesale Club | 115,396 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | Manor Shopping Center | Trailing 12 | 4,033,632 | 1,089,163 | 2,944,469 | 9.5% | 77,056 | 168,651 | 2,698,762 | 1.54 | 8.7% | 45,400,000 | 12/04/19 | 68.3% | 61.9% | 97.8% | 12/20/19 | NAP | NAP | Regal Cinemas | 68,720 | |
15 | Loan | GSMC | Goldman Sachs Bank USA | 90 North Campus | Not Available | 10,976,492 | 3,260,584 | 7,715,908 | 9.6% | 47,314 | 209,381 | 7,459,212 | 2.46 | 9.3% | 123,000,000 | 11/05/19 | 65.0% | 65.0% | 100.0% | 10/31/19 | NAP | NAP | T-Mobile | 169,018 | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Property Commerce Portfolio | Trailing 12 | 9,523,996 | 3,242,090 | 6,281,906 | 10.9% | 87,783 | 317,751 | 5,876,372 | 2.80 | 10.2% | 100,230,000 | 11/22/19 | 57.5% | 57.5% | 92.4% | 11/01/19 | NAP | NAP | |||
16.01 | Property | Rayford Square | Trailing 12 | 1,395,790 | 315,191 | 1,080,599 | 15,484 | 65,799 | 999,316 | 16,200,000 | 10/24/19 | 87.6% | 11/01/19 | NAP | NAP | Spec's | 50,500 | ||||||||
16.02 | Property | Spring Town Center | Trailing 12 | 1,755,555 | 586,856 | 1,168,699 | 10,350 | 47,558 | 1,110,791 | 18,400,000 | 10/24/19 | 91.6% | 11/01/19 | NAP | NAP | Dollar Tree | 10,200 | ||||||||
16.03 | Property | Tomball Town Center | Trailing 12 | 1,338,945 | 476,596 | 862,349 | 13,701 | 62,999 | 785,649 | 12,000,000 | 10/24/19 | 94.2% | 11/01/19 | NAP | NAP | PetSmart | 22,785 | ||||||||
16.04 | Property | Broadmoor Village | Trailing 12 | 829,819 | 313,271 | 516,548 | 12,400 | 58,900 | 445,248 | 6,700,000 | 10/21/19 | 99.9% | 11/01/19 | NAP | NAP | 99 Cent Only Store | 25,000 | ||||||||
16.05 | Property | Winchester Town Center | Trailing 12 | 673,747 | 251,686 | 422,061 | 3,600 | 17,101 | 401,360 | 5,700,000 | 10/24/19 | 100.0% | 11/01/19 | NAP | NAP | JPMorgan Chase | 3,500 | ||||||||
16.06 | Property | Broadway Center | Not Available | 648,407 | 175,035 | 473,372 | 12,182 | 57,863 | 403,328 | 4,900,000 | 10/21/19 | 100.0% | 11/01/19 | NAP | NAP | Stein Mart | 33,354 | ||||||||
16.07 | Property | Copperfield Central | Trailing 12 | 414,742 | 158,868 | 255,874 | 2,600 | 10,870 | 242,404 | 4,700,000 | 10/23/19 | 81.5% | 11/01/19 | NAP | NAP | Sprint | 3,000 | ||||||||
16.08 | Property | Mission | Trailing 12 | 417,400 | 110,508 | 306,892 | 2,720 | 12,920 | 291,252 | 4,700,000 | 10/29/19 | 100.0% | 11/01/19 | NAP | NAP | Mattress Firm | 6,000 | ||||||||
16.09 | Property | Silverlake | Trailing 12 | 391,450 | 116,780 | 274,670 | 2,102 | 9,983 | 262,586 | 4,100,000 | 10/22/19 | 100.0% | 11/01/19 | NAP | NAP | Smart Financial Credit Union | 4,188 | ||||||||
16.10 | Property | Victoria | Trailing 12 | 370,989 | 109,320 | 261,669 | 2,998 | 14,239 | 244,433 | 3,850,000 | 10/29/19 | 100.0% | 11/01/19 | NAP | NAP | OrthoDent Management | 8,270 | ||||||||
16.11 | Property | Baybrook Marketplace | Trailing 12 | 211,637 | 138,556 | 73,081 | 2,616 | 5,849 | 64,616 | 3,730,000 | 10/22/19 | 43.3% | 11/01/19 | NAP | NAP | Sally Beauty Supply | 1,800 | ||||||||
16.12 | Property | Alvin II | Trailing 12 | 278,130 | 82,070 | 196,060 | 1,336 | 6,347 | 188,377 | 3,000,000 | 10/22/19 | 100.0% | 11/01/19 | NAP | NAP | MHHS | 3,500 | ||||||||
16.13 | Property | Jones Tomball Parkway - 249 | Trailing 12 | 197,081 | 133,724 | 63,357 | 1,977 | 5,786 | 55,594 | 3,000,000 | 10/24/19 | 61.7% | 11/01/19 | NAP | NAP | Pho Thanh Long | 2,603 | ||||||||
16.14 | Property | Alvin | Trailing 12 | 310,019 | 109,793 | 200,226 | 2,116 | 10,049 | 188,061 | 3,000,000 | 10/22/19 | 100.0% | 11/01/19 | NAP | NAP | Olive Garden | 8,078 | ||||||||
16.15 | Property | Greens Landing | Trailing 12 | 290,283 | 163,834 | 126,449 | 1,602 | (68,510) | 193,357 | 2,600,000 | 10/23/19 | 79.9% | 11/01/19 | NAP | NAP | Chipotle Mex Grill | 2,800 | ||||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Grafton Commons | Trailing 12 | 3,735,948 | 835,272 | 2,900,676 | 10.5% | 47,243 | 121,376 | 2,732,058 | 1.75 | 9.9% | 37,800,000 | 04/01/20 | 73.0% | 61.3% | 100.0% | 12/17/19 | NAP | NAP | Kohl's | 90,272 | |
18 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. | Parkmerced | Trailing 12 | 102,983,881 | 42,514,116 | 60,469,764 | 11.1% | 791,250 | 0 | 59,678,514 | 4.00 | 10.9% | 2,110,000,000 | 09/03/19 | 25.9% | 25.9% | 94.2% | 09/10/19 | NAP | NAP | NAP | ||
19 | Loan | GSMC | Goldman Sachs Bank USA | Midland Atlantic Portfolio | Trailing 12 | 5,968,308 | 1,604,606 | 4,363,702 | 9.7% | 119,258 | 249,230 | 3,995,214 | 1.56 | 8.9% | 64,150,000 | Various | 70.1% | 59.0% | 97.5% | 12/20/19 | NAP | NAP | |||
19.01 | Property | Parkside Square | Trailing 12 | 1,465,094 | 339,308 | 1,125,786 | 37,587 | 76,346 | 1,011,853 | 17,100,000 | 11/16/19 | 100.0% | 12/20/19 | NAP | NAP | America's Thrift Store | 57,640 | ||||||||
19.02 | Property | Maysville Marketsquare | Trailing 12 | 1,312,313 | 306,126 | 1,006,187 | 28,989 | 71,713 | 905,485 | 14,425,000 | 11/19/19 | 97.2% | 12/20/19 | NAP | NAP | Kroger | 93,384 | ||||||||
19.03 | Property | Pinecrest Pointe | Trailing 12 | 1,244,962 | 318,534 | 926,428 | 8,923 | 46,266 | 871,240 | 14,100,000 | 11/22/19 | 100.0% | 12/20/19 | NAP | NAP | Food Lion | 40,160 | ||||||||
19.04 | Property | Valleydale Marketplace | Trailing 12 | 776,155 | 251,374 | 524,780 | 16,285 | 25,003 | 483,493 | 8,400,000 | 11/22/19 | 100.0% | 12/20/19 | NAP | NAP | Walmart Neighborhood Market | 47,653 | ||||||||
19.05 | Property | Putnam Plaza | Trailing 12 | 717,907 | 229,207 | 488,700 | 22,554 | 21,068 | 445,079 | 6,950,000 | 11/21/19 | 91.6% | 12/20/19 | NAP | NAP | Tractor Supply Company | 22,000 | ||||||||
19.06 | Property | Heritage Plaza | Trailing 12 | 451,878 | 160,057 | 291,821 | 4,921 | 8,835 | 278,065 | 3,175,000 | 11/20/19 | 85.4% | 12/20/19 | NAP | NAP | Jorge Gurgel Martial Arts | 4,200 | ||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc., Morgan Stanley Bank, N.A. and JPMorgan Chase Bank, National Association | Bellagio Hotel and Casino | Trailing 12 | 1,349,062,464 | 874,997,149 | 474,065,315 | 28.3% | 20,235,937 | 0 | 453,829,378 | 8.42 | 27.1% | 4,260,000,000 | 10/16/19 | 39.3% | 39.3% | 94.8% | 09/30/19 | 281.69 | 267.18 | NAP | ||
21 | Loan | CREFI | Citi Real Estate Funding Inc. | 405 E 4th Avenue | Not Available | 7,046,470 | 1,863,696 | 5,182,774 | 8.3% | 15,468 | 193,312 | 4,973,995 | 2.17 | 8.0% | 98,300,000 | 10/08/19 | 63.6% | 63.6% | 100.0% | 02/01/20 | NAP | NAP | Snowflake Computing / Verkada | 62,338 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Seaman Ave Multifamily Portfolio | Trailing 12 | 2,456,410 | 1,138,840 | 1,317,569 | 6.9% | 30,750 | 0 | 1,286,819 | 1.74 | 6.8% | 29,400,000 | 11/21/19 | 64.6% | 64.6% | 97.6% | 01/17/20 | NAP | NAP | |||
22.01 | Property | 30 Seaman Avenue | Trailing 12 | 1,483,809 | 653,434 | 830,375 | 18,750 | 0 | 811,625 | 17,500,000 | 11/21/19 | 98.7% | 01/17/20 | NAP | NAP | NAP | |||||||||
22.02 | Property | 133-139 Seaman Avenue | Trailing 12 | 972,601 | 485,406 | 487,195 | 12,000 | 0 | 475,195 | 11,900,000 | 11/21/19 | 95.8% | 01/17/20 | NAP | NAP | NAP | |||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Crossroads at Tolleson | Trailing 12 | 2,619,497 | 665,127 | 1,954,370 | 10.9% | 31,551 | 108,136 | 1,814,683 | 1.79 | 10.1% | 24,900,000 | 12/09/19 | 71.8% | 56.8% | 96.1% | 11/19/19 | NAP | NAP | Napa Auto Parts | 17,768 | |
24 | Loan | GSMC | Goldman Sachs Bank USA | World Cup Plaza | Trailing 12 | 2,933,655 | 992,756 | 1,940,899 | 11.0% | 18,286 | 81,505 | 1,841,108 | 2.70 | 10.4% | 27,780,000 | 09/26/19 | 63.5% | 63.5% | 90.1% | 11/05/19 | NAP | NAP | British Lion Frisco | 8,800 | |
25 | Loan | GSMC | Goldman Sachs Bank USA | Worthington Crossing One | Not Available | 2,088,159 | 792,128 | 1,296,030 | 7.4% | 21,800 | 0 | 1,274,230 | 1.20 | 7.3% | 23,900,000 | 11/20/19 | 72.8% | 66.6% | 90.8% | 12/12/19 | NAP | NAP | NAP | ||
26 | Loan | GSMC | Goldman Sachs Bank USA | Hanna Business Park | Not Available | 2,356,625 | 638,639 | 1,717,986 | 10.3% | 30,514 | 45,568 | 1,641,905 | 1.77 | 9.9% | 22,900,000 | 11/21/19 | 72.5% | 60.7% | 88.7% | 12/01/19 | NAP | NAP | WORLDPAC Inc. | 24,000 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 333 Ovington Avenue | Trailing 12 | 2,137,279 | 951,012 | 1,186,267 | 7.3% | 29,750 | 0 | 1,156,517 | 1.80 | 7.1% | 24,900,000 | 11/19/19 | 65.1% | 65.1% | 100.0% | 01/07/20 | NAP | NAP | NAP | ||
28 | Loan | GACC | Greystone Servicing Company LLC | The Pointe NYC | Trailing 12 | 1,394,202 | 239,823 | 1,154,379 | 7.2% | 11,250 | 0 | 1,143,129 | 1.61 | 7.1% | 25,500,000 | 09/24/19 | 62.7% | 62.7% | 95.6% | 12/01/19 | NAP | NAP | NAP | ||
29 | Loan | GSMC | Goldman Sachs Bank USA | 333 East Wetmore Road | Trailing 12 | 3,555,060 | 1,337,279 | 2,217,781 | 13.9% | 28,259 | 192,691 | 1,996,831 | 3.53 | 12.5% | 28,000,000 | 09/06/19 | 57.1% | 57.1% | 92.4% | 11/01/19 | NAP | NAP | Centene Management Company, LLC | 66,788 | |
30 | Loan | GSMC | Goldman Sachs Bank USA | The Atrium | Trailing 12 | 2,663,824 | 1,256,043 | 1,407,780 | 9.2% | 26,423 | 71,407 | 1,309,950 | 1.45 | 8.6% | 20,500,000 | 12/04/19 | 74.6% | 59.9% | 84.1% | 12/01/19 | NAP | NAP | Space on the Fly | 8,501 | |
31 | Loan | CREFI | Citi Real Estate Funding Inc. | 510 East 14th Street | Trailing 12 | 15,095,702 | 5,804,651 | 9,291,050 | 10.9% | 48,457 | 130,445 | 9,112,149 | 3.62 | 10.7% | 287,900,000 | 09/25/19 | 29.5% | 29.5% | 100.0% | 09/30/19 | NAP | NAP | Target | 27,766 | |
32 | Loan | GACC | DBR Investments Co. Limited | HGI Fontana | Trailing 12 | 6,089,246 | 4,429,297 | 1,659,949 | 12.1% | 243,570 | 0 | 1,416,379 | 1.72 | 10.3% | 21,300,000 | 12/01/20 | 64.6% | 54.9% | 88.0% | 11/30/19 | 140.53 | 123.70 | NAP | ||
33 | Loan | CREFI | Citi Real Estate Funding Inc. | 1000 West Washington | Trailing 12 | 1,371,453 | 248,309 | 1,123,144 | 8.3% | 4,184 | 31,608 | 1,087,352 | 1.34 | 8.0% | 19,500,000 | 12/01/19 | 69.7% | 56.1% | 87.5% | 12/02/19 | NAP | NAP | Higher Ground Education | 13,000 | |
34 | Loan | GACC | DBR Investments Co. Limited | St. Louis Industrial Portfolio | Trailing 12 | 2,219,359 | 800,757 | 1,418,602 | 11.0% | 41,763 | 101,884 | 1,274,956 | 1.81 | 9.9% | 17,830,000 | 72.2% | 56.5% | 93.0% | 11/30/19 | NAP | NAP | ||||
34.01 | Property | 914-938 S. Highway Dr. | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | 4,230,000 | 12/04/19 | 100.0% | 11/30/19 | NAP | NAP | Johnson Controls | 8,841 | ||||||||
34.02 | Property | 11600-11612 Lilburn Park Rd. | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | 3,920,000 | 12/05/19 | 82.8% | 11/30/19 | NAP | NAP | Siemens | 23,914 | ||||||||
34.03 | Property | 909-927 Horan Dr. | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | 3,820,000 | 12/04/19 | 100.0% | 11/30/19 | NAP | NAP | The Flesh Company | 26,847 | ||||||||
34.04 | Property | 11477-11493 Page Service Dr. | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | 3,410,000 | 12/04/19 | 82.3% | 11/30/19 | NAP | NAP | Fastenal Company | 7,945 | ||||||||
34.05 | Property | 951-961 Harmsted Ct. | Not Available | N/A | N/A | N/A | N/A | N/A | N/A | 2,450,000 | 12/09/19 | 100.0% | 11/30/19 | NAP | NAP | Ricoh Americas | 11,666 | ||||||||
35 | Loan | GACC | Greystone Servicing Company LLC | Salt Flat Apartments | Trailing 9 | 1,474,139 | 482,500 | 991,639 | 7.8% | 13,760 | 0 | 977,879 | 1.80 | 7.7% | 20,000,000 | 11/11/19 | 63.2% | 63.2% | 98.8% | 01/06/20 | NAP | NAP | NAP | ||
36 | Loan | GSMC | Goldman Sachs Bank USA | 2000 Composite Drive | Not Available | 1,821,578 | 574,376 | 1,247,202 | 10.9% | 29,400 | 46,683 | 1,171,118 | 1.86 | 10.2% | 15,300,000 | 11/14/19 | 75.0% | 62.5% | 92.0% | 11/06/19 | NAP | NAP | Amazon | 87,200 | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | Four Points Tucson | Trailing 12 | 5,049,433 | 3,742,104 | 1,307,329 | 12.9% | 201,977 | 0 | 1,105,351 | 1.86 | 10.9% | 15,500,000 | 01/01/21 | 65.2% | 52.2% | 81.4% | 11/30/19 | 89.73 | 73.05 | NAP | ||
38 | Loan | GACC | DBR Investments Co. Limited | 243 West 54th Street | Trailing 12 | 1,055,694 | 341,469 | 714,224 | 7.1% | 0 | 0 | 714,224 | 1.89 | 7.1% | 17,200,000 | 11/21/19 | 58.1% | 58.1% | 100.0% | 12/20/19 | NAP | NAP | 243 West 54th Cafe INC | 4,133 | |
39 | Loan | GACC | DBR Investments Co. Limited | Beachcliff Place | Trailing 12 | 1,954,628 | 1,125,464 | 829,164 | 9.0% | 43,600 | 0 | 785,564 | 1.40 | 8.5% | 14,000,000 | 04/29/19 | 65.7% | 56.2% | 87.2% | 12/01/19 | NAP | NAP | NAP | ||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | Homewood Suites Novi | Trailing 12 | 2,958,478 | 1,808,163 | 1,150,315 | 13.5% | 118,339 | 0 | 1,031,976 | 1.86 | 12.1% | 14,500,000 | 10/28/19 | 58.6% | 42.7% | 69.3% | 12/31/19 | 129.90 | 89.96 | NAP | ||
41 | Loan | GSMC | Goldman Sachs Bank USA | 240 West Chapman Avenue | Not Available | 864,512 | 171,486 | 693,026 | 8.9% | 3,798 | 16,401 | 672,827 | 2.15 | 8.6% | 13,000,000 | 11/18/19 | 60.0% | 60.0% | 100.0% | 12/16/19 | NAP | NAP | List Reports | 8,875 | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountain Grove Apartments | Trailing 12 | 2,131,739 | 1,075,091 | 1,056,648 | 16.0% | 55,872 | 0 | 1,000,776 | 2.20 | 15.2% | 21,830,000 | 12/06/19 | 30.2% | 17.8% | 97.2% | 09/01/19 | NAP | NAP | NAP | ||
43 | Loan | GSMC | Goldman Sachs Bank USA | Walnut Manor and Fox Brook Apartments | Trailing 12 | 1,317,901 | 708,000 | 609,902 | 9.2% | 48,300 | 0 | 561,602 | 1.47 | 8.5% | 8,850,000 | 10/28/19 | 74.6% | 64.7% | 91.3% | 12/11/19 | NAP | NAP | |||
43.01 | Property | Walnut Manor | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 6,590,000 | 10/28/19 | 91.7% | 12/11/19 | NAP | NAP | NAP | |||||||||
43.02 | Property | Fox Brook Apartments | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 2,260,000 | 10/28/19 | 90.2% | 12/11/19 | NAP | NAP | NAP | |||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at Myrtle Park | Trailing 12 | 956,853 | 310,632 | 646,221 | 10.8% | 8,490 | 29,451 | 608,280 | 1.53 | 10.1% | 8,300,000 | 12/18/19 | 72.3% | 63.7% | 99.3% | 01/17/20 | NAP | NAP | Planet Fitness | 24,724 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Tru Hotel Sterling Heights | Trailing 12 | 2,100,902 | 1,365,666 | 735,236 | 12.8% | 84,036 | 0 | 651,200 | 1.75 | 11.3% | 10,200,000 | 10/28/19 | 56.4% | 40.9% | 54.6% | 12/31/19 | 105.91 | 57.81 | NAP | ||
46 | Loan | CREFI | Citi Real Estate Funding Inc. | FL Self Storage Portfolio | Trailing 12 | 483,908 | 173,526 | 310,382 | 9.9% | 7,043 | 0 | 303,340 | 1.65 | 9.6% | 4,500,000 | 11/26/19 | 70.0% | 55.9% | 92.7% | 11/22/19 | NAP | NAP | |||
46.01 | Property | Woodbine Self Storage | Trailing 12 | 261,698 | 99,242 | 162,456 | 4,554 | 0 | 157,902 | 2,400,000 | 11/26/19 | 91.6% | 11/22/19 | NAP | NAP | NAP | |||||||||
46.02 | Property | EZ - In Storage | Trailing 12 | 222,211 | 74,284 | 147,926 | 2,488 | 0 | 145,438 | 2,100,000 | 11/26/19 | 94.2% | 11/22/19 | NAP | NAP | NAP |
Page 4 of 8
CGCMT 2020-GC46 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) | 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 | CREFI, GSMC | Citi Real Estate Funding Inc., Goldman Sachs Bank USA, Barclays Capital Real Estate Inc. and BMO Harris Bank N.A. | 650 Madison Avenue | 12/31/24 | Memorial Sloan Kettering Cancer Center | 100,700 | 07/31/23 | Sotheby's Int'l Realty Inc | 37,772 | 11/30/35 | Willett Advisors LLC | 25,732 | 12/31/24 | BC Partners Inc. | 19,380 | 01/31/27 | 10/29/19 | No | NAP | 10/29/19 | NAP | NAP | No | |
2 | Loan | GSMC, GACC | Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited and Wells Fargo Bank, National Association | 1633 Broadway | 01/31/31 | WMG Acquisition Corp | 293,888 | 07/31/29 | Showtime Networks Inc | 261,196 | 01/31/26 | Morgan Stanley & Co | 260,829 | 03/31/32 | Kasowitz Benson Torres | 203,394 | 03/31/37 | 10/30/19 | No | NAP | 10/30/19 | NAP | NAP | No | |
3 | Loan | GACC | DBR Investments Co. Limited | Southcenter Mall | 07/31/23 | Seafood City | 44,413 | 07/15/25 | Round One | 40,576 | 07/31/25 | The Container Store | 25,452 | 02/28/27 | H&M | 24,506 | 01/31/29 | 11/20/19 | No | NAP | 11/20/19 | 11/20/19 | 10% | No | |
4 | Loan | GSMC | Goldman Sachs Bank USA | Superior Storage Portfolio | No | ||||||||||||||||||||
4.01 | Property | Kenosha Storage | NAP | NAP | NAP | NAP | 12/16/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.02 | Property | Point Storage | NAP | NAP | NAP | NAP | 12/16/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.03 | Property | Hoerth Storage | NAP | NAP | NAP | NAP | 12/16/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.04 | Property | Trafalgar Road | NAP | NAP | NAP | NAP | 12/16/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.05 | Property | Robinson Avenue | NAP | NAP | NAP | NAP | 12/16/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.06 | Property | Hartland Self Storage | NAP | NAP | NAP | NAP | 01/09/20 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.07 | Property | Oak Street | NAP | NAP | NAP | NAP | 12/16/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.08 | Property | Joyce Boulevard | NAP | NAP | NAP | NAP | 01/07/20 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.09 | Property | Pleasant Street 1 | NAP | NAP | NAP | NAP | 12/16/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.10 | Property | Airport Boulevard | NAP | NAP | NAP | NAP | 01/07/20 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.11 | Property | Pleasant Street 2 | NAP | NAP | NAP | NAP | 12/17/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.12 | Property | Walton Boulevard | NAP | NAP | NAP | NAP | 01/07/20 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
4.13 | Property | Shady Grove | NAP | NAP | NAP | NAP | 12/16/19 | No | NAP | 12/16/19 | NAP | NAP | No | ||||||||||||
5 | Loan | GACC | DBR Investments Co. Limited | CBM Portfolio | No | ||||||||||||||||||||
5.01 | Property | Courtyard Larkspur Landing Marin County | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/11/19 | 8% | No | ||||||||||||
5.02 | Property | Courtyard San Mateo Foster City | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/11/19 | 9% | No | ||||||||||||
5.03 | Property | Courtyard San Jose Cupertino | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/11/19 | 10% | No | ||||||||||||
5.04 | Property | Courtyard Boulder | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.05 | Property | Courtyard Los Angeles Torrance Palos Verdes | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/20/19 | 9% | No | ||||||||||||
5.06 | Property | Courtyard Los Angeles Hacienda Heights | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/20/19 | 9% | No | ||||||||||||
5.07 | Property | Courtyard Seattle South Center | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/20/19 | 7% | No | ||||||||||||
5.08 | Property | Courtyard Nashville Airport | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.09 | Property | Courtyard Palm Springs | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/20/19 | 10% | No | ||||||||||||
5.1 | Property | Courtyard Portland Beaverton | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/20/19 | 5% | No | ||||||||||||
5.11 | Property | Courtyard Atlanta Perimeter Center | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.12 | Property | Courtyard Detroit Livonia | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.13 | Property | Courtyard St. Louis Creve Coeur | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.14 | Property | Courtyard Lincroft Red Bank | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.15 | Property | Courtyard Rye | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.16 | Property | Courtyard Fresno | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/20/19 | 5% | No | ||||||||||||
5.17 | Property | Courtyard Tampa Westshore | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.18 | Property | Courtyard Boston Andover | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.19 | Property | Courtyard Detroit Metro Airport | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.20 | Property | Courtyard Denver Tech Center | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.21 | Property | Courtyard Charlottesville North | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.22 | Property | Courtyard St. Petersburg Clearwater | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.23 | Property | Courtyard Fort Lauderdale Plantation | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.24 | Property | Courtyard West Palm Beach | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.25 | Property | Courtyard Chicago Lincolnshire | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.26 | Property | Courtyard Phoenix Mesa | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.27 | Property | Courtyard Chicago Waukegan Gurnee | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.28 | Property | Courtyard Chicago Highland Park | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.29 | Property | Courtyard Bakersfield | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/20/19 | 7% | No | ||||||||||||
5.30 | Property | Courtyard Norwalk | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.31 | Property | Courtyard Kansas City Overland Park Metcalf | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.32 | Property | Courtyard Silver Spring North | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.33 | Property | Courtyard Raleigh Cary | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.34 | Property | Courtyard New Haven Wallingford | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.35 | Property | Courtyard Chicago Oakbrook Terrace | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.36 | Property | Courtyard Indianapolis Castleton | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.37 | Property | Courtyard Annapolis | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.38 | Property | Courtyard Greenville Haywood Mall | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.39 | Property | Courtyard Minneapolis St Paul Airport | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.40 | Property | Courtyard San Antonio Downtown Market Square | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.41 | Property | Courtyard Denver Stapleton | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.42 | Property | Courtyard St. Louis Westport Plaza | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.43 | Property | Courtyard Dallas Plano Parkway | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.44 | Property | Courtyard Phoenix North Metrocenter | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.45 | Property | Courtyard Dallas Richardson at Spring Valley | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.46 | Property | Courtyard Birmingham Homewood | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.47 | Property | Courtyard Atlanta Airport South | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.48 | Property | Courtyard Atlanta Gwinnett Mall | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.49 | Property | Courtyard Poughkeepsie | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.50 | Property | Courtyard Memphis Airport | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | 12/11/19 | 7% | No | ||||||||||||
5.51 | Property | Courtyard Charlotte South Park | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
5.52 | Property | Courtyard Philadelphia Devon | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
6 | Loan | GACC | DBR Investments Co. Limited | Staples Headquarters | 03/31/45 | NAP | NAP | NAP | NAP | 09/04/19 | No | NAP | 09/04/19 | NAP | NAP | No | |||||||||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | 805 Third Avenue | 12/31/26 | Toyota Tsusho America, Inc. | 41,322 | 11/30/22 | Poten & Partners Inc. | 29,696 | 06/30/20 | Asset International, Inc. | 23,800 | 12/31/20 | YES Network, LLC | 23,800 | 05/31/22 | 10/11/19 | No | NAP | 10/14/19 | NAP | NAP | No | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Westin Book Cadillac | NAP | NAP | NAP | NAP | 01/23/20 | No | NAP | 12/17/19 | NAP | NAP | No | ||||||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | The Shoppes at Blackstone Valley | 01/31/29 | Kohl's | 87,141 | 02/03/24 | Cinema de Lux | 72,000 | 06/30/24 | Dick's Sporting Goods | 54,159 | 01/31/24 | Marshalls | 42,000 | 05/31/24 | 10/04/19 | No | NAP | 09/30/19 | NAP | NAP | No | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Brooklyn Multifamily Portfolio | 0% | No | |||||||||||||||||||
10.01 | Property | 832 Lexington Avenue | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/10/19 | NAP | NAP | No | ||||||||||||
10.02 | Property | 77 Berry Street | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/10/19 | NAP | NAP | No | ||||||||||||
10.03 | Property | 854 Metropolitan Avenue | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/10/19 | NAP | NAP | No | ||||||||||||
10.04 | Property | 852 Metropolitan Avenue | NAP | NAP | NAP | NAP | 12/11/19 | No | NAP | 12/11/19 | NAP | NAP | No | ||||||||||||
10.05 | Property | 235 S 4th Street | NAP | NAP | NAP | NAP | 12/11/19 | Yes | 12/31/19 | 12/11/19 | NAP | NAP | No | ||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Whiteland Towne Center | 10/31/28 | Big Lots | 26,954 | 01/31/21 | Petco | 15,235 | 9/30/2024 | Party City | 15,000 | 9/30/2029 | CVS | 12,900 | 1/31/2043 | 12/17/19 | No | NAP | 12/17/19 | NAP | NAP | No | |
12 | Loan | GSMC | Goldman Sachs Bank USA | 1025-1075 Brokaw Road | 03/31/28 | AAA/AAA-NCNU | 14,602 | 08/31/23 | Sherwin Williams | 4,195 | 05/31/24 | Noodle Talk Home Cuisine | 2,718 | 02/28/29 | Koja Kitchen | 2,641 | 05/31/23 | 11/08/19 | No | NAP | 11/08/19 | 11/08/19 | 13% | No | |
13 | Loan | GSMC | Goldman Sachs Bank USA | White Oak Crossing | 08/31/23 | Kohl's | 86,584 | 01/31/24 | Dick's Sporting Goods | 45,624 | 01/31/24 | Best Buy | 45,000 | 01/31/24 | Ross Dress for Less | 30,187 | 01/31/24 | 10/15/19 | No | NAP | 10/14/19 | NAP | NAP | No | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | Manor Shopping Center | 05/31/34 | Weis Supermarket | 51,953 | 04/30/23 | Big Lots | 19,000 | 01/31/24 | Guitar Center | 12,751 | 10/31/26 | CVS | 9,000 | 12/31/22 | 08/12/19 | No | NAP | 08/08/19 | NAP | NAP | No | |
15 | Loan | GSMC | Goldman Sachs Bank USA | 90 North Campus | 11/30/29 | Mindtree | 93,840 | 08/31/29 | NAP | NAP | NAP | 07/18/19 | Yes | 11/04/19 | 11/12/19 | 11/05/19 | 8% | No | |||||||
16 | Loan | GSMC | Goldman Sachs Bank USA | Property Commerce Portfolio | No | ||||||||||||||||||||
16.01 | Property | Rayford Square | 09/30/31 | O'Reilly Auto Parts | 10,800 | 03/31/28 | Sherwin-Williams | 6,480 | 11/30/25 | Jack in the Box (Ground Lease) | 1 | 01/31/31 | NAP | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||||
16.02 | Property | Spring Town Center | 05/31/20 | Big City Wings | 5,320 | 10/31/28 | Kim Long Asian Food | 4,000 | 09/30/22 | Wacky Mongolian Grill | 3,320 | 04/30/20 | $1.19 Dry Clean Planet | 3,137 | 08/31/24 | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||
16.03 | Property | Tomball Town Center | 04/30/27 | Office Depot | 20,450 | 04/30/23 | Dollar Tree | 9,000 | 09/30/27 | Nails and Spa of Texas | 4,000 | 09/30/29 | Leslie's Swimming Pool | 2,954 | 12/31/22 | 11/04/19 | No | NAP | 11/05/19 | NAP | NAP | No | |||
16.04 | Property | Broadmoor Village | 01/31/25 | Office Depot | 25,000 | 05/31/22 | Epic Health Services | 5,250 | 04/30/20 | Sprint Spectrum Realty | 3,500 | 01/31/25 | Texas Comptroller | 2,146 | 09/30/24 | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||
16.05 | Property | Winchester Town Center | 02/28/25 | Advances In Vision | 2,400 | 09/30/20 | Pho Mai Tai Noodle House | 2,400 | 02/28/21 | Bella Nails | 1,800 | 06/30/20 | Obsidian Beauty Supply | 1,600 | 07/31/21 | 11/04/19 | No | NAP | 11/05/19 | NAP | NAP | No | |||
16.06 | Property | Broadway Center | 04/30/25 | Dollar Tree | 9,681 | 09/30/21 | CR Scrubs | 8,333 | 10/31/23 | Dog Tags Restaurant | 5,672 | 05/30/25 | Nail Club | 1,956 | 10/31/21 | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||
16.07 | Property | Copperfield Central | 06/30/22 | Mann Eye 2 | 2,900 | 02/28/25 | Hikari | 1,780 | 09/30/22 | Sally Beauty Supply | 1,520 | 07/31/21 | Aisha's Salon & Spa | 1,400 | 07/31/22 | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||
16.08 | Property | Mission | 01/31/25 | Subway | 1,600 | 11/30/22 | Tapioca Rush | 1,600 | 11/30/24 | Yoko's Sushi Restaurant | 1,500 | 12/31/23 | Cricket | 1,500 | 01/31/23 | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||
16.09 | Property | Silverlake | 12/31/24 | Today's Vision | 3,360 | 05/31/24 | Firehouse Subs Sandwich Shop | 1,600 | 06/30/20 | Supercuts | 1,360 | 10/31/22 | NAP | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||||
16.10 | Property | Victoria | 03/31/25 | Pizza Hut and Wing Street | 4,238 | 11/30/21 | Supercuts | 1,280 | 05/31/21 | Ly Nails | 1,200 | 01/31/24 | NAP | 11/05/19 | No | NAP | 11/05/19 | NAP | NAP | No | |||||
16.11 | Property | Baybrook Marketplace | 07/31/24 | Subway | 1,500 | 03/31/22 | Great Clips | 1,201 | 03/31/25 | High Class Nails | 1,164 | 01/31/25 | NAP | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||||
16.12 | Property | Alvin II | 08/31/25 | Starbucks | 1,981 | 05/31/25 | Sport Clips | 1,200 | 07/31/25 | NAP | NAP | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||||||
16.13 | Property | Jones Tomball Parkway - 249 | 11/30/24 | Heavenly Beverages Inc | 1,255 | 03/31/24 | J Foot Reflexology | 1,210 | 06/30/24 | Harris County Rep Party | 1,032 | 09/30/20 | NAP | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||||
16.14 | Property | Alvin | 06/30/23 | Verizon Wireless | 2,500 | 06/30/23 | NAP | NAP | NAP | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||||||||
16.15 | Property | Greens Landing | 09/30/28 | AT&T | 2,000 | 11/30/21 | Bonfie Hot Wings | 1,600 | 12/31/21 | NAP | NAP | 11/04/19 | No | NAP | 11/04/19 | NAP | NAP | No | |||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Grafton Commons | 01/31/29 | Dick's Sporting Goods | 50,002 | 01/31/24 | TJ Maxx | 23,490 | 09/30/30 | PetSmart | 20,230 | 01/31/26 | Michaels | 18,372 | 02/29/24 | 11/05/19 | No | NAP | 12/12/19 | NAP | NAP | No | |
18 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. | Parkmerced | NAP | NAP | NAP | NAP | 09/11/19 | No | NAP | 09/10/19 | 09/11/19 | 18% | No | ||||||||||
19 | Loan | GSMC | Goldman Sachs Bank USA | Midland Atlantic Portfolio | No | ||||||||||||||||||||
19.01 | Property | Parkside Square | 08/31/24 | Rouse's Supermarket | 39,684 | 11/30/25 | Habitat For Humanity Restore | 16,320 | 11/30/29 | Aaron's Sales and Leasing | 7,500 | 09/30/20 | El Saltillo Restaurant | 5,000 | 06/30/24 | 11/11/19 | No | NAP | 11/13/19 | NAP | NAP | No | |||
19.02 | Property | Maysville Marketsquare | 02/29/32 | JCPenney | 22,577 | 02/28/21 | Shoe Sensation | 7,000 | 09/30/23 | Pet Valu, Inc. | 4,000 | 11/30/26 | Factory Connection | 3,491 | 03/31/21 | 11/14/19 | No | NAP | 11/18/19 | NAP | NAP | No | |||
19.03 | Property | Pinecrest Pointe | 01/08/24 | Carolina Dance Center, Inc. | 14,575 | 12/31/21 | Fitness 19 | 9,600 | 01/31/22 | Manchester's Grill | 4,143 | 03/31/26 | NV Nails | 3,075 | 08/31/26 | 11/12/19 | No | NAP | 11/13/19 | NAP | NAP | No | |||
19.04 | Property | Valleydale Marketplace | 01/27/30 | Dollar Tree | 9,100 | 02/28/23 | Cajun Boys & Our Poboys | 3,214 | 06/30/23 | Alabama Credit Union | 1,586 | 04/30/22 | US Nails | 1,500 | 01/31/27 | 11/12/19 | No | NAP | 11/13/19 | NAP | NAP | No | |||
19.05 | Property | Putnam Plaza | 12/31/27 | Peebles | 14,677 | 01/31/24 | Anytime Fitness | 7,000 | 06/30/24 | Shoe Sensation | 6,500 | 11/30/23 | China Buffet | 5,000 | 05/31/23 | 11/12/19 | No | NAP | 11/13/19 | NAP | NAP | No | |||
19.06 | Property | Heritage Plaza | 05/31/24 | Buffalo Wings & Rings | 3,600 | 12/31/23 | M&M Family Dental | 2,800 | 02/28/21 | Cozy Nail | 2,400 | 01/31/22 | Lendmark Financial Services | 1,400 | 12/31/24 | 11/13/19 | No | NAP | 11/18/19 | NAP | NAP | No | |||
20 | Loan | CREFI | Citi Real Estate Funding Inc., Morgan Stanley Bank, N.A. and JPMorgan Chase Bank, National Association | Bellagio Hotel and Casino | NAP | NAP | NAP | NAP | 11/06/19 | No | NAP | 11/06/19 | NAP | NAP | No | ||||||||||
21 | Loan | CREFI | Citi Real Estate Funding Inc. | 405 E 4th Avenue | 07/31/29 | NAP | NAP | NAP | NAP | 07/15/19 | No | NAP | 07/15/19 | 07/12/19 | 11% | No | |||||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Seaman Ave Multifamily Portfolio | No | ||||||||||||||||||||
22.01 | Property | 30 Seaman Avenue | NAP | NAP | NAP | NAP | 12/06/19 | No | NAP | 12/06/19 | NAP | NAP | No | ||||||||||||
22.02 | Property | 133-139 Seaman Avenue | NAP | NAP | NAP | NAP | 12/06/19 | No | NAP | 12/06/19 | NAP | NAP | No | ||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Crossroads at Tolleson | 09/30/29 | The Studio Academy of Beauty | 12,500 | 09/30/21 | DXL | 6,490 | 04/30/27 | Wow Indoor, LLC | 4,852 | 04/30/22 | Tacos Calafia | 3,971 | 11/30/24 | 12/23/19 | No | NAP | 12/24/19 | NAP | NAP | No | |
24 | Loan | GSMC | Goldman Sachs Bank USA | World Cup Plaza | 12/31/25 | The Green Gator | 5,942 | 02/28/24 | Blue Goose Cantina | 5,750 | 10/31/20 | High Order Solutions | 5,636 | 12/31/20 | ICON Gym | 5,526 | 04/30/21 | 09/30/19 | No | NAP | 10/01/19 | NAP | NAP | No | |
25 | Loan | GSMC | Goldman Sachs Bank USA | Worthington Crossing One | NAP | NAP | NAP | NAP | 11/26/19 | No | NAP | 11/26/19 | NAP | NAP | No | ||||||||||
26 | Loan | GSMC | Goldman Sachs Bank USA | Hanna Business Park | 10/31/24 | Multi-Seal Corporation | 23,625 | 07/31/20 | Santte Foods, LLC | 15,240 | 09/30/22 | Texas Academy of Dance Arts, LLC | 13,460 | 08/31/21 | Kids Momentum, Inc. | 12,000 | 10/31/27 | 11/27/19 | No | NAP | 11/27/19 | NAP | NAP | No | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 333 Ovington Avenue | NAP | NAP | NAP | NAP | 12/27/19 | No | NAP | 12/27/19 | NAP | NAP | No | ||||||||||
28 | Loan | GACC | Greystone Servicing Company LLC | The Pointe NYC | NAP | NAP | NAP | NAP | 10/02/19 | No | NAP | 10/04/19 | NAP | NAP | No | ||||||||||
29 | Loan | GSMC | Goldman Sachs Bank USA | 333 East Wetmore Road | 07/31/23 | Psomas | 12,838 | 03/31/24 | Tucson Orthopaedic Institute, P.C. | 11,404 | 11/30/20 | GSA - Homeland Security | 8,798 | 07/25/22 | Qwest Corporation | 8,775 | 06/30/24 | 09/12/19 | No | NAP | 09/11/19 | NAP | NAP | No | |
30 | Loan | GSMC | Goldman Sachs Bank USA | The Atrium | 07/31/23 | POWER Engineers, Inc. | 7,736 | 05/31/24 | Datasearch, Inc. | 6,266 | 12/31/25 | Brass Real Estate Funds LLC | 6,112 | 09/30/28 | Puffer-Sweiven, LP | 5,180 | 08/31/21 | 12/10/19 | No | NAP | 12/10/19 | NAP | NAP | No | |
31 | Loan | CREFI | Citi Real Estate Funding Inc. | 510 East 14th Street | 01/31/49 | Bright Horizons | 10,616 | 11/30/34 | 14th Street Medical Arts | 4,018 | 10/30/39 | Sally Beauty Supply | 1,995 | 01/31/30 | NAP | 11/27/19 | No | NAP | 10/01/19 | NAP | NAP | No | |||
32 | Loan | GACC | DBR Investments Co. Limited | HGI Fontana | NAP | NAP | NAP | NAP | 11/21/19 | No | NAP | 11/21/19 | 11/21/19 | 8% | No | ||||||||||
33 | Loan | CREFI | Citi Real Estate Funding Inc. | 1000 West Washington | 12/31/34 | Nancy's Pizza | 4,140 | 05/31/29 | La Sardine | 3,454 | 02/28/29 | Inland Bank | 2,500 | 12/31/25 | Subway | 1,300 | 01/31/23 | 12/10/19 | No | NAP | 12/10/19 | NAP | NAP | No | |
34 | Loan | GACC | DBR Investments Co. Limited | St. Louis Industrial Portfolio | No | ||||||||||||||||||||
34.01 | Property | 914-938 S. Highway Dr. | 09/30/24 | Vending Enterprise | 8,442 | 07/31/22 | Panera | 6,260 | 04/30/23 | Tetra Tech | 6,108 | 05/31/22 | Guardian Pharmacy | 6,086 | 02/29/24 | 12/12/19 | No | NAP | 12/12/19 | NAP | NAP | No | |||
34.02 | Property | 11600-11612 Lilburn Park Rd. | 01/31/24 | Terracon Consultants | 16,830 | 12/31/25 | NAP | NAP | NAP | 12/12/19 | No | NAP | 12/12/19 | NAP | NAP | No | |||||||||
34.03 | Property | 909-927 Horan Dr. | 07/31/22 | Mechanical Supply | 14,567 | 12/31/23 | Carr Lane | 9,731 | 06/30/24 | NAP | NAP | 12/12/19 | No | NAP | 12/12/19 | NAP | NAP | No | |||||||
34.04 | Property | 11477-11493 Page Service Dr. | 06/30/21 | Black & Decker | 6,416 | 02/28/21 | SMC Corp | 5,689 | 01/31/22 | Skyline E3 | 3,551 | 11/30/22 | Office Furniture | 3,018 | 02/28/21 | 12/12/19 | No | NAP | 12/12/19 | NAP | NAP | No | |||
34.05 | Property | 951-961 Harmsted Ct. | 06/30/20 | Terra Firma USA | 10,019 | 09/30/23 | TLD Concepts | 5,535 | 09/30/23 | CCL Label | 3,910 | 04/30/23 | NAP | 12/12/19 | No | NAP | 12/12/19 | NAP | NAP | No | |||||
35 | Loan | GACC | Greystone Servicing Company LLC | Salt Flat Apartments | NAP | NAP | NAP | NAP | 11/13/19 | No | NAP | 11/13/19 | NAP | NAP | No | ||||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | 2000 Composite Drive | 06/30/29 | UDRI | 57,001 | 11/30/24 | Nanosperse | 20,324 | 05/31/28 | Composite Technical | 10,888 | 05/30/23 | Cornerstone Research | 4,950 | 06/30/20 | 12/13/19 | No | NAP | 12/13/19 | NAP | NAP | No | |
37 | Loan | CREFI | Citi Real Estate Funding Inc. | Four Points Tucson | NAP | NAP | NAP | NAP | 11/14/19 | No | NAP | 11/14/19 | NAP | NAP | No | ||||||||||
38 | Loan | GACC | DBR Investments Co. Limited | 243 West 54th Street | 01/31/22 | The Kuni's Corporation | 3,330 | 12/18/27 | NAP | NAP | NAP | 12/04/19 | No | NAP | 12/04/19 | NAP | NAP | No | |||||||
39 | Loan | GACC | DBR Investments Co. Limited | Beachcliff Place | NAP | NAP | NAP | NAP | 04/25/19 | No | NAP | 04/26/19 | NAP | NAP | No | ||||||||||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | Homewood Suites Novi | NAP | NAP | NAP | NAP | 11/08/19 | No | NAP | 11/08/19 | NAP | NAP | No | ||||||||||
41 | Loan | GSMC | Goldman Sachs Bank USA | 240 West Chapman Avenue | 12/08/22 | Snooze | 4,201 | 03/31/29 | Taco Stand | 2,079 | 12/31/28 | Fork and Salad | 1,534 | 05/31/29 | Brett Bittel | 575 | MTM | 11/20/19 | No | NAP | 11/20/19 | 11/26/19 | 17% | No | |
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountain Grove Apartments | NAP | NAP | NAP | NAP | 12/10/19 | No | NAP | 12/09/19 | 12/10/19 | 5% | No | ||||||||||
43 | Loan | GSMC | Goldman Sachs Bank USA | Walnut Manor and Fox Brook Apartments | No | ||||||||||||||||||||
43.01 | Property | Walnut Manor | NAP | NAP | NAP | NAP | 11/06/19 | No | NAP | 11/07/19 | NAP | NAP | No | ||||||||||||
43.02 | Property | Fox Brook Apartments | NAP | NAP | NAP | NAP | 11/06/19 | No | NAP | 11/06/19 | NAP | NAP | No | ||||||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at Myrtle Park | 02/28/29 | Lowcountry Climbing | 12,977 | 07/31/30 | United Community Bank | 5,212 | 09/30/27 | Fuji Yama | 2,104 | 03/31/22 | IABC of the Low Country | 2,104 | 08/31/23 | 12/19/19 | No | NAP | 12/19/19 | NAP | NAP | No | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Tru Hotel Sterling Heights | NAP | NAP | NAP | NAP | 11/08/19 | No | NAP | 11/08/19 | NAP | NAP | No | ||||||||||
46 | Loan | CREFI | Citi Real Estate Funding Inc. | FL Self Storage Portfolio | 0% | No | |||||||||||||||||||
46.01 | Property | Woodbine Self Storage | NAP | NAP | NAP | NAP | 12/02/19 | No | NAP | 12/02/19 | NAP | NAP | No | ||||||||||||
46.02 | Property | EZ - In Storage | NAP | NAP | NAP | NAP | 12/02/19 | No | NAP | 12/02/19 | NAP | NAP | No |
Page 5 of 8
CGCMT 2020-GC46 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 ($) | Upfront Debt Service Reserve ($) | 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 | CREFI, GSMC | Citi Real Estate Funding Inc., Goldman Sachs Bank USA, Barclays Capital Real Estate Inc. and BMO Harris Bank N.A. | 650 Madison Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,576,014 | 0 | Free Rent ($6,378,315); Unfunded Obligations ($3,197,699) | 650 Madison Owner LLC | |
2 | Loan | GSMC, GACC | Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited and Wells Fargo Bank, National Association | 1633 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 1,024,605 | 0 | 0 | 5,123,024 | 0 | 0 | 0 | 0 | 0 | 0 | 36,389,727 | 0 | Unfunded Obligations Reserve | PGREF I 1633 Broadway Tower, L.P. and PGREF I 1633 Broadway Land, L.P. | |
3 | Loan | GACC | DBR Investments Co. Limited | Southcenter Mall | 0 | 0 | 0 | 0 | 0 | 0 | 148,783 | 0 | 0 | 978,835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Southcenter Owner LLC | ||
4 | Loan | GSMC | Goldman Sachs Bank USA | Superior Storage Portfolio | 142,743 | 48,131 | 67,629 | 11,303 | 0 | 8,257 | 297,258 | 0 | 0 | 0 | 0 | 0 | 50,160 | 0 | 0 | 0 | 0 | 0 | Hartland Self Storage LLC, Lakeside Storage LLC, NWA Storage 10 LLC, NWA Storage 9 LLC, NWA Storage 8 LLC, NWA Storage 7 LLC, NWA Storage 6 LLC, NWA Storage 5 LLC, NWA Storage 4 LLC, NWA Storage 3 LLC, NWA Storage 1 LLC, Kenosha Storage LLC and 7Point5 LLC | ||
4.01 | Property | Kenosha Storage | |||||||||||||||||||||||
4.02 | Property | Point Storage | |||||||||||||||||||||||
4.03 | Property | Hoerth Storage | |||||||||||||||||||||||
4.04 | Property | Trafalgar Road | |||||||||||||||||||||||
4.05 | Property | Robinson Avenue | |||||||||||||||||||||||
4.06 | Property | Hartland Self Storage | |||||||||||||||||||||||
4.07 | Property | Oak Street | |||||||||||||||||||||||
4.08 | Property | Joyce Boulevard | |||||||||||||||||||||||
4.09 | Property | Pleasant Street 1 | |||||||||||||||||||||||
4.10 | Property | Airport Boulevard | |||||||||||||||||||||||
4.11 | Property | Pleasant Street 2 | |||||||||||||||||||||||
4.12 | Property | Walton Boulevard | |||||||||||||||||||||||
4.13 | Property | Shady Grove | |||||||||||||||||||||||
5 | Loan | GACC | DBR Investments Co. Limited | CBM Portfolio | 0 | 1,033,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,000,000 | 3,416,667 | Renovation Reserve (Upfront: $99,000,000; Monthly: $3,416,666.67); Ground Rent Reserve (Monthly: Springing) | CBM Two Hotels LP and C2 Land, L.P. | |
5.01 | Property | Courtyard Larkspur Landing Marin County | |||||||||||||||||||||||
5.02 | Property | Courtyard San Mateo Foster City | |||||||||||||||||||||||
5.03 | Property | Courtyard San Jose Cupertino | |||||||||||||||||||||||
5.04 | Property | Courtyard Boulder | |||||||||||||||||||||||
5.05 | Property | Courtyard Los Angeles Torrance Palos Verdes | |||||||||||||||||||||||
5.06 | Property | Courtyard Los Angeles Hacienda Heights | |||||||||||||||||||||||
5.07 | Property | Courtyard Seattle South Center | |||||||||||||||||||||||
5.08 | Property | Courtyard Nashville Airport | |||||||||||||||||||||||
5.09 | Property | Courtyard Palm Springs | |||||||||||||||||||||||
5.1 | Property | Courtyard Portland Beaverton | |||||||||||||||||||||||
5.11 | Property | Courtyard Atlanta Perimeter Center | |||||||||||||||||||||||
5.12 | Property | Courtyard Detroit Livonia | |||||||||||||||||||||||
5.13 | Property | Courtyard St. Louis Creve Coeur | |||||||||||||||||||||||
5.14 | Property | Courtyard Lincroft Red Bank | |||||||||||||||||||||||
5.15 | Property | Courtyard Rye | |||||||||||||||||||||||
5.16 | Property | Courtyard Fresno | |||||||||||||||||||||||
5.17 | Property | Courtyard Tampa Westshore | |||||||||||||||||||||||
5.18 | Property | Courtyard Boston Andover | |||||||||||||||||||||||
5.19 | Property | Courtyard Detroit Metro Airport | |||||||||||||||||||||||
5.20 | Property | Courtyard Denver Tech Center | |||||||||||||||||||||||
5.21 | Property | Courtyard Charlottesville North | |||||||||||||||||||||||
5.22 | Property | Courtyard St. Petersburg Clearwater | |||||||||||||||||||||||
5.23 | Property | Courtyard Fort Lauderdale Plantation | |||||||||||||||||||||||
5.24 | Property | Courtyard West Palm Beach | |||||||||||||||||||||||
5.25 | Property | Courtyard Chicago Lincolnshire | |||||||||||||||||||||||
5.26 | Property | Courtyard Phoenix Mesa | |||||||||||||||||||||||
5.27 | Property | Courtyard Chicago Waukegan Gurnee | |||||||||||||||||||||||
5.28 | Property | Courtyard Chicago Highland Park | |||||||||||||||||||||||
5.29 | Property | Courtyard Bakersfield | |||||||||||||||||||||||
5.30 | Property | Courtyard Norwalk | |||||||||||||||||||||||
5.31 | Property | Courtyard Kansas City Overland Park Metcalf | |||||||||||||||||||||||
5.32 | Property | Courtyard Silver Spring North | |||||||||||||||||||||||
5.33 | Property | Courtyard Raleigh Cary | |||||||||||||||||||||||
5.34 | Property | Courtyard New Haven Wallingford | |||||||||||||||||||||||
5.35 | Property | Courtyard Chicago Oakbrook Terrace | |||||||||||||||||||||||
5.36 | Property | Courtyard Indianapolis Castleton | |||||||||||||||||||||||
5.37 | Property | Courtyard Annapolis | |||||||||||||||||||||||
5.38 | Property | Courtyard Greenville Haywood Mall | |||||||||||||||||||||||
5.39 | Property | Courtyard Minneapolis St Paul Airport | |||||||||||||||||||||||
5.40 | Property | Courtyard San Antonio Downtown Market Square | |||||||||||||||||||||||
5.41 | Property | Courtyard Denver Stapleton | |||||||||||||||||||||||
5.42 | Property | Courtyard St. Louis Westport Plaza | |||||||||||||||||||||||
5.43 | Property | Courtyard Dallas Plano Parkway | |||||||||||||||||||||||
5.44 | Property | Courtyard Phoenix North Metrocenter | |||||||||||||||||||||||
5.45 | Property | Courtyard Dallas Richardson at Spring Valley | |||||||||||||||||||||||
5.46 | Property | Courtyard Birmingham Homewood | �� | ||||||||||||||||||||||
5.47 | Property | Courtyard Atlanta Airport South | |||||||||||||||||||||||
5.48 | Property | Courtyard Atlanta Gwinnett Mall | |||||||||||||||||||||||
5.49 | Property | Courtyard Poughkeepsie | |||||||||||||||||||||||
5.50 | Property | Courtyard Memphis Airport | |||||||||||||||||||||||
5.51 | Property | Courtyard Charlotte South Park | |||||||||||||||||||||||
5.52 | Property | Courtyard Philadelphia Devon | |||||||||||||||||||||||
6 | Loan | GACC | DBR Investments Co. Limited | Staples Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | STP Framingham (MA) LLC | ||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | 805 Third Avenue | 0 | 700,333 | 0 | 0 | 0 | 9,807 | 450,000 | 4,000,000 | 0 | 4,000,000 | 0 | 0 | 458,500 | 0 | 0 | 0 | 713,361 | 0 | Unfunded Obligation Reserve | 805 Third New York LLC | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Westin Book Cadillac | 204,768 | 68,256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Cadillac Funding Associates, LLC | ||
9 | Loan | GSMC | Goldman Sachs Bank USA | The Shoppes at Blackstone Valley | 0 | 0 | 0 | 0 | 0 | 13,118 | 0 | 0 | 114,781 | 6,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 806,129 | 0 | Unfunded Obligations Reserve | Route 146 Millbury Property LLC | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Brooklyn Multifamily Portfolio | 22,762 | 7,587 | 46,156 | 3,846 | 0 | 1,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 164,650 | 0 | 0 | 0 | Metropolitan Park NY LLC, Metropolitan Flats LLC, Berry Estates LLC, Bridge Holdings NY LLC and Lexington Flats LLC | ||
10.01 | Property | 832 Lexington Avenue | |||||||||||||||||||||||
10.02 | Property | 77 Berry Street | |||||||||||||||||||||||
10.03 | Property | 854 Metropolitan Avenue | |||||||||||||||||||||||
10.04 | Property | 852 Metropolitan Avenue | |||||||||||||||||||||||
10.05 | Property | 235 S 4th Street | |||||||||||||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Whiteland Towne Center | 297,432 | 49,572 | 114,774 | 10,434 | 0 | 6,897 | 0 | 0 | 10,723 | 0 | 0 | 0 | 65,944 | 0 | 0 | 0 | 656,791 | 0 | Big Lots Reserve ($450,000); Unfunded Obligations Reserve ($170,068) and Gap Rent Reserve ($36,723) | ARD West Whiteland, LLC and WTC, LLC | |
12 | Loan | GSMC | Goldman Sachs Bank USA | 1025-1075 Brokaw Road | 141,475 | 47,158 | 0 | 0 | 0 | 1,605 | 38,512 | 0 | 8,023 | 288,840 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Brokaw Ventures Delaware, LLC | ||
13 | Loan | GSMC | Goldman Sachs Bank USA | White Oak Crossing | 0 | 71,051 | 0 | 0 | 0 | 13,637 | 0 | 1,000,000 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 19,926 | 0 | Unfunded Obligations Reserve | NC-Garner White-DDP TIC, LLC and NC-Garner White-Northwood TIC, LLC | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | Manor Shopping Center | 0 | 0 | 0 | 0 | 0 | 6,421 | 0 | 0 | 8,333 | 300,000 | 0 | 0 | 22,500 | 0 | 0 | 0 | 250,000 | 0 | Regal Reserve | Montgomery Acquisition, L.P. | |
15 | Loan | GSMC | Goldman Sachs Bank USA | 90 North Campus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,000 | 0 | 0 | 0 | 4,312,102 | 0 | Sky Bridge Reserve ($3,116,719); Unfunded Obligations Reserve ($1,195,383) | 90 North Property Company LLC | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Property Commerce Portfolio | 0 | 129,231 | 0 | 0 | 0 | 7,315 | 0 | 750,000 | 0 | 750,000 | 0 | 0 | 304,810 | 0 | 0 | 0 | 343,508 | 0 | Unfunded Obligations Reserve | PCDF Properties, LLC | |
16.01 | Property | Rayford Square | |||||||||||||||||||||||
16.02 | Property | Spring Town Center | |||||||||||||||||||||||
16.03 | Property | Tomball Town Center | |||||||||||||||||||||||
16.04 | Property | Broadmoor Village | |||||||||||||||||||||||
16.05 | Property | Winchester Town Center | |||||||||||||||||||||||
16.06 | Property | Broadway Center | |||||||||||||||||||||||
16.07 | Property | Copperfield Central | |||||||||||||||||||||||
16.08 | Property | Mission | |||||||||||||||||||||||
16.09 | Property | Silverlake | |||||||||||||||||||||||
16.10 | Property | Victoria | |||||||||||||||||||||||
16.11 | Property | Baybrook Marketplace | |||||||||||||||||||||||
16.12 | Property | Alvin II | |||||||||||||||||||||||
16.13 | Property | Jones Tomball Parkway - 249 | |||||||||||||||||||||||
16.14 | Property | Alvin | |||||||||||||||||||||||
16.15 | Property | Greens Landing | |||||||||||||||||||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Grafton Commons | 54,540 | 27,270 | 15,650 | 2,608 | 0 | 3,937 | 185,000 | 0 | 12,500 | 650,000 | 0 | 0 | 0 | 0 | 0 | 0 | 3,340,825 | 0 | Unfunded Obligations Reserve ($2,934,243.50); TJ Maxx Reserve ($295,886.25); Five Below Reserve ($110,695.67) | BMA PW60 Grafton Commons LLC | |
18 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. | Parkmerced | 795,083 | 795,083 | 0 | 0 | 0 | 65,938 | 0 | 0 | 0 | 0 | 0 | 0 | 108,207 | 0 | 0 | 0 | 0 | 0 | Parkmerced Owner LLC | ||
19 | Loan | GSMC | Goldman Sachs Bank USA | Midland Atlantic Portfolio | 100,632 | 40,245 | 0 | 0 | 0 | 10,123 | 452,757 | 750,000 | 0 | 750,000 | 0 | 0 | 93,262 | 0 | 0 | 0 | 55,825 | 0 | Unfunded Obligations Reserve | Midland Maysville, LLC, Midland Valleydale, LLC, Midland Greencastle, LLC, Midland Pinecrest, LLC, Midland Parkside, LLC and Midland Monroe Development Co., LLC | |
19.01 | Property | Parkside Square | |||||||||||||||||||||||
19.02 | Property | Maysville Marketsquare | |||||||||||||||||||||||
19.03 | Property | Pinecrest Pointe | |||||||||||||||||||||||
19.04 | Property | Valleydale Marketplace | |||||||||||||||||||||||
19.05 | Property | Putnam Plaza | |||||||||||||||||||||||
19.06 | Property | Heritage Plaza | |||||||||||||||||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc., Morgan Stanley Bank, N.A. and JPMorgan Chase Bank, National Association | Bellagio Hotel and Casino | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | BCORE Paradise LLC | ||
21 | Loan | CREFI | Citi Real Estate Funding Inc. | 405 E 4th Avenue | 351,878 | 87,970 | 0 | 0 | 0 | 1,289 | 30,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,316,892 | 0 | Security Deposit Reserve ($1,338,512.10); Construction Balance Reserve ($3,355,000); Gap Rent Reserve ($623,380) | Windy Hill PV Seven CM, LLC | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Seaman Ave Multifamily Portfolio | 144,049 | 48,016 | 0 | 0 | 0 | 2,563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Seaman 133 LLC and Seaman 30 LLC | ||
22.01 | Property | 30 Seaman Avenue | |||||||||||||||||||||||
22.02 | Property | 133-139 Seaman Avenue | |||||||||||||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Crossroads at Tolleson | 33,292 | 33,292 | 4,134 | 2,067 | 0 | 2,629 | 0 | 122,500 | 10,271 | 616,240 | 0 | 0 | 14,725 | 0 | 0 | 0 | 209,160 | 0 | Free Rent ($154,120); Unfunded Obligations ($55,040) | Tolleson Crossroads 19, LP | |
24 | Loan | GSMC | Goldman Sachs Bank USA | World Cup Plaza | 0 | 37,566 | 0 | 0 | 0 | 1,524 | 91,428 | 100,000 | 8,333 | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 176,060 | 0 | Unfunded Obligations Reserve | World Cup Plaza, LLC | |
25 | Loan | GSMC | Goldman Sachs Bank USA | Worthington Crossing One | 136,367 | 19,481 | 0 | 0 | 0 | 1,817 | 60,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Worthington Crossing One LLC | ||
26 | Loan | GSMC | Goldman Sachs Bank USA | Hanna Business Park | 47,751 | 23,876 | 39,061 | 5,580 | 0 | 2,543 | 0 | 450,000 | 0 | 250,000 | 0 | 0 | 0 | 0 | 0 | 0 | 259,095 | 0 | Unfunded Obligations Reserve | Hanna Business Park, LP | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 333 Ovington Avenue | 142,923 | 47,641 | 13,604 | 4,535 | 0 | 2,479 | 0 | 0 | 0 | 0 | 0 | 0 | 92,375 | 0 | 0 | 0 | 0 | 0 | SG & Sons Realty LLC | ||
28 | Loan | GACC | Greystone Servicing Company LLC | The Pointe NYC | 6,494 | 6,494 | 1,872 | 1,872 | 0 | 938 | 0 | 0 | 0 | 0 | 0 | 0 | 2,438 | 0 | 0 | 0 | 0 | 0 | Woodmere Development LLC | ||
29 | Loan | GSMC | Goldman Sachs Bank USA | 333 East Wetmore Road | 100,213 | 33,404 | 0 | 0 | 0 | 2,355 | 113,016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 578,179 | 0 | Unfunded Obligations Reserve | Tucson West II, LLC | |
30 | Loan | GSMC | Goldman Sachs Bank USA | The Atrium | 108,194 | 27,049 | 0 | 0 | 0 | 2,202 | 0 | 400,000 | 0 | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Brass Atrium 2018 LLC | ||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | 510 East 14th Street | 29,052 | 14,526 | 0 | 0 | 0 | 2,996 | 0 | 1,208,046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,820,246 | 220,000 | Free/Gap Rent Reserve (Upfront: $1,291,953.74), Mezzanine Loan Debt Service Reserve (Upfront: $1,000,000), Prepaid Rent Reserve (Upfront: $588,292.55), Citibank Lease Reserve (Upfront: $500,000), Ground Rent Reserve (Upfront: $440,000.00; Monthly: $220,000) | East Village 14 Owner LLC and East Village 14 TRS LLC | |
32 | Loan | GACC | DBR Investments Co. Limited | HGI Fontana | 68,299 | 13,660 | 0 | 0 | 0 | The greatest of (i) 4.0% of projected Gross Revenue for the Property for the prior month as set forth in the most recent Approved Annual Budget, (ii) the amount required under the Management Agreement and (iii) the amount required by the Franchise Agreement for Approved Capital Expenditures and the repair and replacment of the FF&E | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 868,500 | Seasonal Working Capital Reserve (February-December $8,500) | PIP Reserve ($860,000); Seasonal Working Capital Reserve ($8,500) | Fontana Hotel Group, LLC | |
33 | Loan | CREFI | Citi Real Estate Funding Inc. | 1000 West Washington | 83,598 | 11,943 | 0 | 0 | 0 | 349 | 0 | 0 | 2,325 | 139,470 | 0 | 0 | 0 | 0 | 0 | 0 | 614,042 | 0 | Higher Ground Prepaid Rent Reserve ($492,375); Nancy's Pizza TI Allowance Reserve ($82,758.34); Nancy's Pizza Free Rent Reserve ($37,950); Condominium Assessment Reserve ($958.34) | Chicago 1000 Washington LLC | |
34 | Loan | GACC | DBR Investments Co. Limited | St. Louis Industrial Portfolio | 99,511 | 33,170 | 0 | 0 | 175,000 | 3,480 | 0 | 0 | 13,051 | 469,834 | 0 | 0 | 65,824 | 0 | 0 | 0 | 0 | 0 | St. Louis Industrial Portfolio, LLC | ||
34.01 | Property | 914-938 S. Highway Dr. | |||||||||||||||||||||||
34.02 | Property | 11600-11612 Lilburn Park Rd. | |||||||||||||||||||||||
34.03 | Property | 909-927 Horan Dr. | |||||||||||||||||||||||
34.04 | Property | 11477-11493 Page Service Dr. | |||||||||||||||||||||||
34.05 | Property | 951-961 Harmsted Ct. | |||||||||||||||||||||||
35 | Loan | GACC | Greystone Servicing Company LLC | Salt Flat Apartments | 30,528 | 10,176 | 18,519 | 1,543 | 0 | 1,792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 447 East LLC | ||
36 | Loan | GSMC | Goldman Sachs Bank USA | 2000 Composite Drive | 19,541 | 2,443 | 0 | 0 | 0 | 2,450 | 75,000 | 300,000 | 0 | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2000 Composite Drive, LLC | ||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | Four Points Tucson | 12,854 | 12,854 | 4,188 | 1,396 | 0 | 16,759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,200,000 | 0 | PIP Reserve | Tucson Airport Resort LLC | |
38 | Loan | GACC | DBR Investments Co. Limited | 243 West 54th Street | 18,593 | 18,593 | 0 | 0 | 0 | 461 | 0 | 88,000 | 479 | 0 | 0 | 0 | 7,575 | 0 | 0 | 0 | 0 | 0 | Chai Owner LLC | ||
39 | Loan | GACC | DBR Investments Co. Limited | Beachcliff Place | 34,535 | 34,535 | 58,704 | 5,337 | 1,500,000 | 45,242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Beachcliff Place Apartments LLC | ||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | Homewood Suites Novi | 58,167 | 14,542 | 7,069 | 2,356 | 0 | 10,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Stellar Hospitality Novi LLC | ||
41 | Loan | GSMC | Goldman Sachs Bank USA | 240 West Chapman Avenue | 0 | 0 | 0 | 0 | 0 | 216 | 12,948 | 0 | 4,167 | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240 West Chapman Partners, LLC | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountain Grove Apartments | 52,974 | 0 | 24,611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | JMK Family Properties LP | ||
43 | Loan | GSMC | Goldman Sachs Bank USA | Walnut Manor and Fox Brook Apartments | 14,095 | 7,048 | 0 | 0 | 0 | 4,025 | 0 | 0 | 0 | 0 | 0 | 0 | 115,171 | 0 | 0 | 0 | 0 | 0 | Walnut - GV X, LLC, Walnut - CM, LLC and Walnut Manor I, LLC | ||
43.01 | Property | Walnut Manor | |||||||||||||||||||||||
43.02 | Property | Fox Brook Apartments | |||||||||||||||||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at Myrtle Park | 38,624 | 12,875 | 0 | 0 | 81,231 | 708 | 0 | 0 | 3,538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475,396 | 0 | Lowcountry TI Reserve ($328,299); Lowcountry Gap Rent/Free Rent Reserve ($147,097) | WHLR-Shoppes At Myrtle Park, LLC | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Tru Hotel Sterling Heights | 150,481 | 21,497 | 17,744 | 1,774 | 0 | 6,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125,000 | 0 | Additional Collateral Reserve | Stellar Hospitality Van Dyke, LLC | |
46 | Loan | CREFI | Citi Real Estate Funding Inc. | FL Self Storage Portfolio | 8,761 | 1,752 | 17,127 | 2,141 | 0 | 587 | 0 | 0 | 0 | 0 | 0 | 0 | 3,766 | 0 | 0 | 0 | 0 | 0 | Woodbine 240 LLC, Tyndall-207 LLC | ||
46.01 | Property | Woodbine Self Storage | |||||||||||||||||||||||
46.02 | Property | EZ - In Storage |
Page 6 of 8
CGCMT 2020-GC46 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal's New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date |
1 | Loan | CREFI, GSMC | Citi Real Estate Funding Inc., Goldman Sachs Bank USA, Barclays Capital Real Estate Inc. and BMO Harris Bank N.A. | 650 Madison Avenue | No | Vornado Realty L.P., OPG Investment Holdings (US), LLC | Refinance | 586,800,000 | 9,510,787 | 213,200,000 | 20,051,781 | 829,562,568 | 800,000,000 | 0 | 5,828,767 | 9,576,014 | 0 | 14,157,786 | 829,562,568 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DY less than 6.0% | No | ||
2 | Loan | GSMC, GACC | Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited and Wells Fargo Bank, National Association | 1633 Broadway | No | None | Refinance | 1,001,000,000 | 0 | 249,000,000 | 0 | 1,250,000,000 | 1,052,884,467 | 0 | 20,840,154 | 36,389,727 | 139,885,652 | 0 | 1,250,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 5.75%, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
3 | Loan | GACC | DBR Investments Co. Limited | Southcenter Mall | No | URW WEA LLC | Refinance | 218,000,000 | 819,135 | 0 | 0 | 218,819,135 | 217,738,336 | 0 | 1,080,799 | 0 | 0 | 0 | 218,819,135 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 4.11x | Yes | 06/30/45 | |
4 | Loan | GSMC | Goldman Sachs Bank USA | Superior Storage Portfolio | No | Steven Juiris | Refinance | 55,000,000 | 0 | 11,500,000 | 0 | 66,500,000 | 49,375,771 | 0 | 1,719,697 | 260,532 | 15,144,001 | 0 | 66,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Debt Event of Default | No | ||
4.01 | Property | Kenosha Storage | No | ||||||||||||||||||||||
4.02 | Property | Point Storage | No | ||||||||||||||||||||||
4.03 | Property | Hoerth Storage | No | ||||||||||||||||||||||
4.04 | Property | Trafalgar Road | No | ||||||||||||||||||||||
4.05 | Property | Robinson Avenue | No | ||||||||||||||||||||||
4.06 | Property | Hartland Self Storage | No | ||||||||||||||||||||||
4.07 | Property | Oak Street | No | ||||||||||||||||||||||
4.08 | Property | Joyce Boulevard | No | ||||||||||||||||||||||
4.09 | Property | Pleasant Street 1 | No | ||||||||||||||||||||||
4.10 | Property | Airport Boulevard | No | ||||||||||||||||||||||
4.11 | Property | Pleasant Street 2 | No | ||||||||||||||||||||||
4.12 | Property | Walton Boulevard | No | ||||||||||||||||||||||
4.13 | Property | Shady Grove | No | ||||||||||||||||||||||
5 | Loan | GACC | DBR Investments Co. Limited | CBM Portfolio | No | CBM Joint Venture Limited Partnership | Refinance | 398,000,000 | 555,699 | 286,000,000 | 0 | 684,555,699 | 576,371,975 | 0 | 9,183,724 | 99,000,000 | 0 | 0 | 684,555,699 | Soft | In Place | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.75% | Various | Various | |
5.01 | Property | Courtyard Larkspur Landing Marin County | Yes | 12/31/68 | |||||||||||||||||||||
5.02 | Property | Courtyard San Mateo Foster City | Yes | 12/31/68 | |||||||||||||||||||||
5.03 | Property | Courtyard San Jose Cupertino | Yes | 12/31/33 | |||||||||||||||||||||
5.04 | Property | Courtyard Boulder | Yes | 12/31/68 | |||||||||||||||||||||
5.05 | Property | Courtyard Los Angeles Torrance Palos Verdes | Yes | 12/31/68 | |||||||||||||||||||||
5.06 | Property | Courtyard Los Angeles Hacienda Heights | Yes | 12/31/68 | |||||||||||||||||||||
5.07 | Property | Courtyard Seattle South Center | Yes | 12/31/68 | |||||||||||||||||||||
5.08 | Property | Courtyard Nashville Airport | Yes | 12/31/68 | |||||||||||||||||||||
5.09 | Property | Courtyard Palm Springs | Yes | 12/31/68 | |||||||||||||||||||||
5.1 | Property | Courtyard Portland Beaverton | Yes | 12/31/68 | |||||||||||||||||||||
5.11 | Property | Courtyard Atlanta Perimeter Center | Yes | 12/31/68 | |||||||||||||||||||||
5.12 | Property | Courtyard Detroit Livonia | Yes | 12/31/68 | |||||||||||||||||||||
5.13 | Property | Courtyard St. Louis Creve Coeur | Yes | 12/31/68 | |||||||||||||||||||||
5.14 | Property | Courtyard Lincroft Red Bank | Yes | 12/31/68 | |||||||||||||||||||||
5.15 | Property | Courtyard Rye | Yes | 12/31/68 | |||||||||||||||||||||
5.16 | Property | Courtyard Fresno | Yes | 06/30/54 | |||||||||||||||||||||
5.17 | Property | Courtyard Tampa Westshore | Yes | 07/01/68 | |||||||||||||||||||||
5.18 | Property | Courtyard Boston Andover | Yes | 12/31/68 | |||||||||||||||||||||
5.19 | Property | Courtyard Detroit Metro Airport | Yes | 12/31/68 | |||||||||||||||||||||
5.20 | Property | Courtyard Denver Tech Center | Yes | 12/31/68 | |||||||||||||||||||||
5.21 | Property | Courtyard Charlottesville North | Yes | 12/31/68 | |||||||||||||||||||||
5.22 | Property | Courtyard St. Petersburg Clearwater | Yes | 12/31/68 | |||||||||||||||||||||
5.23 | Property | Courtyard Fort Lauderdale Plantation | Yes | 12/31/68 | |||||||||||||||||||||
5.24 | Property | Courtyard West Palm Beach | Yes | 12/31/68 | |||||||||||||||||||||
5.25 | Property | Courtyard Chicago Lincolnshire | No | ||||||||||||||||||||||
5.26 | Property | Courtyard Phoenix Mesa | Yes | 12/31/68 | |||||||||||||||||||||
5.27 | Property | Courtyard Chicago Waukegan Gurnee | Yes | 12/31/68 | |||||||||||||||||||||
5.28 | Property | Courtyard Chicago Highland Park | Yes | 12/31/68 | |||||||||||||||||||||
5.29 | Property | Courtyard Bakersfield | Yes | 12/31/68 | |||||||||||||||||||||
5.30 | Property | Courtyard Norwalk | Yes | 12/31/28 | |||||||||||||||||||||
5.31 | Property | Courtyard Kansas City Overland Park Metcalf | Yes | 12/31/68 | |||||||||||||||||||||
5.32 | Property | Courtyard Silver Spring North | Yes | 12/31/68 | |||||||||||||||||||||
5.33 | Property | Courtyard Raleigh Cary | Yes | 12/31/68 | |||||||||||||||||||||
5.34 | Property | Courtyard New Haven Wallingford | Yes | 12/31/68 | |||||||||||||||||||||
5.35 | Property | Courtyard Chicago Oakbrook Terrace | No | ||||||||||||||||||||||
5.36 | Property | Courtyard Indianapolis Castleton | Yes | 12/31/68 | |||||||||||||||||||||
5.37 | Property | Courtyard Annapolis | Yes | 12/31/68 | |||||||||||||||||||||
5.38 | Property | Courtyard Greenville Haywood Mall | Yes | 12/31/68 | |||||||||||||||||||||
5.39 | Property | Courtyard Minneapolis St Paul Airport | Yes | 12/31/68 | |||||||||||||||||||||
5.40 | Property | Courtyard San Antonio Downtown Market Square | Yes | 12/31/68 | |||||||||||||||||||||
5.41 | Property | Courtyard Denver Stapleton | No | ||||||||||||||||||||||
5.42 | Property | Courtyard St. Louis Westport Plaza | Yes | 12/31/68 | |||||||||||||||||||||
5.43 | Property | Courtyard Dallas Plano Parkway | No | ||||||||||||||||||||||
5.44 | Property | Courtyard Phoenix North Metrocenter | Yes | 12/31/68 | |||||||||||||||||||||
5.45 | Property | Courtyard Dallas Richardson at Spring Valley | Yes | 12/31/68 | |||||||||||||||||||||
5.46 | Property | Courtyard Birmingham Homewood | No | ||||||||||||||||||||||
5.47 | Property | Courtyard Atlanta Airport South | No | ||||||||||||||||||||||
5.48 | Property | Courtyard Atlanta Gwinnett Mall | Yes | 12/31/68 | |||||||||||||||||||||
5.49 | Property | Courtyard Poughkeepsie | Yes | 12/31/95 | |||||||||||||||||||||
5.50 | Property | Courtyard Memphis Airport | Yes | 12/31/68 | |||||||||||||||||||||
5.51 | Property | Courtyard Charlotte South Park | Yes | 12/31/29 | |||||||||||||||||||||
5.52 | Property | Courtyard Philadelphia Devon | Yes | 12/31/28 | |||||||||||||||||||||
6 | Loan | GACC | DBR Investments Co. Limited | Staples Headquarters | No | LCN North American Fund III REIT | Acquisition | 90,000,000 | 79,728,200 | 0 | 0 | 169,728,200 | 0 | 165,000,000 | 4,728,200 | 0 | 0 | 0 | 169,728,200 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR less than 1.20x or (iii) the commencement of a Lease Sweep Period | No | ||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | 805 Third Avenue | No | Charles Steven Cohen | Refinance | 150,000,000 | 0 | 125,000,000 | 0 | 275,000,000 | 162,085,895 | 0 | 6,899,296 | 5,171,861 | 100,842,948 | 0 | 275,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x | No | ||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Westin Book Cadillac | No | John J. Ferchill | Refinance | 77,000,000 | 99,814 | 0 | 12,421,314 | 89,521,129 | 87,353,558 | 0 | 1,962,802 | 204,768 | 0 | 0 | 89,521,129 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.25%, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) the occurrence of a Management Agreement Trigger Period, (vi) the origination date | No | ||
9 | Loan | GSMC | Goldman Sachs Bank USA | The Shoppes at Blackstone Valley | No | SDM Holdings LLC, WV Holdings LLC and Raanan Katz | Refinance | 164,000,000 | 21,501,666 | 0 | 0 | 185,501,666 | 183,641,400 | 0 | 1,054,137 | 806,129 | 0 | 0 | 185,501,666 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) commencing with the fiscal quarter ending on December 31, 2019, Debt Yield is less than 7.75%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Permitted Mezzanine Debt event of default | No | ||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Brooklyn Multifamily Portfolio | No | Shaindy Schwartz | Refinance | 38,000,000 | 0 | 0 | 0 | 38,000,000 | 35,397,238 | 0 | 775,161 | 233,568 | 1,594,033 | 0 | 38,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield less than 6.25% | No | ||
10.01 | Property | 832 Lexington Avenue | No | ||||||||||||||||||||||
10.02 | Property | 77 Berry Street | No | ||||||||||||||||||||||
10.03 | Property | 854 Metropolitan Avenue | No | ||||||||||||||||||||||
10.04 | Property | 852 Metropolitan Avenue | No | ||||||||||||||||||||||
10.05 | Property | 235 S 4th Street | No | ||||||||||||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Whiteland Towne Center | No | Peter C. Abrams, James J. Gorman and Christopher J. Knauer | Refinance | 36,800,000 | 53,830 | 0 | 0 | 36,853,830 | 35,370,222 | 0 | 348,666 | 1,134,941 | 0 | 0 | 36,853,830 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Co-Tenancy Trigger Event | No | ||
12 | Loan | GSMC | Goldman Sachs Bank USA | 1025-1075 Brokaw Road | No | David B. Dollinger and David B. Dollinger, as Trustee of The David Dollinger Living Trust dated June 26, 1991 | Refinance | 32,500,000 | 1,166,193 | 0 | 0 | 33,666,193 | 32,426,192 | 0 | 1,098,526 | 141,475 | 0 | 0 | 33,666,193 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 72% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | No | ||
13 | Loan | GSMC | Goldman Sachs Bank USA | White Oak Crossing | No | Stanley Werb and Jonathan S. Gaines | Acquisition | 63,375,000 | 22,620,211 | 0 | 0 | 85,995,211 | 0 | 84,500,000 | 475,285 | 1,019,926 | 0 | 0 | 85,995,211 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | No | ||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | Manor Shopping Center | No | Daniel Massry | Refinance | 31,000,000 | 0 | 0 | 0 | 31,000,000 | 25,718,640 | 0 | 466,535 | 272,500 | 4,542,325 | 0 | 31,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) the occurrence of a Specified Tenant Trigger Period | Yes | 06/30/31 | |
15 | Loan | GSMC | Goldman Sachs Bank USA | 90 North Campus | No | Brett Michael Lipman and Farshid Steve Shokouhi | Acquisition | 80,000,000 | 42,110,795 | 0 | 0 | 122,110,795 | 0 | 117,000,000 | 783,693 | 4,327,102 | 0 | 0 | 122,110,795 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.25%, (iii) the occurrence of a Lease Sweep Period | No | ||
16 | Loan | GSMC | Goldman Sachs Bank USA | Property Commerce Portfolio | No | Property Commerce Dividend Fund, LP, S. Jay Williams and Kevin Robins | Refinance | 57,620,000 | 0 | 0 | 0 | 57,620,000 | 52,014,309 | 0 | 2,792,252 | 1,398,318 | 1,415,120 | 0 | 57,620,000 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
16.01 | Property | Rayford Square | No | ||||||||||||||||||||||
16.02 | Property | Spring Town Center | No | ||||||||||||||||||||||
16.03 | Property | Tomball Town Center | No | ||||||||||||||||||||||
16.04 | Property | Broadmoor Village | No | ||||||||||||||||||||||
16.05 | Property | Winchester Town Center | No | ||||||||||||||||||||||
16.06 | Property | Broadway Center | No | ||||||||||||||||||||||
16.07 | Property | Copperfield Central | No | ||||||||||||||||||||||
16.08 | Property | Mission | No | ||||||||||||||||||||||
16.09 | Property | Silverlake | No | ||||||||||||||||||||||
16.10 | Property | Victoria | No | ||||||||||||||||||||||
16.11 | Property | Baybrook Marketplace | No | ||||||||||||||||||||||
16.12 | Property | Alvin II | No | ||||||||||||||||||||||
16.13 | Property | Jones Tomball Parkway - 249 | No | ||||||||||||||||||||||
16.14 | Property | Alvin | No | ||||||||||||||||||||||
16.15 | Property | Greens Landing | No | ||||||||||||||||||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Grafton Commons | No | Stephen Marcus | Recapitalization | 27,580,000 | 9,786,978 | 0 | 3,500,000 | 40,866,978 | 0 | 37,035,000 | 420,964 | 3,411,015 | 0 | 0 | 40,866,978 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) commencing on December 19, 2020, Debt Yield is less than 7.73%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event, (v) commencing on October 1, 2020, (a) the occurrence of a TJ Maxx Trigger Event and (b) Borrower's failure to deposit cash or an LOC equal to the TJ Maxx Threshold Amount into the TJ Maxx Cash Sweep Reserve Account | No | ||
18 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. | Parkmerced | No | Robert A. Rosania | Refinance | 547,000,000 | 19,684,403 | 1,228,000,000 | 0 | 1,794,684,403 | 1,581,601,056 | 0 | 33,769,790 | 903,290 | 0 | 178,410,267 | 1,794,684,403 | Soft | Springing | A period (A) commencing upon (i) the occurrence of an Event of Default (an “EOD Trigger”), (ii) the DSCR falling below 1.05x, (the “DSCR Trigger”) for two consecutive quarters or (iii) the occurrence of a Mezzanine Loan Default, and (B) terminating upon (i) when the Debt has been repaid in full, (ii) in the event of an EOD Trigger, all Events of Default are cured and no event that would trigger another Trigger Period has occurred, (iii) in the event of a DSCR Trigger, the DSCR exceeds the corresponding applicable DSCR Trigger for two consecutive quarters since the commencement of the existing Trigger Period, no Event of Default has occurred and no event that would trigger another Trigger Period has occurred, or (iv) in the event of a Mezzanine Loan Default, the receipt of notice by Lender from Mezzanine Lender that the Mezzanine Loan Event of Default has either been cured or waived. During a Trigger Period, all excess cash will be deposited into the Cash Collateral Reserve Subaccount and such excess cash may be applied in Lender’s sole discretion. | No | ||
19 | Loan | GSMC | Goldman Sachs Bank USA | Midland Atlantic Portfolio | No | John I. Silverman, Aaron Boyle and Jeffrey M. Vittert | Refinance | 45,000,000 | 0 | 0 | 0 | 45,000,000 | 36,900,829 | 0 | 960,979 | 999,720 | 6,138,472 | 0 | 45,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
19.01 | Property | Parkside Square | No | ||||||||||||||||||||||
19.02 | Property | Maysville Marketsquare | No | ||||||||||||||||||||||
19.03 | Property | Pinecrest Pointe | No | ||||||||||||||||||||||
19.04 | Property | Valleydale Marketplace | No | ||||||||||||||||||||||
19.05 | Property | Putnam Plaza | No | ||||||||||||||||||||||
19.06 | Property | Heritage Plaza | No | ||||||||||||||||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc., Morgan Stanley Bank, N.A. and JPMorgan Chase Bank, National Association | Bellagio Hotel and Casino | No | BREIT Operating Partnership L.P. | Acquisition | 1,676,200,000 | 1,250,591,035 | 1,333,800,000 | 0 | 4,260,591,035 | 0 | 4,250,000,000 | 10,591,035 | 0 | 0 | 0 | 4,260,591,035 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 2.50x, (iii) the occurrence of a Bellagio Tenant Bankruptcy Event | Yes | 04/27/33 | |
21 | Loan | CREFI | Citi Real Estate Funding Inc. | 405 E 4th Avenue | No | Jamie D'Alessandro, Jamie D'Alessandro, as Trustee of the D’Alessandro 2005 Revocable Trust Dated June 7, 2005, Richard Taliaferro Spieker, Jr. (a/k/a Richard Tod Spieker, Jr.), Richard Taliaferro Spieker, Jr, as Trustee of the Richard Taliaferro Spieker, Jr and Diana Wilson Spieker Revocable Trust Created UTA Dated February 26, 2014, Michael W. Field, Michael W. Field as Trustee of the Michael W. Field and Mary D. Field Revocable Trust Created UTA Dated February 14, 2014 | Refinance | 62,500,000 | 0 | 0 | 0 | 62,500,000 | 47,545,162 | 0 | 2,748,948 | 5,668,770 | 6,537,120 | 0 | 62,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.50%, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Seaman Ave Multifamily Portfolio | No | Barry Rudofsky | Refinance | 19,000,000 | 41,971 | 0 | 0 | 19,041,971 | 18,427,426 | 0 | 470,497 | 144,049 | 0 | 0 | 19,041,971 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25% | No | ||
22.01 | Property | 30 Seaman Avenue | No | ||||||||||||||||||||||
22.02 | Property | 133-139 Seaman Avenue | No | ||||||||||||||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Crossroads at Tolleson | No | Rajan Rakeheja, Natasha Walia and Hekmat Alphin | Acquisition | 17,885,000 | 6,708,244 | 0 | 466,836 | 25,060,080 | 0 | 24,500,000 | 173,547 | 383,810 | 0 | 2,722 | 25,060,080 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
24 | Loan | GSMC | Goldman Sachs Bank USA | World Cup Plaza | No | Saman Basharkhah and Jeffrey H. Coleman | Refinance | 17,650,000 | 745,967 | 0 | 0 | 18,395,967 | 17,885,700 | 0 | 234,207 | 276,060 | 0 | 0 | 18,395,967 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
25 | Loan | GSMC | Goldman Sachs Bank USA | Worthington Crossing One | No | David M. Conwill and Steven B. Kimmelman | Refinance | 17,400,000 | 0 | 0 | 0 | 17,400,000 | 13,535,231 | 0 | 492,091 | 136,367 | 3,236,311 | 0 | 17,400,000 | None | None | (i) the occurrence of an Event of Default, (ii) commencing with the fiscal quarter beginning on October 1, 2020, DSCR is less than 1.05x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
26 | Loan | GSMC | Goldman Sachs Bank USA | Hanna Business Park | No | John A. Tatum, Jr., Robert G. Montgomery, Frederick M. Tresca, Kenneth J. Winningkoff, Eugene R. Parker, John W. Martin and George Cowden, III | Refinance | 16,600,000 | 0 | 0 | 0 | 16,600,000 | 12,333,675 | 0 | 735,747 | 795,907 | 2,734,671 | 0 | 16,600,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 333 Ovington Avenue | No | Mitchell B. Shpelfogel, Ilya Gotlib and Alexander Balanevsky | Refinance | 16,200,000 | 104,630 | 0 | 0 | 16,304,630 | 15,724,010 | 0 | 331,719 | 248,902 | 0 | 0 | 16,304,630 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.00% | No | ||
28 | Loan | GACC | Greystone Servicing Company LLC | The Pointe NYC | No | Aaron Einstein | Refinance | 16,000,000 | 0 | 0 | 0 | 16,000,000 | 13,174,757 | 0 | 462,932 | 10,804 | 2,351,507 | 0 | 16,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the commencement of an Abatement Burn-off Trigger Period | No | ||
29 | Loan | GSMC | Goldman Sachs Bank USA | 333 East Wetmore Road | No | Maria E. Doyle | Refinance | 16,000,000 | 0 | 0 | 0 | 16,000,000 | 14,457,594 | 0 | 256,930 | 678,392 | 607,085 | 0 | 16,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of any Critical Tenant Trigger | No | ||
30 | Loan | GSMC | Goldman Sachs Bank USA | The Atrium | No | Joe Richard Rodriguez | Refinance | 15,300,000 | 0 | 0 | 0 | 15,300,000 | 14,375,872 | 0 | 301,376 | 508,194 | 114,557 | 0 | 15,300,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | 510 East 14th Street | No | Extell Limited and Gershon Barnett (A/K/A Gary Barnett) | Refinance | 85,000,000 | 0 | 75,000,000 | 0 | 160,000,000 | 140,169,788 | 0 | 2,792,303 | 5,057,345 | 11,980,564 | 0 | 160,000,000 | Soft (Residential) / Hard (Retail) | In Place | (i) the occurrence of an Event of Default, (ii) (a) DSCR is less than 2.93x or (b) Total DSCR is less than 1.10x, (iv) the occurrence of a Mezzanine Loan Default Sweep Event | Yes | 11/27/11 | |
32 | Loan | GACC | DBR Investments Co. Limited | HGI Fontana | No | Ralph Borelli and Kelly Heil | Refinance | 13,750,000 | 0 | 0 | 0 | 13,750,000 | 9,313,839 | 0 | 418,068 | 936,799 | 3,081,294 | 0 | 13,750,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR less than 1.40x or (iii) the commencement of a Franchise Sweep Period | No | ||
33 | Loan | CREFI | Citi Real Estate Funding Inc. | 1000 West Washington | No | Hymie Mishan and Saul Sutton | Refinance | 13,600,000 | 0 | 0 | 0 | 13,600,000 | 10,522,309 | 0 | 157,740 | 697,640 | 2,222,311 | 0 | 13,600,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
34 | Loan | GACC | DBR Investments Co. Limited | St. Louis Industrial Portfolio | No | Kenneth Levy | Acquisition | 12,873,750 | 5,326,931 | 0 | 0 | 18,200,681 | 0 | 17,165,000 | 695,345 | 340,335 | 0 | 0 | 18,200,681 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | ||
34.01 | Property | 914-938 S. Highway Dr. | No | ||||||||||||||||||||||
34.02 | Property | 11600-11612 Lilburn Park Rd. | No | ||||||||||||||||||||||
34.03 | Property | 909-927 Horan Dr. | No | ||||||||||||||||||||||
34.04 | Property | 11477-11493 Page Service Dr. | No | ||||||||||||||||||||||
34.05 | Property | 951-961 Harmsted Ct. | No | ||||||||||||||||||||||
35 | Loan | GACC | Greystone Servicing Company LLC | Salt Flat Apartments | No | Timothy P. Watcke | Refinance | 12,642,500 | 0 | 0 | 0 | 12,642,500 | 11,268,183 | 0 | 272,355 | 49,047 | 1,052,915 | 0 | 12,642,500 | Soft | Springing | (i) the occurrence of an Event of Default, (ii) a DSCR less than 1.15x | No | ||
36 | Loan | GSMC | Goldman Sachs Bank USA | 2000 Composite Drive | No | Steven Greenberg and Jeffrey Greenburg | Acquisition | 11,475,000 | 4,370,138 | 0 | 0 | 15,845,138 | 0 | 15,300,000 | 225,597 | 319,541 | 0 | 0 | 15,845,138 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | No | ||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | Four Points Tucson | No | Dave Farrell and Robert Nagelhout | Acquisition | 10,100,000 | 4,764,350 | 0 | 7,006 | 14,871,356 | 0 | 12,300,000 | 259,539 | 2,217,042 | 0 | 94,776 | 14,871,356 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) during (a) any period which any PIP is being implemented, DSCR is less than 1.20x, and (b) any period in which there is no PIP work being implemented, DSCR is less than 1.30x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) Bankruptcy of Manager, (vi) thirteen months prior to the Stated Maturity Date | No | ||
38 | Loan | GACC | DBR Investments Co. Limited | 243 West 54th Street | No | Joseph Moinian | Refinance | 10,000,000 | 0 | 0 | 0 | 10,000,000 | 2,166,447 | 0 | 544,249 | 114,168 | 7,175,136 | 0 | 10,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the commencement of a Lease Sweep Period | No | ||
39 | Loan | GACC | DBR Investments Co. Limited | Beachcliff Place | No | Deborah Gross and Linda Gross | Refinance | 9,200,000 | 0 | 0 | 0 | 9,200,000 | 5,540,820 | 0 | 972,241 | 1,593,239 | 1,093,701 | 0 | 9,200,000 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | Homewood Suites Novi | No | Malik Abdi Abdulnoor and Jimmy Asmar | Refinance | 8,500,000 | 0 | 0 | 0 | 8,500,000 | 6,358,441 | 0 | 177,315 | 65,235 | 1,899,009 | 0 | 8,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) the occurrence of a bankruptcy of Manager | No | ||
41 | Loan | GSMC | Goldman Sachs Bank USA | 240 West Chapman Avenue | No | Adam Daniel Chez, Hicham Nazih Semaan and Jonathan Charles Newman | Refinance | 7,800,000 | 0 | 0 | 0 | 7,800,000 | 4,567,479 | 0 | 183,732 | 0 | 3,048,789 | 0 | 7,800,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period | No | ||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountain Grove Apartments | No | John Kehriotis | Refinance | 6,600,000 | 113,613 | 0 | 0 | 6,713,613 | 6,539,809 | 0 | 96,219 | 77,585 | 0 | 0 | 6,713,613 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||
43 | Loan | GSMC | Goldman Sachs Bank USA | Walnut Manor and Fox Brook Apartments | No | W. Michael James | Acquisition | 6,600,000 | 2,517,166 | 0 | 0 | 9,117,166 | 0 | 8,800,000 | 187,900 | 129,266 | 0 | 0 | 9,117,166 | None | None | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
43.01 | Property | Walnut Manor | No | ||||||||||||||||||||||
43.02 | Property | Fox Brook Apartments | No | ||||||||||||||||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at Myrtle Park | No | Wheeler Real Estate Investment Trust, Inc. | Refinance | 6,000,000 | 513,103 | 0 | 0 | 6,513,103 | 5,753,996 | 0 | 163,855 | 595,251 | 0 | 0 | 6,513,103 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Event | No | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Tru Hotel Sterling Heights | No | Malik Abdi Abdulnoor and Jimmy Asmar | Refinance | 5,750,000 | 0 | 0 | 0 | 5,750,000 | 4,960,442 | 0 | 102,854 | 293,225 | 393,479 | 0 | 5,750,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) any bankruptcy or similar insolvency of Manager | No | ||
46 | Loan | CREFI | Citi Real Estate Funding Inc. | FL Self Storage Portfolio | No | Steven G. Doulemes | Refinance | 3,150,000 | 0 | 0 | 0 | 3,150,000 | 1,963,284 | 0 | 180,840 | 29,654 | 976,222 | 0 | 3,150,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||
46.01 | Property | Woodbine Self Storage | No | ||||||||||||||||||||||
46.02 | Property | EZ - In Storage | No |
Page 7 of 8
CGCMT 2020-GC46 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | CREFI, GSMC | Citi Real Estate Funding Inc., Goldman Sachs Bank USA, Barclays Capital Real Estate Inc. and BMO Harris Bank N.A. | 650 Madison Avenue | 471,800,000.00 | 213,200,000.00 | 3.48600% | Yes | 1 | |||||
2 | Loan | GSMC, GACC | Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited and Wells Fargo Bank, National Association | 1633 Broadway | 891,000,000.00 | 249,000,000.00 | 2.99000% | Yes | 2 | |||||
3 | Loan | GACC | DBR Investments Co. Limited | Southcenter Mall | 98,100 | 159,000,000.00 | Yes | 3 | ||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | Superior Storage Portfolio | 11,500,000 | 10.50000% | Yes | 4 | ||||||
4.01 | Property | Kenosha Storage | Yes | 4.01 | ||||||||||
4.02 | Property | Point Storage | Yes | 4.02 | ||||||||||
4.03 | Property | Hoerth Storage | Yes | 4.03 | ||||||||||
4.04 | Property | Trafalgar Road | Yes | 4.04 | ||||||||||
4.05 | Property | Robinson Avenue | Yes | 4.05 | ||||||||||
4.06 | Property | Hartland Self Storage | Yes | 4.06 | ||||||||||
4.07 | Property | Oak Street | Yes | 4.07 | ||||||||||
4.08 | Property | Joyce Boulevard | Yes | 4.08 | ||||||||||
4.09 | Property | Pleasant Street 1 | Yes | 4.09 | ||||||||||
4.10 | Property | Airport Boulevard | Yes | 4.1 | ||||||||||
4.11 | Property | Pleasant Street 2 | Yes | 4.11 | ||||||||||
4.12 | Property | Walton Boulevard | Yes | 4.12 | ||||||||||
4.13 | Property | Shady Grove | Yes | 4.13 | ||||||||||
5 | Loan | GACC | DBR Investments Co. Limited | CBM Portfolio | 12/31/25 | 348,000,000.00 | 286,000,000.00 | 3.53700% | Yes | 5 | ||||
5.01 | Property | Courtyard Larkspur Landing Marin County | Greater of 7.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.01 | ||||||||
5.02 | Property | Courtyard San Mateo Foster City | Greater of 6.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.02 | ||||||||
5.03 | Property | Courtyard San Jose Cupertino | 532,882 | 12/31/25 | Yes | 5.03 | ||||||||
5.04 | Property | Courtyard Boulder | Greater of 5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.04 | ||||||||
5.05 | Property | Courtyard Los Angeles Torrance Palos Verdes | Greater of 7.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.05 | ||||||||
5.06 | Property | Courtyard Los Angeles Hacienda Heights | Greater of 8% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.06 | ||||||||
5.07 | Property | Courtyard Seattle South Center | Greater of 5.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.07 | ||||||||
5.08 | Property | Courtyard Nashville Airport | Greater of 5.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.08 | ||||||||
5.09 | Property | Courtyard Palm Springs | Greater of 5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.09 | ||||||||
5.1 | Property | Courtyard Portland Beaverton | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.1 | ||||||||
5.11 | Property | Courtyard Atlanta Perimeter Center | Greater of 7% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.11 | ||||||||
5.12 | Property | Courtyard Detroit Livonia | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.12 | ||||||||
5.13 | Property | Courtyard St. Louis Creve Coeur | Greater of 5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.13 | ||||||||
5.14 | Property | Courtyard Lincroft Red Bank | Greater of 4.5% of Gross Revenue or Minimum Rent | 12/31/25 | Yes | 5.14 | ||||||||
5.15 | Property | Courtyard Rye | Greater of 5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.15 | ||||||||
5.16 | Property | Courtyard Fresno | 616,835 | 12/31/25 | Yes | 5.16 | ||||||||
5.17 | Property | Courtyard Tampa Westshore | 22,332 | 12/31/25 | Yes | 5.17 | ||||||||
5.18 | Property | Courtyard Boston Andover | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.18 | ||||||||
5.19 | Property | Courtyard Detroit Metro Airport | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.19 | ||||||||
5.20 | Property | Courtyard Denver Tech Center | Greater of 5.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.2 | ||||||||
5.21 | Property | Courtyard Charlottesville North | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.21 | ||||||||
5.22 | Property | Courtyard St. Petersburg Clearwater | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.22 | ||||||||
5.23 | Property | Courtyard Fort Lauderdale Plantation | Greater of 5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.23 | ||||||||
5.24 | Property | Courtyard West Palm Beach | Greater of 4.5% of Gross Revenue or Minimum Rent | 12/31/25 | Yes | 5.24 | ||||||||
5.25 | Property | Courtyard Chicago Lincolnshire | 12/31/25 | Yes | 5.25 | |||||||||
5.26 | Property | Courtyard Phoenix Mesa | Greater of 6% of Gross Revenues of Minimum Rent | 12/31/25 | Yes | 5.26 | ||||||||
5.27 | Property | Courtyard Chicago Waukegan Gurnee | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.27 | ||||||||
5.28 | Property | Courtyard Chicago Highland Park | Greater of 5.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.28 | ||||||||
5.29 | Property | Courtyard Bakersfield | Greater of 5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.29 | ||||||||
5.30 | Property | Courtyard Norwalk | 467,237 | 12/31/25 | Yes | 5.3 | ||||||||
5.31 | Property | Courtyard Kansas City Overland Park Metcalf | Greater of 5.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.31 | ||||||||
5.32 | Property | Courtyard Silver Spring North | Greater of 5.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.32 | ||||||||
5.33 | Property | Courtyard Raleigh Cary | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.33 | ||||||||
5.34 | Property | Courtyard New Haven Wallingford | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.34 | ||||||||
5.35 | Property | Courtyard Chicago Oakbrook Terrace | 12/31/25 | Yes | 5.35 | |||||||||
5.36 | Property | Courtyard Indianapolis Castleton | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.36 | ||||||||
5.37 | Property | Courtyard Annapolis | Greater of 5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.37 | ||||||||
5.38 | Property | Courtyard Greenville Haywood Mall | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.38 | ||||||||
5.39 | Property | Courtyard Minneapolis St Paul Airport | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.39 | ||||||||
5.40 | Property | Courtyard San Antonio Downtown Market Square | Greater of 8% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.4 | ||||||||
5.41 | Property | Courtyard Denver Stapleton | 12/31/25 | Yes | 5.41 | |||||||||
5.42 | Property | Courtyard St. Louis Westport Plaza | Greater of 5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.42 | ||||||||
5.43 | Property | Courtyard Dallas Plano Parkway | 12/31/25 | Yes | 5.43 | |||||||||
5.44 | Property | Courtyard Phoenix North Metrocenter | Greater of 7.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.44 | ||||||||
5.45 | Property | Courtyard Dallas Richardson at Spring Valley | Greater of 6% of Gross Revenues of Minimum Rent | 12/31/25 | Yes | 5.45 | ||||||||
5.46 | Property | Courtyard Birmingham Homewood | 12/31/25 | Yes | 5.46 | |||||||||
5.47 | Property | Courtyard Atlanta Airport South | 12/31/25 | Yes | 5.47 | |||||||||
5.48 | Property | Courtyard Atlanta Gwinnett Mall | Greater of 6.5% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.48 | ||||||||
5.49 | Property | Courtyard Poughkeepsie | 256,875 | 12/31/25 | Yes | 5.49 | ||||||||
5.50 | Property | Courtyard Memphis Airport | Greater of 4% of Gross Revenues or Minimum Rent | 12/31/25 | Yes | 5.5 | ||||||||
5.51 | Property | Courtyard Charlotte South Park | 352,051 | 12/31/25 | Yes | 5.51 | ||||||||
5.52 | Property | Courtyard Philadelphia Devon | 265,491 | 12/31/25 | Yes | 5.52 | ||||||||
6 | Loan | GACC | DBR Investments Co. Limited | Staples Headquarters | 40,000,000.00 | Yes | 6 | |||||||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | 805 Third Avenue | 105,000,000.00 | 125,000,000.00 | 3.80000% | Yes | 7 | |||||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Westin Book Cadillac | 12/31/32 | 32,000,000.00 | Yes | 8 | ||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | The Shoppes at Blackstone Valley | 124,000,000.00 | Yes | 9 | |||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Brooklyn Multifamily Portfolio | Yes | 10 | ||||||||
10.01 | Property | 832 Lexington Avenue | Yes | 10.01 | ||||||||||
10.02 | Property | 77 Berry Street | Yes | 10.02 | ||||||||||
10.03 | Property | 854 Metropolitan Avenue | Yes | 10.03 | ||||||||||
10.04 | Property | 852 Metropolitan Avenue | Yes | 10.04 | ||||||||||
10.05 | Property | 235 S 4th Street | Yes | 10.05 | ||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Whiteland Towne Center | Yes | 11 | ||||||||
12 | Loan | GSMC | Goldman Sachs Bank USA | 1025-1075 Brokaw Road | Yes | 12 | ||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | White Oak Crossing | 31,375,000.00 | Yes | 13 | |||||||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | Manor Shopping Center | 0 | Yes | 14 | |||||||
15 | Loan | GSMC | Goldman Sachs Bank USA | 90 North Campus | 50,000,000.00 | Yes | 15 | |||||||
16 | Loan | GSMC | Goldman Sachs Bank USA | Property Commerce Portfolio | 30,000,000.00 | Yes | 16 | |||||||
16.01 | Property | Rayford Square | Yes | 16.01 | ||||||||||
16.02 | Property | Spring Town Center | Yes | 16.02 | ||||||||||
16.03 | Property | Tomball Town Center | Yes | 16.03 | ||||||||||
16.04 | Property | Broadmoor Village | Yes | 16.04 | ||||||||||
16.05 | Property | Winchester Town Center | Yes | 16.05 | ||||||||||
16.06 | Property | Broadway Center | Yes | 16.06 | ||||||||||
16.07 | Property | Copperfield Central | Yes | 16.07 | ||||||||||
16.08 | Property | Mission | Yes | 16.08 | ||||||||||
16.09 | Property | Silverlake | Yes | 16.09 | ||||||||||
16.10 | Property | Victoria | Yes | 16.10 | ||||||||||
16.11 | Property | Baybrook Marketplace | Yes | 16.11 | ||||||||||
16.12 | Property | Alvin II | Yes | 16.12 | ||||||||||
16.13 | Property | Jones Tomball Parkway - 249 | Yes | 16.13 | ||||||||||
16.14 | Property | Alvin | Yes | 16.14 | ||||||||||
16.15 | Property | Greens Landing | Yes | 16.15 | ||||||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Grafton Commons | Yes | 17 | ||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc. | Parkmerced | 519,500,000.00 | 953,000,000.00 | 3.551579254984260% | 275,000,000 | 10.00000% | Yes | 18 | |||
19 | Loan | GSMC | Goldman Sachs Bank USA | Midland Atlantic Portfolio | 22,000,000.00 | Yes | 19 | |||||||
19.01 | Property | Parkside Square | Yes | 19.01 | ||||||||||
19.02 | Property | Maysville Marketsquare | Yes | 19.02 | ||||||||||
19.03 | Property | Pinecrest Pointe | Yes | 19.03 | ||||||||||
19.04 | Property | Valleydale Marketplace | Yes | 19.04 | ||||||||||
19.05 | Property | Putnam Plaza | Yes | 19.05 | ||||||||||
19.06 | Property | Heritage Plaza | Yes | 19.06 | ||||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc., Morgan Stanley Bank, N.A. and JPMorgan Chase Bank, National Association | Bellagio Hotel and Casino | Currently $503,702.77 increasing annually by the CPI | 1,656,200,000.00 | 1,333,800,000.00 | 4.2868792371420% | Yes | 20 | ||||
21 | Loan | CREFI | Citi Real Estate Funding Inc. | 405 E 4th Avenue | 42,500,000.00 | Yes | 21 | |||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Seaman Ave Multifamily Portfolio | Yes | 22 | ||||||||
22.01 | Property | 30 Seaman Avenue | Yes | 22.01 | ||||||||||
22.02 | Property | 133-139 Seaman Avenue | Yes | 22.02 | ||||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Crossroads at Tolleson | Yes | 23 | ||||||||
24 | Loan | GSMC | Goldman Sachs Bank USA | World Cup Plaza | Yes | 24 | ||||||||
25 | Loan | GSMC | Goldman Sachs Bank USA | Worthington Crossing One | Yes | 25 | ||||||||
26 | Loan | GSMC | Goldman Sachs Bank USA | Hanna Business Park | Yes | 26 | ||||||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 333 Ovington Avenue | Yes | 27 | ||||||||
28 | Loan | GACC | Greystone Servicing Company LLC | The Pointe NYC | Yes | 28 | ||||||||
29 | Loan | GSMC | Goldman Sachs Bank USA | 333 East Wetmore Road | Yes | 29 | ||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | The Atrium | Yes | 30 | ||||||||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | 510 East 14th Street | 2,640,000 | 70,000,000.00 | 75,000,000 | 5.50000% | Yes | 31 | ||||
32 | Loan | GACC | DBR Investments Co. Limited | HGI Fontana | 02/02/27 | Yes | 32 | |||||||
33 | Loan | CREFI | Citi Real Estate Funding Inc. | 1000 West Washington | Yes | 33 | ||||||||
34 | Loan | GACC | DBR Investments Co. Limited | St. Louis Industrial Portfolio | Yes | 34 | ||||||||
34.01 | Property | 914-938 S. Highway Dr. | Yes | 34.01 | ||||||||||
34.02 | Property | 11600-11612 Lilburn Park Rd. | Yes | 34.02 | ||||||||||
34.03 | Property | 909-927 Horan Dr. | Yes | 34.03 | ||||||||||
34.04 | Property | 11477-11493 Page Service Dr. | Yes | 34.04 | ||||||||||
34.05 | Property | 951-961 Harmsted Ct. | Yes | 34.05 | ||||||||||
35 | Loan | GACC | Greystone Servicing Company LLC | Salt Flat Apartments | Yes | 35 | ||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | 2000 Composite Drive | Yes | 36 | ||||||||
37 | Loan | CREFI | Citi Real Estate Funding Inc. | Four Points Tucson | 10/14/31 | Yes | 37 | |||||||
38 | Loan | GACC | DBR Investments Co. Limited | 243 West 54th Street | Yes | 38 | ||||||||
39 | Loan | GACC | DBR Investments Co. Limited | Beachcliff Place | Yes | 39 | ||||||||
40 | Loan | CREFI | Citi Real Estate Funding Inc. | Homewood Suites Novi | 10/31/36 | Yes | 40 | |||||||
41 | Loan | GSMC | Goldman Sachs Bank USA | 240 West Chapman Avenue | Yes | 41 | ||||||||
42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountain Grove Apartments | Yes | 42 | ||||||||
43 | Loan | GSMC | Goldman Sachs Bank USA | Walnut Manor and Fox Brook Apartments | Yes | 43 | ||||||||
43.01 | Property | Walnut Manor | Yes | 43.01 | ||||||||||
43.02 | Property | Fox Brook Apartments | Yes | 43.02 | ||||||||||
44 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at Myrtle Park | Yes | 44 | ||||||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Tru Hotel Sterling Heights | 05/31/38 | Yes | 45 | |||||||
46 | Loan | CREFI | Citi Real Estate Funding Inc. | FL Self Storage Portfolio | Yes | 46 | ||||||||
46.01 | Property | Woodbine Self Storage | Yes | 46.01 | ||||||||||
46.02 | Property | EZ - In Storage | Yes | 46.02 |
Page 8 of 8
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 | $1,220,059,491 |
Number of Mortgage Loans | 46 |
Number of Mortgaged Properties | 139 |
Average Cut-off Date Balance | $26,523,032 |
Weighted Average Mortgage Rate | 3.67278% |
Weighted Average Remaining Term to Maturity/ARD (months) | 115 |
Weighted Average Remaining Amortization Term (months) | 355 |
Weighted Average Cut-off Date LTV Ratio | 54.3% |
Weighted Average Maturity Date/ARD LTV Ratio | 50.8% |
Weighted Average UW NCF DSCR | 2.83x |
Weighted Average Debt Yield on Underwritten NOI | 11.7% |
% of Initial Pool Balance of Mortgage Loans that are Amortizing Balloon | 8.2% |
% of Initial Pool Balance of Mortgage Loans that are Interest Only then Amortizing Balloon | 25.4% |
% of Initial Pool Balance of Mortgage Loans that are Interest Only | 66.4% |
% of Initial Pool Balance of Mortgaged Properties with Single Tenants | 5.7% |
% of Initial Pool Balance of Mortgage Loans with Mezzanine Debt | 8.0% |
% of Initial Pool Balance of Mortgage Loans with Subordinate Debt | 30.1% |
COLLATERAL OVERVIEW | |||||||
Mortgage Loans by Loan Seller | |||||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance | |||
Citi Real Estate Funding Inc. | 19 | 25 | 385,068,241 | 31.6% | |||
Goldman Sachs Mortgage Company | 16 | 48 | 376,525,000 | 30.9% | |||
German American Capital Corporation | 9 | 64 | 233,466,250 | 19.1% | |||
Citi Real Estate Funding Inc., Goldman Sachs Mortgage Company | 1 | 1 | 115,000,000 | 9.4% | |||
Goldman Sachs Mortgage Company, German American Capital Corporation | 1 | 1 | 110,000,000 | 9.0% | |||
Total | 46 | 139 | 1,220,059,491 | 100.0% |
Top 10 Mortgage Loans | |||||||
Top 10 Mortgage Loans | Loan Seller | Cut-off Date Balance ($) | % of Initial Pool Balance | Cut-off Date LTV Ratio | UW NOI Debt Yield | UW NCF DSCR | Property Type |
650 Madison Avenue | CREFI, GSMC | 115,000,000 | 9.4% | 48.5% | 10.0% | 2.74 | Mixed Use |
1633 Broadway | GSMC, GACC | 110,000,000 | 9.0% | 41.7% | 11.9% | 3.84 | Office |
Southcenter Mall | GACC | 59,000,000 | 4.8% | 22.2% | 19.6% | 6.53 | Retail |
Superior Storage Portfolio | GSMC | 55,000,000 | 4.5% | 62.0% | 9.1% | 2.11 | Self Storage |
CBM Portfolio | GACC | 50,000,000 | 4.1% | 33.6% | 25.0% | 5.94 | Hospitality |
Staples Headquarters | GACC | 50,000,000 | 4.1% | 45.5% | 12.9% | 3.98 | Office |
805 Third Avenue | CREFI | 45,000,000 | 3.7% | 32.6% | 12.2% | 2.63 | Office |
The Westin Book Cadillac | CREFI | 45,000,000 | 3.7% | 56.6% | 12.7% | 1.78 | Hospitality |
The Shoppes at Blackstone Valley | GSMC | 40,000,000 | 3.3% | 68.7% | 9.0% | 1.53 | Retail |
Brooklyn Multifamily Portfolio | CREFI | 38,000,000 | 3.1% | 66.8% | 7.2% | 1.81 | Multifamily |
Property Types | |||||||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
Retail | 32 | 364,618,241 | 29.9% | ||||
Anchored | 17 | 243,826,413 | 20.0% | ||||
Super Regional Mall | 1 | 59,000,000 | 4.8% | ||||
Unanchored | 6 | 52,200,175 | 4.3% | ||||
Shadow Anchored | 8 | 9,591,652 | 0.8% | ||||
Office | 6 | 266,300,000 | 21.8% | ||||
CBD | 2 | 155,000,000 | 12.7% | ||||
Suburban | 4 | 111,300,000 | 9.1% | ||||
Multifamily | 16 | 169,142,500 | 13.9% | ||||
Mid Rise | 10 | 101,842,500 | 8.3% | ||||
Garden | 5 | 39,800,000 | 3.3% | ||||
High-Rise/Townhome | 1 | 27,500,000 | 2.3% | ||||
Mixed Use | 5 | 167,800,000 | 13.8% | ||||
Office/Retail | 2 | 122,800,000 | 10.1% | ||||
Multifamily/Retail | 2 | 25,000,000 | 2.0% | ||||
Office/Multifamily | 1 | 20,000,000 | 1.6% | ||||
Hospitality | 58 | 153,100,000 | 12.5% | ||||
Full Service | 3 | 75,100,000 | 6.2% | ||||
Limited Service | 54 | 69,500,000 | 5.7% | ||||
Extended Stay | 1 | 8,500,000 | 0.7% | ||||
Self Storage | 15 | 58,150,000 | 4.8% | ||||
Industrial | 7 | 40,948,750 | 3.4% | ||||
Flex | 6 | 29,473,750 | 2.4% | ||||
Warehouse/Distribution | 1 | 11,475,000 | 0.9% | ||||
Total | 139 | 1,220,059,491 | 100.0% |
Geographic Distribution | |||||||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
New York | 16 | 385,811,111 | 31.6% | ||||
California | 14 | 120,753,070 | 9.9% | ||||
Massachusetts | 3 | 91,001,462 | 7.5% | ||||
Washington | 3 | 90,458,333 | 7.4% | ||||
Texas | 21 | 79,303,041 | 6.5% | ||||
Michigan | 6 | 78,696,053 | 6.5% | ||||
Pennsylvania | 3 | 67,800,000 | 5.6% | ||||
Wisconsin | 5 | 56,070,700 | 4.6% | ||||
Arizona | 5 | 45,574,181 | 3.7% | ||||
North Carolina | 4 | 37,882,825 | 3.1% | ||||
Arkansas | 9 | 26,509,300 | 2.2% | ||||
Ohio | 3 | 21,813,348 | 1.8% | ||||
Nevada | 1 | 20,000,000 | 1.6% | ||||
Illinois | 5 | 17,131,487 | 1.4% | ||||
Missouri | 7 | 14,636,908 | 1.2% | ||||
Utah | 1 | 12,642,500 | 1.0% | ||||
Indiana | 4 | 9,897,371 | 0.8% | ||||
Florida | 6 | 6,958,480 | 0.6% | ||||
South Carolina | 2 | 6,805,556 | 0.6% | ||||
Mississippi | 1 | 6,130,943 | 0.5% | ||||
Kentucky | 1 | 5,171,863 | 0.4% | ||||
Alabama | 2 | 3,621,341 | 0.3% | ||||
Colorado | 3 | 3,308,480 | 0.3% | ||||
Georgia | 3 | 2,285,819 | 0.2% | ||||
Tennessee | 2 | 1,763,158 | 0.1% | ||||
Connecticut | 2 | 1,676,170 | 0.1% | ||||
Maryland | 2 | 1,654,240 | 0.1% | ||||
Oregon | 1 | 1,067,251 | 0.1% | ||||
New Jersey | 1 | 1,044,591 | 0.1% | ||||
Virginia | 1 | 957,602 | 0.1% | ||||
Kansas | 1 | 848,684 | 0.1% | ||||
Minnesota | 1 | 783,626 | 0.1% | ||||
Total | 139 | 1,220,059,491 | 100.0% |
Distribution of Amortization Types | |||||||
Amortization Type | Number of Mortgage Loans | Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
Interest Only | 23 | 809,912,500 | 66.4% | ||||
Interest Only, Then Amortizing | 13 | 310,405,000 | 25.4% | ||||
Amortizing (30 Years) | 10 | 99,741,991 | 8.2% | ||||
Total | 46 | 1,220,059,491 | 100.0% |