| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-228597-08 | ||
FREE WRITING PROSPECTUS, DATED January 21, 2021 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., J.P. Morgan Securities LLC, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 servicers, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer. Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
| ||
| Benchmark 2021-B23 Annex A | |||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Group 1 | NAP | 860 Washington Street | New York | New York | 10014 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | NAP | NAP | 18200-18700 Northeast Union Hill Road | Redmond | Washington | 98052 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | NAP | NAP | 360 Spear Street | San Francisco | California | 94105 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | NAP | NAP | 777 South Flagler Drive | West Palm Beach | Florida | 33401 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | NAP | NAP | |||||
| 5.01 | Property | MGM Grand | 3799 South Las Vegas Boulevard | Las Vegas | Nevada | 89109 | |||||
| 5.02 | Property | Mandalay Bay | 3950 South Las Vegas Boulevard | Las Vegas | Nevada | 89119 | |||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | NAP | NAP | 921 Southwest Washington Street | Portland | Oregon | 97205 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | NAP | NAP | 10003 Woodloch Forest Drive | The Woodlands | Texas | 77380 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | NAP | NAP | W126N7353 & W126N7449 Flint Drive | Menomonee Falls | Wisconsin | 53051 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | NAP | NAP | 1114 Avenue of the Americas | New York | New York | 10036 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Group 1 | NAP | 150 North Central Avenue and 1037 & 1070 West Park Lane | Farmington | Utah | 84025 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | NAP | NAP | 360 Central Avenue | Saint Petersburg | Florida | 33701 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | NAP | NAP | 830 & 835 Knitting Mills Way and 35 Innovation Way | Wyomissing | Pennsylvania | 19610 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | NAP | NAP | 2100 El Camino Real | Palo Alto | California | 94306 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | NAP | NAP | |||||
| 14.01 | Property | Foster Plaza | 415, 425, 601, 501 & 651 Holiday Drive and 681, 661 & 680 Andersen Drive | Pittsburgh | Pennsylvania | 15220 | |||||
| 14.02 | Property | Cherrington Corporate Center | 200, 300 & 600 Corporate Center Drive, 400 Fairway Drive and 500, 625 & 700 Cherrington Parkway | Coraopolis | Pennsylvania | 15108 | |||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | NAP | NAP | 10500 South Woodlawn Avenue | Chicago | Illinois | 60628 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | NAP | NAP | 201 8th Avenue South | Nashville | Tennessee | 37203 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Group 1 | NAP | 1600-2300 North Eagle Road | Meridian | Idaho | 83642 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | NAP | NAP | |||||
| 18.01 | Property | 1000 Second Avenue | 1000 Second Avenue | Seattle | Washington | 98104 | |||||
| 18.02 | Property | 2901 Third Avenue | 2901 Third Avenue | Seattle | Washington | 98121 | |||||
| 18.03 | Property | 3101 Western Avenue | 3101 Western Avenue | Seattle | Washington | 98121 | |||||
| 18.04 | Property | 300 Elliott Avenue West | 300 Elliott Avenue West | Seattle | Washington | 98119 | |||||
| 18.05 | Property | 3131 Elliott Avenue | 3131 Elliott Avenue | Seattle | Washington | 98121 | |||||
| 18.06 | Property | 2615 Fourth Avenue | 2615 Fourth Avenue | Seattle | Washington | 98121 | |||||
| 18.07 | Property | 190 Queen Anne Avenue North | 190 Queen Anne Avenue North | Seattle | Washington | 98109 | |||||
| 18.08 | Property | 200 First Avenue West | 200 First Avenue West | Seattle | Washington | 98119 | |||||
| 18.09 | Property | 18 West Mercer Street | 18 West Mercer Street | Seattle | Washington | 98119 | |||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Group 1 | NAP | 11199 Pacific Crest Place | Silverdale | Washington | 98383 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | NAP | NAP | 711 5th Avenue | New York | New York | 10022 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | NAP | NAP | 5701 Main Street | Houston | Texas | 77005 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | NAP | NAP | 350-62 Neptune Avenue | Brooklyn | New York | 11235 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | NAP | NAP | 4655 East Liberty Street | Mexico | Missouri | 65265 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Group 1 | NAP | 16365 North Marketplace Boulevard | Nampa | Idaho | 83689 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | NAP | NAP | 2601 Wilshire Boulevard | Los Angeles | California | 90057 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | NAP | NAP | 6606 West Broad Street | Richmond | Virginia | 23230 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | NAP | NAP | 104 Delancey Street | New York | New York | 10002 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | NAP | NAP | 880 Butler Drive | Murfreesboro | Tennessee | 37127 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | NAP | NAP | 1400 North 25th Avenue | Melrose Park | Illinois | 60160 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | NAP | NAP | 2520 South 8th Street | Minneapolis | Minnesota | 55454 | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | NAP | NAP | 63 West 104th Street | New York | New York | 10025 | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | NAP | NAP | 2300 Route 33 | Robbinsville Township | New Jersey | 08691 | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | NAP | NAP | 8600 West Irlo Bronson Memorial Highway | Kissimmee | Florida | 34747 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | Group 2 | NAP | 1623 Flatbush Avenue | Brooklyn | New York | 11210 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | NAP | NAP | 7606, 7652, 7670, 7692, 7706, 7726, 7756 & 7776 Trade Street | San Diego | California | 92121 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | Group 2 | NAP | 206-20 Linden Boulevard | Cambria Heights | New York | 11411 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Group 3 | NAP | |||||
| 37.01 | Property | Rent A Space South | 1100 Boyce Road | Pittsburgh | Pennsylvania | 15241 | |||||
| 37.02 | Property | Rent A Space East | 4440 Broadway Boulevard | Monroeville | Pennsylvania | 15146 | |||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | NAP | NAP | 9900 Stirling Road | Hollywood | Florida | 33024 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | NAP | NAP | 555 North Daniels Way | Bloomington | Indiana | 47404 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | NAP | NAP | 7730 Centennial Drive | Memphis | Tennessee | 38125 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | NAP | NAP | 1625 Scenic Drive | Modesto | California | 95355 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Group 3 | NAP | 4040 Tulane Avenue | New Orleans | Louisiana | 70119 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | NAP | NAP | 320 West Golf Road | Schaumburg | Illinois | 60195 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | NAP | NAP | 211 Saw Mill River Road | Hawthorne | New York | 10532 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | NAP | NAP | 1551 Winder Street | Detroit | Michigan | 48207 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | NAP | NAP | 2900 Ford Road | Bristol | Pennsylvania | 19007 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | NAP | NAP | 3805 South Smithfield Road | Knightdale | North Carolina | 27545 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Group 3 | NAP | 5267 East Simpson Ferry Road | Mechanicsburg | Pennsylvania | 17050 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | NAP | NAP | |||||
| 49.01 | Property | Rome Hilliard | 466 Hilliard Rome Road | Columbus | Ohio | 43228 | |||||
| 49.02 | Property | Betta Stor-It | 2614 Highway 98 West | Mary Esther | Florida | 32569 | |||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | NAP | NAP | 6003 14th Street West | Bradenton | Florida | 34207 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | NAP | NAP | 1515 Equity Drive | Troy | Michigan | 48084 | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Group 3 | NAP | 135 Maple Carriage Drive and 38515 Midland Trail East | Lewisburg and White Sulphur Springs | West Virginia | 24901 and 24986 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | NAP | NAP | 30222 Esperanza | Rancho Santa Margarita | California | 92688 | |
| Benchmark 2021-B23 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Mixed Use | Office/Retail | 2016 | NAP | 117,230 | SF | 989.51 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Office | Suburban | 1999-2000, 2014 | NAP | 537,046 | SF | 245.79 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | Office | CBD | 1924 | 2000 | 179,277 | SF | 584.16 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | Office | CBD | 1985, 1988 | 2018-2020 | 448,885 | SF | 442.25 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | Hospitality | Full Service | 9,748 | Rooms | 167,644.65 | |||
| 5.01 | Property | MGM Grand | Hospitality | Full Service | 1993 | NAP | 4,998 | Rooms | ||||
| 5.02 | Property | Mandalay Bay | Hospitality | Full Service | 1999 | NAP | 4,750 | Rooms | ||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | Mixed Use | Office/Retail/Data Center | 1913 | 2001 | 297,698 | SF | 473.63 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | Office | Suburban | 2000 | NAP | 223,516 | SF | 295.28 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | Industrial | Flex | 2000, 2019 | 2018-2019 | 491,476 | SF | 129.61 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | Office | CBD | 1974 | 2018 | 1,556,972 | SF | 567.13 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Mixed Use | Retail/Office/Hospitality | 2011-2018 | NAP | 995,303 | SF | 119.26 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | Office | CBD | 1984 | 2016 | 247,540 | SF | 191.89 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Office | Suburban | 1920, 2018 | 2018 | 262,415 | SF | 163.48 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | Mixed Use | Office/Retail/Multifamily | 2016 | NAP | 70,543 | SF | 589.71 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | Office | Suburban | 1,056,658 | SF | 85.17 | |||
| 14.01 | Property | Foster Plaza | Office | Suburban | 1975, 1978, 1980, 1982-1985, 1987 | NAP | 674,625 | SF | ||||
| 14.02 | Property | Cherrington Corporate Center | Office | Suburban | 1986, 1987, 1989, 1990, 1992, 1994 | NAP | 382,033 | SF | ||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | Industrial | Warehouse/Distribution | 2020 | NAP | 144,044 | SF | 246.45 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Hospitality | Full Service | 2018 | NAP | 533 | Rooms | 347,091.93 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Retail | Anchored | 2012 | NAP | 841,927 | SF | 78.39 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | Office | CBD | 1,635,466 | SF | 231.80 | |||
| 18.01 | Property | 1000 Second Avenue | Office | CBD | 1986 | NAP | 450,254 | SF | ||||
| 18.02 | Property | 2901 Third Avenue | Office | CBD | 1982 | NAP | 276,770 | SF | ||||
| 18.03 | Property | 3101 Western Avenue | Office | CBD | 1984 | NAP | 187,852 | SF | ||||
| 18.04 | Property | 300 Elliott Avenue West | Office | CBD | 1981 | NAP | 218,723 | SF | ||||
| 18.05 | Property | 3131 Elliott Avenue | Office | CBD | 1986 | NAP | 190,459 | SF | ||||
| 18.06 | Property | 2615 Fourth Avenue | Office | CBD | 1975 | NAP | 123,749 | SF | ||||
| 18.07 | Property | 190 Queen Anne Avenue North | Office | CBD | 1974 | NAP | 84,605 | SF | ||||
| 18.08 | Property | 200 First Avenue West | Office | CBD | 1971 | NAP | 67,601 | SF | ||||
| 18.09 | Property | 18 West Mercer Street | Office | CBD | 1984 | NAP | 35,453 | SF | ||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Retail | Anchored | 2015 | NAP | 225,643 | SF | 144.54 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Mixed Use | Office/Retail | 1927 | 2013-2019 | 340,024 | SF | 1,602.83 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | Hospitality | Full Service | 1925 | 1968, 2005-2007 | 315 | Rooms | 190,476.19 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Mixed Use | Office/Retail | 2016 | NAP | 71,485 | SF | 279.08 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | Industrial | Warehouse/Distribution | 1997 | 2016 | 900,000 | SF | 22.03 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Retail | Anchored | 2007 | NAP | 295,561 | SF | 62.41 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | Office | CBD | 1952, 1954 | 1999 | 70,791 | SF | 258.51 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Office | Suburban | 1978 | 2018 | 195,426 | SF | 92.46 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | Office | Medical | 1990 | 2005, 2020 | 11,250 | SF | 1,466.67 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Industrial | Warehouse/Distribution | 1988 | 2008 | 301,606 | SF | 50.48 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Industrial | Manufacturing | 1957, 1963 | 2018, 2019 | 456,417 | SF | 32.16 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Multifamily | Mid Rise | 2019 | NAP | 85 | Units | 164,705.88 | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Multifamily | Mid Rise | 2019 | NAP | 34 | Units | 389,705.88 | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | Office | Suburban | 2005 | NAP | 47,188 | SF | 280.35 | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Multifamily | Garden | 1973 | 2018 | 296 | Units | 42,449.32 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | Mixed Use | Office/Retail | 1962 | 2015 | 27,808 | SF | 449.51 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Industrial | Warehouse | 1979 | NAP | 189,056 | SF | 66.01 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | Office | Medical | 1974 | 2008 | 26,918 | SF | 427.22 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Self Storage | Self Storage | 169,562 | SF | 61.65 | |||
| 37.01 | Property | Rent A Space South | Self Storage | Self Storage | 1998 | NAP | 85,750 | SF | ||||
| 37.02 | Property | Rent A Space East | Self Storage | Self Storage | 1990 | NAP | 83,812 | SF | ||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Office | Medical | 1990 | NAP | 62,541 | SF | 149.50 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Industrial | Manufacturing | 1996 | 2005 | 125,000 | SF | 68.00 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | Hospitality | Full Service | 2019 | NAP | 129 | Rooms | 61,287.44 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Multifamily | Garden | 1965, 1997 | 2018-2019 | 95 | Units | 75,157.89 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Self Storage | Self Storage | 1960 | 1995 | 147,129 | SF | 46.55 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Retail | Other | 2000 | 2019 | 27,032 | SF | 251.55 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Industrial | Warehouse/Distribution | 2018 | NAP | 81,000 | SF | 83.33 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | Mixed Use | Multifamily/Retail | 1891 | 2015 | 57,659 | SF | 116.20 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | Self Storage | Self Storage | 1989 | 2019 | 78,525 | SF | 82.78 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | Self Storage | Self Storage | 1998 | 2017-2018, 2020 | 76,925 | SF | 83.73 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Self Storage | Self Storage | 1970 | NAP | 62,475 | SF | 91.24 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | Self Storage | Self Storage | 87,469 | SF | 58.31 | |||
| 49.01 | Property | Rome Hilliard | Self Storage | Self Storage | 1995 | NAP | 49,700 | SF | ||||
| 49.02 | Property | Betta Stor-It | Self Storage | Self Storage | 1989 | 1996 | 37,769 | SF | ||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | Retail | Single Tenant Retail | 2005 | NAP | 14,490 | SF | 303.66 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | Industrial | Flex | 2004 | 2015 | 46,650 | SF | 87.89 | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Self Storage | Self Storage | 2016 | NAP | 54,666 | SF | 64.94 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | Industrial | Manufacturing | 1999 | NAP | 22,840 | SF | 144.48 | |
| Benchmark 2021-B23 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Leasehold | 116,000,000 | 116,000,000 | 116,000,000 | 7.6% | 116,000,000 | 2.40000% | |||
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Fee Simple | 105,000,000 | 105,000,000 | 105,000,000 | 6.9% | 105,000,000 | 3.03200% | |||
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | Fee Simple | 105,000,000 | 104,726,660 | 104,726,660 | 6.8% | 86,962,963 | 2.7680625% | |||
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | Fee Simple | 75,000,000 | 75,000,000 | 75,000,000 | 4.9% | 75,000,000 | 3.340025% | |||
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | Fee Simple | 75,000,000 | 75,000,000 | 75,000,000 | 4.9% | 75,000,000 | 3.55800% | |||
| 5.01 | Property | MGM Grand | Fee Simple | 40,875,000 | 2.7% | |||||||||
| 5.02 | Property | Mandalay Bay | Fee Simple | 34,125,000 | 2.2% | |||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | Fee Simple | 75,000,000 | 75,000,000 | 75,000,000 | 4.9% | 75,000,000 | 3.29940% | |||
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | Fee Simple | 66,000,000 | 66,000,000 | 66,000,000 | 4.3% | 66,000,000 | 3.26900% | |||
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | Fee Simple | 63,700,000 | 63,700,000 | 63,700,000 | 4.2% | 63,700,000 | 3.31000% | |||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | Fee Simple | 60,000,000 | 60,000,000 | 60,000,000 | 3.9% | 60,000,000 | 2.69210% | |||
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Fee Simple | 58,700,000 | 58,700,000 | 58,700,000 | 3.8% | 58,700,000 | 3.37700% | |||
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | Fee Simple | 47,500,000 | 47,500,000 | 47,500,000 | 3.1% | 40,490,872 | 3.42000% | |||
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Fee Simple | 42,900,000 | 42,900,000 | 42,900,000 | 2.8% | 42,900,000 | 3.50000% | |||
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | Fee Simple | 41,600,000 | 41,600,000 | 41,600,000 | 2.7% | 41,600,000 | 2.327885% | |||
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | Fee Simple | 40,000,000 | 40,000,000 | 40,000,000 | 2.6% | 34,073,604 | 3.39200% | |||
| 14.01 | Property | Foster Plaza | Fee Simple | 24,390,915 | 1.6% | |||||||||
| 14.02 | Property | Cherrington Corporate Center | Fee Simple | 15,609,085 | 1.0% | |||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | Fee Simple | 35,500,000 | 35,500,000 | 35,500,000 | 2.3% | 35,500,000 | 3.48900% | |||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Fee Simple/Leasehold | 35,000,000 | 35,000,000 | 35,000,000 | 2.3% | 35,000,000 | 3.13900% | |||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Fee Simple | 35,000,000 | 35,000,000 | 35,000,000 | 2.3% | 35,000,000 | 3.49900% | |||
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | Fee Simple | 34,100,000 | 34,100,000 | 34,100,000 | 2.2% | 34,100,000 | 3.22200% | |||
| 18.01 | Property | 1000 Second Avenue | Fee Simple | 12,024,242 | 0.8% | |||||||||
| 18.02 | Property | 2901 Third Avenue | Fee Simple | 5,135,354 | 0.3% | |||||||||
| 18.03 | Property | 3101 Western Avenue | Fee Simple | 4,321,212 | 0.3% | |||||||||
| 18.04 | Property | 300 Elliott Avenue West | Fee Simple | 3,788,889 | 0.2% | |||||||||
| 18.05 | Property | 3131 Elliott Avenue | Fee Simple | 3,726,263 | 0.2% | |||||||||
| 18.06 | Property | 2615 Fourth Avenue | Fee Simple | 2,242,020 | 0.1% | |||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | Fee Simple | 1,321,414 | 0.1% | |||||||||
| 18.08 | Property | 200 First Avenue West | Fee Simple | 1,002,020 | 0.1% | |||||||||
| 18.09 | Property | 18 West Mercer Street | Fee Simple | 538,586 | 0.0% | |||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Fee Simple | 32,615,100 | 32,615,100 | 32,615,100 | 2.1% | 32,615,100 | 3.28200% | |||
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Fee Simple | 27,500,000 | 27,500,000 | 27,500,000 | 1.8% | 27,500,000 | 3.16000% | |||
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | Fee Simple | 20,000,000 | 20,000,000 | 20,000,000 | 1.3% | 18,088,727 | 3.80000% | |||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Fee Simple | 19,950,000 | 19,950,000 | 19,950,000 | 1.3% | 19,950,000 | 3.40000% | |||
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | Fee Simple | 19,825,000 | 19,825,000 | 19,825,000 | 1.3% | 19,825,000 | 2.98000% | |||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Fee Simple | 18,445,000 | 18,445,000 | 18,445,000 | 1.2% | 18,445,000 | 3.36500% | |||
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | Fee Simple | 18,300,000 | 18,300,000 | 18,300,000 | 1.2% | 18,300,000 | 3.50000% | |||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Fee Simple | 18,070,000 | 18,070,000 | 18,070,000 | 1.2% | 18,070,000 | 3.16000% | |||
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | Fee Simple | 16,500,000 | 16,500,000 | 16,500,000 | 1.1% | 16,500,000 | 3.34000% | |||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Fee Simple | 15,225,000 | 15,225,000 | 15,225,000 | 1.0% | 13,302,785 | 3.31900% | |||
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Fee Simple | 14,700,000 | 14,679,174 | 14,679,174 | 1.0% | 11,547,656 | 3.70000% | |||
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Fee Simple | 14,000,000 | 14,000,000 | 14,000,000 | 0.9% | 14,000,000 | 3.91000% | |||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Fee Simple | 13,250,000 | 13,250,000 | 13,250,000 | 0.9% | 13,250,000 | 3.81000% | |||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | Fee Simple | 13,250,000 | 13,228,925 | 13,228,925 | 0.9% | 10,184,966 | 3.13200% | |||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Fee Simple | 12,565,000 | 12,565,000 | 12,565,000 | 0.8% | 11,842,164 | 3.55400% | |||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | Fee Simple | 12,500,000 | 12,500,000 | 12,500,000 | 0.8% | 12,500,000 | 3.85000% | |||
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Fee Simple | 12,500,000 | 12,480,015 | 12,480,015 | 0.8% | 9,598,633 | 3.10600% | |||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | Fee Simple | 11,500,000 | 11,500,000 | 11,500,000 | 0.8% | 11,500,000 | 3.85000% | |||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Fee Simple | 10,454,000 | 10,454,000 | 10,454,000 | 0.7% | 8,955,355 | 3.61000% | |||
| 37.01 | Property | Rent A Space South | Fee Simple | 5,876,000 | 0.4% | |||||||||
| 37.02 | Property | Rent A Space East | Fee Simple | 4,578,000 | 0.3% | |||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Fee Simple | 9,350,000 | 9,350,000 | 9,350,000 | 0.6% | 9,350,000 | 3.20000% | |||
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Fee Simple | 8,500,000 | 8,500,000 | 8,500,000 | 0.6% | 7,694,557 | 3.39700% | |||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | Fee Simple | 7,915,000 | 7,906,080 | 7,906,080 | 0.5% | 6,451,824 | 4.74700% | |||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Fee Simple | 7,140,000 | 7,140,000 | 7,140,000 | 0.5% | 7,140,000 | 3.59600% | |||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Fee Simple | 6,849,500 | 6,849,500 | 6,849,500 | 0.4% | 5,837,418 | 3.41000% | |||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Fee Simple | 6,800,000 | 6,800,000 | 6,800,000 | 0.4% | 6,154,915 | 3.84900% | |||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Fee Simple | 6,750,000 | 6,750,000 | 6,750,000 | 0.4% | 6,750,000 | 3.81800% | |||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | Fee Simple | 6,700,000 | 6,700,000 | 6,700,000 | 0.4% | 5,934,060 | 3.95000% | |||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | Fee Simple | 6,500,000 | 6,500,000 | 6,500,000 | 0.4% | 6,500,000 | 3.98000% | |||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | Fee Simple | 6,450,000 | 6,440,699 | 6,440,699 | 0.4% | 5,050,771 | 3.61500% | |||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Fee Simple | 5,700,000 | 5,700,000 | 5,700,000 | 0.4% | 5,700,000 | 3.49000% | |||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | Fee Simple | 5,100,000 | 5,100,000 | 5,100,000 | 0.3% | 4,615,466 | 3.84000% | |||
| 49.01 | Property | Rome Hilliard | Fee Simple | 3,700,000 | 0.2% | |||||||||
| 49.02 | Property | Betta Stor-It | Fee Simple | 1,400,000 | 0.1% | |||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | Fee Simple | 4,400,000 | 4,400,000 | 4,400,000 | 0.3% | 4,400,000 | 3.69000% | |||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | Fee Simple | 4,100,000 | 4,100,000 | 4,100,000 | 0.3% | 3,208,607 | 3.60000% | |||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Fee Simple | 3,550,000 | 3,550,000 | 3,550,000 | 0.2% | 3,056,464 | 3.81000% | |||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | Fee Simple | 3,300,000 | 3,300,000 | 3,300,000 | 0.2% | 3,300,000 | 3.93000% | |||
| Benchmark 2021-B23 Annex A | |||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 235,222.22 | 2,822,666.64 | Interest Only | Actual/360 | |||
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 268,984.72 | 3,227,816.64 | 69,167.50 | 830,010.00 | Interest Only | Actual/360 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 526,086.08 | 6,313,032.96 | Amortizing, Then Interest Only | Actual/360 | |||
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 211,650.89 | 2,539,810.68 | 348,574.91 | 4,182,898.92 | Interest Only | Actual/360 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 225,463.54 | 2,705,562.48 | 4,687,236.73 | 56,246,840.76 | Interest Only - ARD | Actual/360 | |
| 5.01 | Property | MGM Grand | |||||||||
| 5.02 | Property | Mandalay Bay | |||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 209,076.82 | 2,508,921.84 | 183,987.59 | 2,207,851.08 | Interest Only | Actual/360 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 182,292.15 | 2,187,505.80 | Interest Only | Actual/360 | |||
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 178,146.19 | 2,137,754.28 | Interest Only | Actual/360 | |||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 136,474.51 | 1,637,694.12 | 1,871,975.42 | 22,463,705.04 | Interest Only | Actual/360 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 167,485.91 | 2,009,830.92 | 171,195.14 | 2,054,341.68 | Interest Only | Actual/360 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 211,180.69 | 2,534,168.28 | Interest Only, Then Amortizing | Actual/360 | |||
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 126,862.85 | 1,522,354.20 | Interest Only | Actual/360 | |||
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 81,820.85 | 981,850.20 | Interest Only - ARD | Actual/360 | |||
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 177,215.11 | 2,126,581.32 | 221,518.88 | 2,658,226.56 | Interest Only, Then Amortizing | Actual/360 | |
| 14.01 | Property | Foster Plaza | |||||||||
| 14.02 | Property | Cherrington Corporate Center | |||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 104,649.81 | 1,255,797.72 | Interest Only | Actual/360 | |||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 92,825.75 | 1,113,909.00 | 397,824.66 | 4,773,895.92 | Interest Only | Actual/360 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 103,471.59 | 1,241,659.08 | 91,631.48 | 1,099,577.76 | Interest Only | Actual/360 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 92,830.15 | 1,113,961.80 | 1,139,300.60 | 13,671,607.20 | Interest Only | Actual/360 | |
| 18.01 | Property | 1000 Second Avenue | |||||||||
| 18.02 | Property | 2901 Third Avenue | |||||||||
| 18.03 | Property | 3101 Western Avenue | |||||||||
| 18.04 | Property | 300 Elliott Avenue West | |||||||||
| 18.05 | Property | 3131 Elliott Avenue | |||||||||
| 18.06 | Property | 2615 Fourth Avenue | |||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | |||||||||
| 18.08 | Property | 200 First Avenue West | |||||||||
| 18.09 | Property | 18 West Mercer Street | |||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 90,441.22 | 1,085,294.64 | Interest Only | Actual/360 | |||
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 73,422.45 | 881,069.40 | 1,381,677.09 | 16,580,125.08 | Interest Only | Actual/360 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 93,191.47 | 1,118,297.64 | 186,382.94 | 2,236,595.28 | Interest Only, Then Amortizing | Actual/360 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 57,310.07 | 687,720.84 | Interest Only | Actual/360 | |||
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 49,915.86 | 598,990.32 | Interest Only | Actual/360 | |||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 52,441.23 | 629,294.76 | Interest Only | Actual/360 | |||
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 54,116.32 | 649,395.84 | Interest Only | Actual/360 | |||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 48,245.23 | 578,942.76 | Interest Only | Actual/360 | |||
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 46,562.85 | 558,754.20 | Interest Only | Actual/360 | |||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 66,838.10 | 802,057.20 | Interest Only, Then Amortizing | Actual/360 | |||
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 67,661.60 | 811,939.20 | Amortizing | Actual/360 | |||
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | 46,250.23 | 555,002.76 | Interest Only | Actual/360 | |||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | 42,653.04 | 511,836.48 | Interest Only | Actual/360 | |||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 56,810.22 | 681,722.64 | Amortizing | Actual/360 | |||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | 56,801.90 | 681,622.80 | Interest Only, Then Amortizing | Actual/360 | |||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 40,661.17 | 487,934.04 | Interest Only | Actual/360 | |||
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 53,417.79 | 641,013.48 | Amortizing | Actual/360 | |||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 37,408.28 | 448,899.36 | Interest Only | Actual/360 | |||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 47,587.39 | 571,048.68 | Interest Only, Then Amortizing | Actual/360 | |||
| 37.01 | Property | Rent A Space South | |||||||||
| 37.02 | Property | Rent A Space East | |||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 25,279.63 | 303,355.56 | Interest Only | Actual/360 | |||
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 37,681.77 | 452,181.24 | Interest Only, Then Amortizing | Actual/360 | |||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | 41,274.08 | 495,288.96 | Amortizing | Actual/360 | |||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 21,693.37 | 260,320.44 | Interest Only | Actual/360 | |||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 30,414.24 | 364,970.88 | Interest Only, Then Amortizing | Actual/360 | |||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 31,875.08 | 382,500.96 | Interest Only, Then Amortizing | Actual/360 | |||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 21,774.53 | 261,294.36 | Interest Only | Actual/360 | |||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 31,793.99 | 381,527.88 | Interest Only, Then Amortizing | Actual/360 | |||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 21,857.75 | 262,293.00 | Interest Only | Actual/360 | |||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 29,379.02 | 352,548.24 | Amortizing | Actual/360 | |||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 16,807.74 | 201,692.88 | Interest Only | Actual/360 | |||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 23,880.10 | 286,561.20 | Interest Only, Then Amortizing | Actual/360 | |||
| 49.01 | Property | Rome Hilliard | |||||||||
| 49.02 | Property | Betta Stor-It | |||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 13,717.92 | 164,615.04 | Interest Only | Actual/360 | |||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 18,640.46 | 223,685.52 | Amortizing | Actual/360 | |||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 16,561.70 | 198,740.40 | Interest Only, Then Amortizing | Actual/360 | |||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 10,957.60 | 131,491.20 | Interest Only | Actual/360 | |||
| Benchmark 2021-B23 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/31/2020 | 6 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 12/17/2020 | 6 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 1 | 60 | 60 | 120 | 119 | 360 | 359 | 12/30/2020 | 6 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/15/2021 | 6 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 11 | 120 | 109 | 120 | 109 | 0 | 0 | 2/14/2020 | 5 | |
| 5.01 | Property | MGM Grand | ||||||||||||
| 5.02 | Property | Mandalay Bay | ||||||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/30/2020 | 1 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/7/2021 | 6 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/31/2020 | 6 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 11/17/2020 | 6 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 12/4/2020 | 5 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 1/13/2021 | 6 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/22/2020 | 6 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/30/2020 | 6 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/2/2020 | 1 | |
| 14.01 | Property | Foster Plaza | ||||||||||||
| 14.02 | Property | Cherrington Corporate Center | ||||||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/18/2020 | 1 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 11 | 120 | 109 | 120 | 109 | 0 | 0 | 3/6/2020 | 6 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/14/2021 | 5 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 70 | 120 | 50 | 120 | 50 | 0 | 0 | 3/19/2015 | 6 | |
| 18.01 | Property | 1000 Second Avenue | ||||||||||||
| 18.02 | Property | 2901 Third Avenue | ||||||||||||
| 18.03 | Property | 3101 Western Avenue | ||||||||||||
| 18.04 | Property | 300 Elliott Avenue West | ||||||||||||
| 18.05 | Property | 3131 Elliott Avenue | ||||||||||||
| 18.06 | Property | 2615 Fourth Avenue | ||||||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | ||||||||||||
| 18.08 | Property | 200 First Avenue West | ||||||||||||
| 18.09 | Property | 18 West Mercer Street | ||||||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/11/2020 | 5 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 11 | 120 | 109 | 120 | 109 | 0 | 0 | 3/6/2020 | 6 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 11 | 60 | 49 | 120 | 109 | 360 | 360 | 3/2/2020 | 6 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/15/2021 | 6 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/22/2020 | 6 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/23/2020 | 5 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 12/14/2020 | 6 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/23/2020 | 6 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/14/2021 | 6 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 1 | 48 | 47 | 120 | 119 | 360 | 360 | 12/15/2020 | 6 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/22/2020 | 6 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/30/2020 | 6 | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/30/2020 | 6 | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/18/2020 | 1 | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | 0 | 84 | 84 | 120 | 120 | 360 | 360 | 1/14/2021 | 6 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/19/2021 | 6 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/30/2020 | 6 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/19/2021 | 6 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/29/2020 | 6 | |
| 37.01 | Property | Rent A Space South | ||||||||||||
| 37.02 | Property | Rent A Space East | ||||||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/29/2020 | 6 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 1 | 60 | 59 | 116 | 115 | 360 | 360 | 12/24/2020 | 6 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/30/2020 | 1 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/22/2020 | 6 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/18/2020 | 6 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 1/11/2021 | 6 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/23/2020 | 6 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 0 | 48 | 48 | 120 | 120 | 360 | 360 | 1/15/2021 | 6 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 1/6/2021 | 6 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/21/2020 | 6 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/18/2020 | 6 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 1/12/2021 | 6 | |
| 49.01 | Property | Rome Hilliard | ||||||||||||
| 49.02 | Property | Betta Stor-It | ||||||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/22/2020 | 6 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 1/7/2021 | 6 | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/30/2020 | 6 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/8/2021 | 6 | |
| Benchmark 2021-B23 Annex A | |||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 2/6/2021 | 1/6/2026 | 1/6/2026 | No | 5 | 0 | |||
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 2/6/2021 | 1/6/2026 | 2/6/2026 | 1/6/2031 | No | 0 | 0 | ||
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 3/6/2021 | 2/6/2031 | 2/6/2031 | No | 5 days grace, once per 12-month period, other than the payment due on the Maturity Date | 0 | |||
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 4/5/2020 | 3/5/2030 | 3/5/2030 | Yes | 3/5/2032 | 0 | 0 | ||
| 5.01 | Property | MGM Grand | |||||||||||
| 5.02 | Property | Mandalay Bay | |||||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 2/1/2021 | 1/1/2031 | 1/1/2031 | No | 0 | 0 | |||
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 3/6/2021 | 2/6/2031 | 2/6/2031 | No | 5 days grace, once per 12-month period, other than the payment due on the Maturity Date | 0 | |||
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 1/6/2021 | 12/6/2030 | 12/6/2030 | No | 0 | 0 | |||
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 1/5/2021 | 12/5/2030 | 12/5/2030 | No | 0 | 0 | |||
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 3/6/2021 | 2/6/2024 | 3/6/2024 | 2/6/2031 | No | 5 (once per loan term) | 0 | ||
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 2/6/2021 | 1/6/2031 | 1/6/2031 | Yes | 10/6/2037 | 0 | 0 | ||
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 2/1/2021 | 1/1/2024 | 2/1/2024 | 1/1/2031 | No | 0 | 0 | ||
| 14.01 | Property | Foster Plaza | |||||||||||
| 14.02 | Property | Cherrington Corporate Center | |||||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 2/1/2021 | 1/1/2031 | 1/1/2031 | No | 0 | 5 (Once per 12 Month Period) | |||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 4/6/2020 | 3/6/2030 | 3/6/2030 | No | 0 | 0 | |||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 3/5/2021 | 2/5/2031 | 2/5/2031 | No | 0 | 0 | |||
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 5/6/2015 | 4/6/2025 | 4/6/2025 | No | 0 | 0 | |||
| 18.01 | Property | 1000 Second Avenue | |||||||||||
| 18.02 | Property | 2901 Third Avenue | |||||||||||
| 18.03 | Property | 3101 Western Avenue | |||||||||||
| 18.04 | Property | 300 Elliott Avenue West | |||||||||||
| 18.05 | Property | 3131 Elliott Avenue | |||||||||||
| 18.06 | Property | 2615 Fourth Avenue | |||||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | |||||||||||
| 18.08 | Property | 200 First Avenue West | |||||||||||
| 18.09 | Property | 18 West Mercer Street | |||||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 2/5/2021 | 1/5/2031 | 1/5/2031 | No | 0 | 0 | |||
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 4/6/2020 | 3/6/2030 | 3/6/2030 | No | 0 | 0 | |||
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 4/6/2020 | 3/6/2025 | 4/6/2025 | 3/6/2030 | No | 0 | 0 | ||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 3/6/2021 | 2/6/2031 | 2/6/2031 | No | 0 | 0 | |||
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 2/5/2021 | 1/5/2031 | 1/5/2031 | No | 0 | 0 | |||
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 2/6/2021 | 1/6/2026 | 1/6/2026 | No | 5 days grace, once per calendar year, other than the payment due on the Maturity Date | 0 | |||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 3/6/2021 | 2/6/2031 | 2/6/2031 | No | 0 | 0 | |||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 2/6/2021 | 1/6/2025 | 2/6/2025 | 1/6/2031 | No | 0 | 0 | ||
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 2/6/2021 | 2/6/2021 | 1/6/2031 | No | 0 | 0 | |||
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 2/1/2021 | 2/1/2021 | 1/1/2031 | No | 0 | 0 | |||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | 3/6/2021 | 2/6/2028 | 3/6/2028 | 2/6/2031 | No | 0 | 0 | ||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 3/6/2021 | 2/6/2031 | 2/6/2031 | No | 0 | 0 | |||
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 2/6/2021 | 2/6/2021 | 1/6/2031 | No | 5 days grace, once per 12-month period, other than the payment due on the Maturity Date | 0 | |||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 3/6/2021 | 2/6/2031 | 2/6/2031 | No | 0 | 0 | |||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 2/6/2021 | 1/6/2024 | 2/6/2024 | 1/6/2031 | No | 0 | 0 | ||
| 37.01 | Property | Rent A Space South | |||||||||||
| 37.02 | Property | Rent A Space East | |||||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 2/6/2021 | 1/6/2026 | 2/6/2026 | 9/6/2030 | No | 0 | 0 | ||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | 2/1/2021 | 2/1/2021 | 1/1/2031 | No | 0 | 0 | |||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 2/6/2021 | 1/6/2024 | 2/6/2024 | 1/6/2031 | No | 0 | 0 | ||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 3/6/2021 | 2/6/2026 | 3/6/2026 | 2/6/2031 | No | 0 | 0 | ||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 3/6/2021 | 2/6/2025 | 3/6/2025 | 2/6/2031 | No | 0 | 0 | ||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 2/6/2021 | 2/6/2021 | 1/6/2031 | No | 0 | 0 | |||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 3/6/2021 | 2/6/2026 | 3/6/2026 | 2/6/2031 | No | 0 | 0 | ||
| 49.01 | Property | Rome Hilliard | |||||||||||
| 49.02 | Property | Betta Stor-It | |||||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 2/6/2021 | 1/6/2031 | 1/6/2031 | No | 0 | 0 | |||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 3/6/2021 | 3/6/2021 | 2/6/2031 | No | 0 | 0 | |||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 2/6/2021 | 1/6/2024 | 2/6/2024 | 1/6/2031 | No | 0 | 0 | ||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 3/6/2021 | 2/6/2031 | 2/6/2031 | No | 0 | 0 | |||
| Benchmark 2021-B23 Annex A | |||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Prepayment Provision (3) | 2017 EGI ($) | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | 2019 EGI ($) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 16,457,303 | 5,158,512 | 11,298,791 | 21,001,264 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Lockout/25_Defeasance/30_0%/5 | 12,492,137 | 2,779,147 | 9,712,990 | 13,171,355 | 3,120,392 | 10,050,963 | 14,163,501 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | Lockout/12_ YM1%/101_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | 3,907,979 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | Lockout/24_Defeasance/91_0%/5 | 23,410,018 | 8,783,998 | 14,626,020 | 25,191,774 | 9,017,791 | 16,173,983 | 25,024,486 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | YM0.5%/35_Defeasance or YM0.5%/78_0%/7 | 2,161,960,165 | 1,556,922,957 | 605,037,208 | 2,191,540,530 | 1,574,171,264 | 617,369,266 | 2,106,295,488 | |
| 5.01 | Property | MGM Grand | 1,179,680,639 | 834,995,842 | 344,684,797 | 1,226,105,346 | 854,539,115 | 371,566,231 | 1,161,850,748 | ||||
| 5.02 | Property | Mandalay Bay | 982,279,526 | 721,927,115 | 260,352,411 | 965,435,184 | 719,632,149 | 245,803,035 | 944,444,740 | ||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | Lockout/3_YM1%/113_0%/4 | 13,166,469 | 3,537,767 | 9,628,702 | 14,107,319 | 5,034,876 | 9,072,443 | 15,357,144 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 7,732,754 | 2,872,905 | 4,859,849 | 8,954,273 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | Lockout/26_Defeasance or YM1%/87_0%/7 | 113,255,664 | 46,095,990 | 67,159,674 | 122,739,552 | 49,532,888 | 73,206,665 | 102,917,243 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Lockout/24_YM1%/2_Defeasance or YM1%/90_0%/4 | 21,457,651 | 8,631,544 | 12,826,107 | 21,608,519 | 9,303,290 | 12,305,229 | 23,768,809 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 7,317,111 | 2,500,427 | 4,816,684 | 7,528,003 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Lockout/25_Defeasance or YM1%/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 2,822,399 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | Lockout/24_YM1%/1_Defeasance or YM1%/88_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | 6,360,682 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | 18,343,379 | 10,336,817 | 8,006,562 | 17,988,387 | |
| 14.01 | Property | Foster Plaza | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
| 14.02 | Property | Cherrington Corporate Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | Lockout/25_Defeasance/89_0%/6 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Lockout/35_Defeasance/78_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | 93,677,197 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Lockout/24_Defeasance or YM1%/92_0%/4 | 19,006,696 | 8,151,813 | 10,854,883 | 18,970,139 | 8,128,280 | 10,841,859 | 20,491,196 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | Lockout/94_Defeasance/22_0%/4 | N/A | N/A | N/A | 44,116,602 | 15,101,012 | 29,015,590 | 47,023,281 | |
| 18.01 | Property | 1000 Second Avenue | N/A | N/A | N/A | 15,810,647 | 4,941,172 | 10,869,475 | 16,508,277 | ||||
| 18.02 | Property | 2901 Third Avenue | N/A | N/A | N/A | 7,525,634 | 2,370,260 | 5,155,374 | 8,003,409 | ||||
| 18.03 | Property | 3101 Western Avenue | N/A | N/A | N/A | 6,022,556 | 1,810,219 | 4,212,337 | 5,986,528 | ||||
| 18.04 | Property | 300 Elliott Avenue West | N/A | N/A | N/A | 81,584 | 1,020,288 | (938,704) | 1,213,987 | ||||
| 18.05 | Property | 3131 Elliott Avenue | N/A | N/A | N/A | 6,336,779 | 2,166,842 | 4,169,937 | 6,536,184 | ||||
| 18.06 | Property | 2615 Fourth Avenue | N/A | N/A | N/A | 3,872,365 | 1,172,204 | 2,700,161 | 3,970,856 | ||||
| 18.07 | Property | 190 Queen Anne Avenue North | N/A | N/A | N/A | 2,165,849 | 685,440 | 1,480,409 | 2,218,442 | ||||
| 18.08 | Property | 200 First Avenue West | N/A | N/A | N/A | 1,694,880 | 635,693 | 1,059,187 | 1,859,385 | ||||
| 18.09 | Property | 18 West Mercer Street | N/A | N/A | N/A | 606,308 | 298,894 | 307,414 | 726,213 | ||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Lockout/24_YM1%/1_Defeasance or YM1%/91_0%/4 | 3,984,001 | 1,621,009 | 2,362,992 | 4,666,994 | 1,739,051 | 2,927,943 | 5,177,990 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Lockout/35_Defeasance/78_0%/7 | 62,723,555 | 17,358,037 | 45,365,518 | 63,038,695 | 18,950,129 | 44,088,566 | 69,563,590 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | YM1%/117_0%/3 | 35,576,225 | 26,509,951 | 9,066,274 | 36,140,047 | 27,348,440 | 8,791,607 | 35,451,900 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Lockout/24_Defeasance/90_0%/6 | N/A | N/A | N/A | 1,631,627 | 208,672 | 1,422,955 | 1,860,682 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 2,926,207 | 131,206 | 2,795,001 | 2,985,227 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Lockout/24_YM1%/1_Defeasance or YM1%/91_0%/4 | 5,826,788 | 1,870,967 | 3,955,821 | 3,457,797 | 1,412,974 | 2,044,823 | 5,994,459 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | Lockout/25_Defeasance/30_0%/5 | 1,263,222 | 312,627 | 950,595 | 1,290,123 | 521,754 | 768,369 | 1,500,770 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 2,315,772 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Lockout/7_YM1%/108_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Lockout/25_Defeasance/91_0%/4 | 1,543,170 | 988,644 | 554,525 | 1,605,641 | 1,468,853 | 136,788 | 1,964,889 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | Lockout/25_Defeasance or YM1%/89_0%/6 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | 1,091,588 | 235,794 | 855,794 | 981,632 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | 1,144,066 | 223,093 | 920,973 | 1,216,526 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,502,863 | 510,380 | 992,483 | 1,491,169 | |
| 37.01 | Property | Rent A Space South | N/A | N/A | N/A | 803,842 | 266,183 | 537,658 | 803,874 | ||||
| 37.02 | Property | Rent A Space East | N/A | N/A | N/A | 699,022 | 244,197 | 454,824 | 687,295 | ||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Lockout/25_Defeasance/91_0%/4 | 1,421,895 | 630,328 | 791,566 | 1,654,770 | 670,556 | 984,213 | 1,878,747 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Lockout/25_Defeasance/86_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | 845,367 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | 1,060,448 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,487,916 | 755,555 | 732,361 | 1,584,601 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | 422,248 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 760,404 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | 964,713 | 123,009 | 841,704 | 931,318 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 719,537 | 310,948 | 408,589 | 815,892 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 526,435 | 165,676 | 360,759 | 693,807 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 666,614 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | 802,649 | 262,573 | 540,076 | 861,622 | |
| 49.01 | Property | Rome Hilliard | N/A | N/A | N/A | 574,547 | 189,928 | 384,619 | 604,287 | ||||
| 49.02 | Property | Betta Stor-It | N/A | N/A | N/A | 228,102 | 72,645 | 155,456 | 257,334 | ||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 377,512 | 153,153 | 224,359 | 436,734 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Benchmark 2021-B23 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2019 Expenses ($) | 2019 NOI ($) | Most Recent EGI (if past 2019) ($) | Most Recent Expenses (if past 2019) ($) | Most Recent NOI (if past 2019) ($) | Most Recent NOI Date (if past 2019) | Most Recent # of months |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 5,440,324 | 15,560,940 | N/A | N/A | N/A | NAV | NAV | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 3,148,266 | 11,015,235 | 14,590,482 | 3,260,799 | 11,329,683 | 10/31/2020 | 12 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 2,198,027 | 1,709,952 | 4,273,604 | 2,340,416 | 1,933,188 | 10/31/2020 | 12 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 9,421,017 | 15,603,469 | 26,444,348 | 9,026,741 | 17,417,607 | 11/30/2020 | 12 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 1,586,215,135 | 520,080,353 | 1,157,516,861 | 935,475,514 | 222,041,347 | 9/30/2020 | 12 | |
| 5.01 | Property | MGM Grand | 879,242,083 | 282,608,665 | 662,869,240 | 533,910,560 | 128,958,680 | 9/30/2020 | 12 | |||
| 5.02 | Property | Mandalay Bay | 706,973,052 | 237,471,688 | 494,647,621 | 401,564,954 | 93,082,667 | 9/30/2020 | 12 | |||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 5,337,329 | 10,019,815 | 16,674,600 | 5,627,162 | 11,047,438 | 11/30/2020 | 12 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 2,939,359 | 6,014,914 | 10,573,853 | 3,070,981 | 7,502,872 | 9/30/2020 | 9 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 50,379,050 | 52,538,193 | 97,004,029 | 50,731,490 | 46,272,539 | 9/30/2020 | 12 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 10,609,018 | 13,159,791 | 25,412,122 | 8,619,084 | 16,793,038 | 10/31/2020 | 12 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 2,698,257 | 4,829,746 | 7,770,506 | 2,755,862 | 5,014,644 | 11/30/2020 | 12 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 557,422 | 2,264,977 | 5,235,622 | 1,204,219 | 4,031,403 | 11/30/2020 | 12 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 1,891,648 | 4,469,034 | N/A | N/A | N/A | NAV | NAV | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 9,262,505 | 8,725,882 | 18,277,946 | 8,180,858 | 10,097,088 | 8/31/2020 | 12 | |
| 14.01 | Property | Foster Plaza | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
| 14.02 | Property | Cherrington Corporate Center | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 65,123,527 | 28,553,670 | 48,245,221 | 40,461,820 | 7,783,401 | 9/30/2020 | 12 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 7,886,173 | 12,605,023 | 21,395,615 | 7,579,293 | 13,816,322 | 10/31/2020 | 12 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 15,199,494 | 31,823,787 | 50,926,542 | 15,533,905 | 35,392,637 | 9/30/2020 | 12 | |
| 18.01 | Property | 1000 Second Avenue | 4,898,500 | 11,609,777 | 16,367,507 | 5,001,762 | 11,365,745 | 9/30/2020 | 12 | |||
| 18.02 | Property | 2901 Third Avenue | 2,356,032 | 5,647,377 | 8,045,441 | 2,348,959 | 5,696,482 | 9/30/2020 | 12 | |||
| 18.03 | Property | 3101 Western Avenue | 1,770,647 | 4,215,881 | 6,117,617 | 1,629,970 | 4,487,647 | 9/30/2020 | 12 | |||
| 18.04 | Property | 300 Elliott Avenue West | 1,103,062 | 110,925 | 5,310,387 | 1,560,024 | 3,750,363 | 9/30/2020 | 12 | |||
| 18.05 | Property | 3131 Elliott Avenue | 2,156,371 | 4,379,813 | 6,392,382 | 2,192,717 | 4,199,665 | 9/30/2020 | 12 | |||
| 18.06 | Property | 2615 Fourth Avenue | 1,293,708 | 2,677,148 | 3,810,363 | 1,167,993 | 2,642,370 | 9/30/2020 | 12 | |||
| 18.07 | Property | 190 Queen Anne Avenue North | 673,088 | 1,545,354 | 2,097,694 | 694,613 | 1,403,081 | 9/30/2020 | 12 | |||
| 18.08 | Property | 200 First Avenue West | 617,059 | 1,242,326 | 1,933,043 | 630,756 | 1,302,287 | 9/30/2020 | 12 | |||
| 18.09 | Property | 18 West Mercer Street | 331,027 | 395,186 | 852,108 | 307,110 | 544,998 | 9/30/2020 | 12 | |||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 1,794,218 | 3,383,772 | 4,873,684 | 1,827,319 | 3,046,366 | 10/31/2020 | 12 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 20,967,241 | 48,596,349 | 69,551,475 | 22,478,883 | 47,072,592 | 9/30/2020 | 12 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 26,636,357 | 8,815,543 | 20,545,319 | 19,480,292 | 1,065,027 | 10/31/2020 | 12 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 236,594 | 1,624,088 | 2,048,709 | 264,796 | 1,783,913 | 12/31/2020 | 12 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 133,565 | 2,851,662 | 3,070,220 | 147,549 | 2,922,671 | 12/1/2020 | 12 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 1,658,319 | 4,336,140 | 5,249,189 | 1,636,190 | 3,612,999 | 10/31/2020 | 12 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 406,488 | 1,094,282 | 2,134,902 | 434,604 | 1,700,298 | 9/30/2020 | 12 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 1,053,387 | 1,262,385 | 2,626,090 | 1,115,048 | 1,511,043 | 11/30/2020 | 12 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 1,207,075 | 757,814 | 2,491,458 | 1,276,726 | 1,214,732 | 8/31/2020 | 12 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | N/A | N/A | 2,045,069 | 798,087 | 1,246,982 | 12/31/2020 | 12 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 254,033 | 727,598 | 1,139,271 | 273,539 | 865,733 | 12/31/2020 | 12 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 277,640 | 938,886 | 1,282,575 | 324,783 | 957,792 | 12/31/2020 | 12 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 524,673 | 966,496 | 1,479,611 | 523,511 | 956,099 | 11/30/2020 | 12 | |
| 37.01 | Property | Rent A Space South | 265,445 | 538,429 | 816,834 | 271,727 | 545,107 | 11/30/2020 | 12 | |||
| 37.02 | Property | Rent A Space East | 259,228 | 428,067 | 662,777 | 251,784 | 410,993 | 11/30/2020 | 12 | |||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 638,753 | 1,239,994 | 1,790,688 | 637,386 | 1,153,302 | 10/31/2020 | 12 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 26,457 | 818,910 | 855,912 | 26,908 | 829,004 | 10/31/2020 | 12 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | N/A | N/A | 1,778,847 | 1,676,173 | 102,674 | 10/31/2020 | 12 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 450,572 | 609,876 | 1,133,838 | 458,080 | 675,758 | 8/31/2020 | 12 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 749,209 | 835,392 | 1,459,985 | 734,462 | 725,523 | 11/30/2020 | 12 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 156,140 | 266,108 | 875,642 | 80,108 | 795,534 | 9/30/2020 | 12 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 173,961 | 586,443 | 785,224 | 187,579 | 597,645 | 12/31/2020 | 12 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 128,191 | 803,128 | 1,012,185 | 144,807 | 867,378 | 11/30/2020 | 12 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 315,375 | 500,517 | 916,622 | 323,384 | 593,238 | 10/31/2020 | 12 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 188,878 | 504,929 | 768,354 | 182,540 | 585,814 | 11/30/2020 | 12 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 184,216 | 482,398 | 710,765 | 200,384 | 510,381 | 10/31/2020 | 12 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 276,611 | 585,011 | 820,634 | 276,806 | 543,828 | 10/31/2020 | 12 | |
| 49.01 | Property | Rome Hilliard | 189,559 | 414,729 | 596,341 | 191,889 | 404,451 | 10/31/2020 | 12 | |||
| 49.02 | Property | Betta Stor-It | 87,052 | 170,282 | 224,294 | 84,917 | 139,377 | 10/31/2020 | 12 | |||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 161,082 | 275,652 | 481,432 | 181,286 | 300,146 | 11/30/2020 | 12 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
| Benchmark 2021-B23 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 ($) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Not Available | 21,866,809 | 7,925,179 | 13,941,629 | 12.0% | 23,446 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Trailing 12 | 16,787,509 | 3,539,016 | 13,248,492 | 10.0% | 107,409 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | Trailing 12 | 18,490,906 | 4,757,608 | 13,733,298 | 13.1% | 44,819 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | Trailing 12 | 28,497,504 | 9,339,815 | 19,157,689 | 9.7% | 107,732 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | Trailing 12 | 2,106,295,488 | 1,586,215,135 | 520,080,353 | 17.9% | 32,774,592 | |
| 5.01 | Property | MGM Grand | Trailing 12 | 1,161,850,748 | 879,242,083 | 282,608,665 | 16,011,953 | ||||
| 5.02 | Property | Mandalay Bay | Trailing 12 | 944,444,740 | 706,973,052 | 237,471,688 | 16,762,639 | ||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | Trailing 12 | 17,467,929 | 5,439,415 | 12,028,514 | 8.5% | 101,217 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | Annualized | 11,730,244 | 3,277,828 | 8,452,416 | 12.8% | 35,763 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | Not Available | 6,651,862 | 968,601 | 5,683,261 | 8.9% | 61,010 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | Trailing 12 | 157,612,989 | 53,319,272 | 104,293,717 | 11.8% | 389,243 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Trailing 12 | 25,149,606 | 8,569,989 | 16,579,617 | 14.0% | 149,295 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | Trailing 12 | 7,835,699 | 2,799,865 | 5,035,835 | 10.6% | 56,934 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Trailing 12 | 5,578,172 | 1,383,524 | 4,194,648 | 9.8% | 39,362 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | Not Available | 7,342,338 | 2,057,147 | 5,285,191 | 12.7% | 14,109 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | Trailing 12 | 19,870,747 | 8,824,627 | 11,046,120 | 12.3% | 211,332 | |
| 14.01 | Property | Foster Plaza | Not Available | 0 | 0 | 0 | 0 | ||||
| 14.02 | Property | Cherrington Corporate Center | Not Available | 0 | 0 | 0 | 0 | ||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | Not Available | 3,966,914 | 1,051,204 | 2,915,710 | 8.2% | 14,404 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Trailing 12 | 94,449,843 | 66,104,698 | 28,345,145 | 15.3% | 3,777,994 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Trailing 12 | 19,881,761 | 7,541,465 | 12,340,295 | 18.7% | 126,289 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | Trailing 12 | 53,693,288 | 15,927,772 | 37,765,516 | 10.0% | 278,029 | |
| 18.01 | Property | 1000 Second Avenue | Trailing 12 | 15,076,489 | 5,112,303 | 9,964,187 | 76,543 | ||||
| 18.02 | Property | 2901 Third Avenue | Trailing 12 | 9,225,227 | 2,421,224 | 6,804,003 | 47,051 | ||||
| 18.03 | Property | 3101 Western Avenue | Trailing 12 | 6,339,441 | 1,684,514 | 4,654,927 | 31,935 | ||||
| 18.04 | Property | 300 Elliott Avenue West | Trailing 12 | 7,587,888 | 1,637,474 | 5,950,414 | 37,183 | ||||
| 18.05 | Property | 3131 Elliott Avenue | Trailing 12 | 6,600,187 | 2,249,363 | 4,350,824 | 32,378 | ||||
| 18.06 | Property | 2615 Fourth Avenue | Trailing 12 | 4,193,718 | 1,204,180 | 2,989,538 | 21,037 | ||||
| 18.07 | Property | 190 Queen Anne Avenue North | Trailing 12 | 2,031,408 | 687,520 | 1,343,887 | 14,383 | ||||
| 18.08 | Property | 200 First Avenue West | Trailing 12 | 1,803,353 | 629,224 | 1,174,129 | 11,492 | ||||
| 18.09 | Property | 18 West Mercer Street | Trailing 12 | 835,576 | 301,969 | 533,607 | 6,027 | ||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Trailing 12 | 5,288,572 | 1,840,520 | 3,448,052 | 10.6% | 33,846 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Trailing 12 | 74,193,553 | 22,888,769 | 51,304,783 | 9.4% | 85,006 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | Trailing 12 | 35,451,900 | 27,006,649 | 8,445,251 | 14.1% | 1,418,076 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Trailing 12 | 2,326,169 | 329,550 | 1,996,620 | 10.0% | 14,447 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | Trailing 12 | 3,873,945 | 1,027,941 | 2,846,004 | 14.4% | 90,000 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Trailing 12 | 4,487,402 | 1,612,326 | 2,875,076 | 15.6% | 44,334 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | Trailing 12 | 2,524,389 | 453,025 | 2,071,364 | 11.3% | 19,229 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Trailing 12 | 3,367,686 | 1,218,177 | 2,149,509 | 11.9% | 39,085 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | Not Available | 1,432,853 | 230,696 | 1,202,157 | 7.3% | 2,250 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Not Available | 1,981,343 | 362,225 | 1,619,118 | 10.6% | 30,161 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Trailing 12 | 2,998,437 | 1,129,038 | 1,869,399 | 12.7% | 45,642 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Not Available | 1,646,329 | 611,259 | 1,035,070 | 7.4% | 17,000 | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Not Available | 1,707,275 | 497,732 | 1,209,543 | 9.1% | 8,500 | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | Not Available | 1,229,066 | 0 | 1,229,066 | 9.3% | 7,078 | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Trailing 12 | 2,668,381 | 1,313,574 | 1,354,807 | 10.8% | 74,000 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | Trailing 12 | 1,296,033 | 303,959 | 992,074 | 7.9% | 4,171 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Not Available | 2,802,912 | 600,422 | 2,202,490 | 17.6% | 32,140 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | Trailing 12 | 1,379,150 | 465,611 | 913,538 | 7.9% | 14,267 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Trailing 12 | 1,479,611 | 557,510 | 922,100 | 8.8% | 17,024 | |
| 37.01 | Property | Rent A Space South | Trailing 12 | 816,834 | 292,202 | 524,632 | 8,575 | ||||
| 37.02 | Property | Rent A Space East | Trailing 12 | 662,777 | 265,308 | 397,468 | 8,449 | ||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Trailing 12 | 1,737,432 | 695,653 | 1,041,780 | 11.1% | 12,508 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Trailing 12 | 821,269 | 42,918 | 778,351 | 9.2% | 18,750 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | Trailing 12 | 3,691,630 | 2,671,833 | 1,019,798 | 12.9% | 0 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Trailing 12 | 1,241,971 | 483,050 | 758,922 | 10.6% | 26,550 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Trailing 12 | 1,459,985 | 733,409 | 726,576 | 10.6% | 20,598 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Trailing 12 | 994,847 | 278,707 | 716,140 | 10.5% | 2,703 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Trailing 12 | 779,697 | 162,611 | 617,086 | 9.1% | 8,100 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | Trailing 12 | 1,063,310 | 440,064 | 623,247 | 9.3% | 9,935 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | Trailing 12 | 916,622 | 356,521 | 560,101 | 8.6% | 7,853 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | Trailing 12 | 839,745 | 155,540 | 684,205 | 10.6% | 7,693 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Trailing 12 | 710,765 | 195,346 | 515,419 | 9.0% | 6,248 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | Trailing 12 | 820,634 | 365,019 | 455,616 | 8.9% | 13,220 | |
| 49.01 | Property | Rome Hilliard | Trailing 12 | 596,341 | 258,276 | 338,065 | 9,443 | ||||
| 49.02 | Property | Betta Stor-It | Trailing 12 | 224,294 | 106,743 | 117,551 | 3,777 | ||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | Not Available | 374,254 | 10,810 | 363,443 | 8.3% | 2,174 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | Not Available | 722,862 | 213,921 | 508,941 | 12.4% | 15,861 | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Trailing 12 | 481,432 | 175,786 | 305,646 | 8.6% | 5,467 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | Not Available | 393,464 | 102,195 | 291,269 | 8.8% | 2,284 | |
| Benchmark 2021-B23 Annex A | |||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 980,914 | 12,937,269 | 4.58 | 11.2% | 240,000,000 | 12/1/2020 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 420,600 | 12,720,483 | 3.13 | 9.6% | 216,700,000 | 11/18/2020 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 224,096 | 13,464,382 | 2.13 | 12.9% | 260,000,000 | 5/1/2022 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 384,053 | 18,665,904 | 2.78 | 9.4% | 289,000,000 | 12/15/2020 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 0 | 487,305,761 | 4.95 | 17.9% | 4,600,000,000 | 1/10/2020 | |
| 5.01 | Property | MGM Grand | 0 | 266,596,712 | 2,505,000,000 | 1/10/2020 | |||||
| 5.02 | Property | Mandalay Bay | 0 | 220,709,049 | 2,095,000,000 | 1/10/2020 | |||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 702,570 | 11,224,726 | 2.38 | 8.0% | 329,000,000 | 12/7/2020 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 279,739 | 8,136,915 | 3.72 | 12.3% | 110,000,000 | 12/4/2020 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 0 | 5,622,252 | 2.63 | 8.8% | 99,400,000 | 12/2/2020 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 1,556,972 | 102,347,502 | 4.25 | 11.6% | 2,150,000,000 | 9/8/2020 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 497,652 | 15,932,670 | 3.92 | 13.4% | 237,400,000 | 10/2/2020 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 337,062 | 4,641,838 | 1.83 | 9.8% | 72,300,000 | 11/17/2020 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 144,973 | 4,010,313 | 2.63 | 9.3% | 69,000,000 | 11/24/2020 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 40,970 | 5,230,113 | 5.33 | 12.6% | 104,500,000 | 12/14/2020 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 1,056,658 | 9,778,130 | 2.04 | 10.9% | 145,300,000 | Various | |
| 14.01 | Property | Foster Plaza | 0 | 0 | 88,600,000 | 11/4/2020 | |||||
| 14.02 | Property | Cherrington Corporate Center | 0 | 0 | 56,700,000 | 11/5/2020 | |||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 0 | 2,901,306 | 2.31 | 8.2% | 65,000,000 | 10/9/2020 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 0 | 24,567,151 | 4.17 | 13.3% | 301,000,000 | 11/10/2020 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 420,964 | 11,793,043 | 5.04 | 17.9% | 197,000,000 | 10/6/2020 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 1,406,411 | 36,081,076 | 2.44 | 9.5% | 741,000,000 | Various | |
| 18.01 | Property | 1000 Second Avenue | 379,868 | 9,507,776 | 235,000,000 | 10/13/2020 | |||||
| 18.02 | Property | 2901 Third Avenue | 230,349 | 6,526,603 | 99,500,000 | 10/15/2020 | |||||
| 18.03 | Property | 3101 Western Avenue | 159,805 | 4,463,187 | 91,000,000 | 10/15/2020 | |||||
| 18.04 | Property | 300 Elliott Avenue West | 174,907 | 5,738,324 | 107,000,000 | 10/15/2020 | |||||
| 18.05 | Property | 3131 Elliott Avenue | 180,936 | 4,137,510 | 87,000,000 | 10/15/2020 | |||||
| 18.06 | Property | 2615 Fourth Avenue | 117,237 | 2,851,263 | 56,500,000 | 10/15/2020 | |||||
| 18.07 | Property | 190 Queen Anne Avenue North | 76,010 | 1,253,494 | 28,700,000 | 10/15/2020 | |||||
| 18.08 | Property | 200 First Avenue West | 56,687 | 1,105,949 | 23,800,000 | 10/15/2020 | |||||
| 18.09 | Property | 18 West Mercer Street | 30,612 | 496,969 | 12,500,000 | 10/15/2020 | |||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 112,822 | 3,301,384 | 3.04 | 10.1% | 65,100,000 | 10/3/2020 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 544,350 | 50,675,427 | 2.90 | 9.3% | 1,000,000,000 | 1/23/2020 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 0 | 7,027,175 | 2.09 | 11.7% | 113,800,000 | 1/9/2020 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 69,785 | 1,912,388 | 2.78 | 9.6% | 36,800,000 | 1/5/2021 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 135,493 | 2,620,511 | 4.37 | 13.2% | 33,900,000 | 12/7/2020 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 147,781 | 2,682,961 | 4.26 | 14.5% | 52,700,000 | 10/7/2020 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 0 | 2,052,135 | 3.16 | 11.2% | 30,600,000 | 9/10/2020 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 181,807 | 1,928,617 | 3.33 | 10.7% | 29,300,000 | 12/9/2020 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 0 | 1,199,907 | 2.15 | 7.3% | 25,400,000 | 12/14/2020 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 50,203 | 1,538,754 | 1.92 | 10.1% | 22,000,000 | 10/23/2020 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 129,024 | 1,694,734 | 2.09 | 11.5% | 21,300,000 | 9/28/2020 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | 0 | 1,018,070 | 1.83 | 7.3% | 21,200,000 | 11/19/2020 | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | 0 | 1,201,043 | 2.35 | 9.1% | 22,000,000 | 11/24/2020 | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 0 | 1,221,988 | 1.79 | 9.2% | 20,000,000 | 11/6/2020 | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | 0 | 1,280,807 | 1.88 | 10.2% | 23,800,000 | 11/17/2020 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 33,711 | 954,191 | 1.96 | 7.6% | 20,100,000 | 12/21/2020 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 74,590 | 2,095,761 | 3.27 | 16.8% | 39,500,000 | 12/4/2020 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 26,918 | 872,354 | 1.94 | 7.6% | 19,800,000 | 12/21/2020 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 1,362 | 903,714 | 1.58 | 8.6% | 14,950,000 | 12/2/2020 | |
| 37.01 | Property | Rent A Space South | 0 | 516,057 | 8,400,000 | 12/2/2020 | |||||
| 37.02 | Property | Rent A Space East | 1,362 | 387,657 | 6,550,000 | 12/2/2020 | |||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 85,641 | 943,630 | 3.11 | 10.1% | 15,400,000 | 11/20/2020 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 0 | 759,601 | 1.68 | 8.9% | 13,200,000 | 11/13/2020 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | 0 | 1,019,798 | 2.06 | 12.9% | 12,500,000 | 12/1/2020 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 0 | 732,372 | 2.81 | 10.3% | 11,900,000 | 7/29/2020 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 0 | 705,978 | 1.93 | 10.3% | 10,500,000 | 12/2/2020 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 27,032 | 686,405 | 1.79 | 10.1% | 11,000,000 | 12/22/2020 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 29,685 | 579,301 | 2.22 | 8.6% | 12,300,000 | 11/13/2020 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 15,924 | 597,388 | 1.57 | 8.9% | 10,300,000 | 12/8/2020 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 0 | 552,248 | 2.11 | 8.5% | 11,500,000 | 11/24/2020 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 0 | 676,512 | 1.92 | 10.5% | 12,070,000 | 11/5/2020 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 0 | 509,171 | 2.52 | 8.9% | 9,700,000 | 11/17/2020 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 0 | 442,396 | 1.54 | 8.7% | 8,575,000 | Various | |
| 49.01 | Property | Rome Hilliard | 0 | 328,622 | 5,475,000 | 12/3/2020 | |||||
| 49.02 | Property | Betta Stor-It | 0 | 113,774 | 3,100,000 | 12/1/2020 | |||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 0 | 361,270 | 2.19 | 8.2% | 7,200,000 | 10/26/2020 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 34,778 | 458,302 | 2.05 | 11.2% | 7,900,000 | 11/19/2020 | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 0 | 300,179 | 1.51 | 8.5% | 5,400,000 | 12/3/2020 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 9,467 | 279,518 | 2.13 | 8.5% | 5,600,000 | 11/5/2020 | |
| Benchmark 2021-B23 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 48.3% | 48.3% | 96.6% | 11/1/2020 | NAP | NAP | Alibaba | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 60.9% | 60.9% | 100.0% | 10/1/2020 | NAP | NAP | Microsoft Corp. | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 40.3% | 33.4% | 100.0% | 12/30/2020 | NAP | NAP | Verizon | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 68.7% | 68.7% | 90.5% | 12/1/2020 | NAP | NAP | Gunster, Yoakley, Valdes-Fauli | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 35.5% | 35.5% | 71.4% | 9/30/2020 | 196.52 | 180.94 | ||
| 5.01 | Property | MGM Grand | 68.5% | 9/30/2020 | 190.29 | 173.85 | NAP | |||||
| 5.02 | Property | Mandalay Bay | 74.8% | 9/30/2020 | 202.98 | 188.40 | NAP | |||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 42.9% | 42.9% | 71.4% | 12/21/2020 | NAP | NAP | LS Networks | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 60.0% | 60.0% | 100.0% | 1/1/2021 | NAP | NAP | Huntsman International | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 64.1% | 64.1% | 100.0% | 2/6/2021 | NAP | NAP | Leonardo DRS | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 41.1% | 41.1% | 94.8% | 10/19/2020 | NAP | NAP | Bank of America, N.A. | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 50.0% | 50.0% | 88.3% | 10/1/2020 | NAP | NAP | Harmons | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 65.7% | 56.0% | 94.7% | 10/1/2020 | NAP | NAP | TwinLab Consolidated Holding | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 62.2% | 62.2% | 100.0% | 12/1/2020 | NAP | NAP | UGI Energy Services | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 39.8% | 39.8% | 100.0% | 1/1/2021 | NAP | NAP | First Republic Bank | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 61.9% | 52.8% | 82.8% | 11/1/2020 | NAP | NAP | ||
| 14.01 | Property | Foster Plaza | 78.9% | 11/1/2020 | NAP | NAP | Tetra Tech, Inc. | |||||
| 14.02 | Property | Cherrington Corporate Center | 89.8% | 11/1/2020 | NAP | NAP | Chevron USA | |||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 54.6% | 54.6% | 100.0% | 2/1/2021 | NAP | NAP | Amazon.com Services, Inc. | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 61.5% | 61.5% | 44.1% | 9/30/2020 | 295.53 | 253.69 | NAP | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 33.5% | 33.5% | 77.1% | 10/1/2020 | NAP | NAP | Big Al's | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 51.2% | 51.2% | 89.6% | 10/13/2020 | NAP | NAP | ||
| 18.01 | Property | 1000 Second Avenue | 84.7% | 10/13/2020 | NAP | NAP | U.S. Immigration and Customs Enforcement | |||||
| 18.02 | Property | 2901 Third Avenue | 96.8% | 10/13/2020 | NAP | NAP | Washington State Ferries | |||||
| 18.03 | Property | 3101 Western Avenue | 84.7% | 10/13/2020 | NAP | NAP | CTI BioPharma Corp. | |||||
| 18.04 | Property | 300 Elliott Avenue West | 88.9% | 10/13/2020 | NAP | NAP | ZipWhip, Inc. | |||||
| 18.05 | Property | 3131 Elliott Avenue | 97.1% | 10/13/2020 | NAP | NAP | TCS & Starquest Expeditions, Inc. | |||||
| 18.06 | Property | 2615 Fourth Avenue | 94.2% | 10/13/2020 | NAP | NAP | RareCyte, Inc. | |||||
| 18.07 | Property | 190 Queen Anne Avenue North | 88.9% | 10/13/2020 | NAP | NAP | Housing Authority of Seattle | |||||
| 18.08 | Property | 200 First Avenue West | 81.9% | 10/13/2020 | NAP | NAP | CKCA2 Inc. | |||||
| 18.09 | Property | 18 West Mercer Street | 87.6% | 10/13/2020 | NAP | NAP | TinyPulse | |||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 50.1% | 50.1% | 86.0% | 10/27/2020 | NAP | NAP | Sprouts | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 54.5% | 54.5% | 76.5% | 1/31/2020 | NAP | NAP | SunTrust Banks | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 52.7% | 47.7% | 35.5% | 10/31/2020 | 236.22 | 154.44 | NAP | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 54.2% | 54.2% | 100.0% | 1/11/2021 | NAP | NAP | Touro College | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 58.5% | 58.5% | 100.0% | 12/1/2020 | NAP | NAP | Home Depot | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 35.0% | 35.0% | 68.4% | 12/15/2020 | NAP | NAP | Best Buy | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 59.8% | 59.8% | 100.0% | 2/6/2021 | NAP | NAP | County of Los Angeles | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 61.7% | 61.7% | 100.0% | 1/1/2021 | NAP | NAP | Commonwealth of VA - VEC | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 65.0% | 65.0% | 100.0% | 2/6/2021 | NAP | NAP | Beth Israel Medical Center | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 69.2% | 60.5% | 100.0% | 12/8/2020 | NAP | NAP | Big G Express | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 68.9% | 54.2% | 92.8% | 12/1/2020 | NAP | NAP | Taste of Nature | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | 66.0% | 66.0% | 92.9% | 12/22/2020 | NAP | NAP | NAP | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | 60.2% | 60.2% | 100.0% | 12/23/2020 | NAP | NAP | NAP | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 66.1% | 50.9% | 100.0% | 2/1/2021 | NAP | NAP | Investors Bank | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | 52.8% | 49.8% | 97.6% | 1/1/2021 | NAP | NAP | NAP | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 62.2% | 62.2% | 100.0% | 1/5/2021 | NAP | NAP | Catholic Charities | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 31.6% | 24.3% | 95.2% | 12/31/2020 | NAP | NAP | Constellation Brands, Inc. | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 58.1% | 58.1% | 100.0% | 2/6/2021 | NAP | NAP | Health Insurance Plan of Greater NY | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 69.9% | 59.9% | 85.5% | 12/1/2020 | NAP | NAP | ||
| 37.01 | Property | Rent A Space South | 93.9% | 12/1/2020 | NAP | NAP | NAP | |||||
| 37.02 | Property | Rent A Space East | 76.8% | 12/1/2020 | NAP | NAP | NAP | |||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 60.7% | 60.7% | 92.2% | 11/1/2020 | NAP | NAP | S.F. Inst. For Repro. Med. | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 64.4% | 58.3% | 100.0% | 1/1/2021 | NAP | NAP | Baxter Healthcare Corp. | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | 63.2% | 51.6% | 36.4% | 10/31/2020 | 108.61 | 68.21 | NAP | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 60.0% | 60.0% | 98.9% | 12/17/2020 | NAP | NAP | NAP | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 65.2% | 55.6% | 89.7% | 11/30/2020 | NAP | NAP | NAP | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 61.8% | 56.0% | 100.0% | 2/6/2021 | NAP | NAP | Tesla | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 54.9% | 54.9% | 100.0% | 2/6/2021 | NAP | NAP | Nysco Products, LLC | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 65.0% | 57.6% | 100.0% | 1/12/2021 | NAP | NAP | Red Bull | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 56.5% | 56.5% | 93.4% | 11/16/2020 | NAP | NAP | NAP | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 53.4% | 41.8% | 81.5% | 11/19/2020 | NAP | NAP | NAP | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 58.8% | 58.8% | 91.9% | 11/6/2020 | NAP | NAP | NAP | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 59.5% | 53.8% | 74.0% | Various | NAP | NAP | ||
| 49.01 | Property | Rome Hilliard | 85.2% | 11/18/2020 | NAP | NAP | NAP | |||||
| 49.02 | Property | Betta Stor-It | 59.4% | 11/19/2020 | NAP | NAP | NAP | |||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 61.1% | 61.1% | 100.0% | 2/6/2021 | NAP | NAP | Walgreens | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 51.9% | 40.6% | 100.0% | 2/6/2021 | NAP | NAP | Woodbridge Sales & Engineering, Inc. | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 65.7% | 56.6% | 92.6% | 11/30/2020 | NAP | NAP | NAP | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 58.9% | 58.9% | 100.0% | 2/6/2021 | NAP | NAP | ATS Workholding, Inc. | |
| Benchmark 2021-B23 Annex A | ||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 32,559 | 12/31/2027 | Baker Brothers | 24,056 | 2/28/2030 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 479,193 | 4/30/2028 | Golder Associates, Inc. | 36,965 | 3/31/2024 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 89,237 | 12/31/2040 | Lattice | 39,786 | 5/31/2028 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 50,800 | 8/31/2024 | Akerman, Senterfitt & Eidson | 48,678 | 9/30/2028 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | ||||||
| 5.01 | Property | MGM Grand | NAP | |||||||
| 5.02 | Property | Mandalay Bay | NAP | |||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 15,238 | 7/31/2021 | Hennebery Eddy Architects | 13,696 | 7/31/2027 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 223,516 | 7/31/2030 | NAP | |||
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 491,476 | 6/30/2040 | NAP | |||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 155,270 | 5/31/2042 | The Trade Desk | 154,558 | 8/31/2030 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 69,389 | 4/30/2031 | Cinemark | 53,624 | 7/31/2026 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 30,592 | 4/30/2027 | Truist Bank - BB&T | 20,725 | 12/31/2025 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 146,324 | 6/30/2040 | Arrow International, Inc | 63,091 | 11/30/2034 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 53,629 | 10/31/2037 | Real Produce | 11,001 | 10/5/2030 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | ||||||
| 14.01 | Property | Foster Plaza | 49,269 | 2/28/2025 | Wexford Health Sources, Inc. | 43,716 | 8/31/2026 | |||
| 14.02 | Property | Cherrington Corporate Center | 120,000 | 8/31/2025 | Mortgage Connect | 66,713 | 3/31/2027 | |||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 144,044 | 10/31/2032 | NAP | |||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | NAP | |||||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 65,913 | 8/31/2027 | Village Cinema | 55,309 | 10/31/2033 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | ||||||
| 18.01 | Property | 1000 Second Avenue | 51,235 | 3/31/2022 | U.S. Customs and Border Protection | 48,220 | 3/31/2022 | |||
| 18.02 | Property | 2901 Third Avenue | 87,665 | 8/31/2025 | Cisco Systems, Inc. | 69,492 | 10/31/2024 | |||
| 18.03 | Property | 3101 Western Avenue | 66,045 | 4/30/2022 | Digital Fortress, Inc. | 24,939 | 8/31/2028 | |||
| 18.04 | Property | 300 Elliott Avenue West | 74,850 | 10/13/2029 | City of Seattle | 37,664 | 10/31/2034 | |||
| 18.05 | Property | 3131 Elliott Avenue | 28,255 | 12/15/2021 | PCC Natural Markets | 26,789 | 9/29/2025 | |||
| 18.06 | Property | 2615 Fourth Avenue | 22,176 | 3/10/2024 | BN Builders, Inc. | 19,283 | 6/30/2025 | |||
| 18.07 | Property | 190 Queen Anne Avenue North | 71,753 | 3/25/2023 | College Spark Washington | 3,373 | 12/6/2021 | |||
| 18.08 | Property | 200 First Avenue West | 8,663 | 1/31/2026 | Lovsted Worthington | 5,255 | 1/31/2021 | |||
| 18.09 | Property | 18 West Mercer Street | 16,811 | 7/7/2023 | Barnard Iglitzin & Lavitt LLP | 8,771 | 8/31/2021 | |||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 27,046 | 4/30/2030 | HomeGoods | 22,016 | 10/31/2025 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 84,516 | 4/30/2024 | Allen & Company | 70,972 | 9/30/2033 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | NAP | |||||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 24,185 | 12/31/2026 | Steps to Success V | 14,000 | 12/31/2031 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 600,000 | 10/31/2027 | Triad Catalog Co, LLC | 300,000 | 10/31/2037 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 30,038 | 3/31/2023 | Bed, Bath & Beyond | 28,000 | 1/31/2023 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 70,791 | 2/10/2028 | NAP | |||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 89,435 | 7/31/2030 | Southern States Cooperative | 87,223 | 2/28/2031 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 11,250 | 6/12/2040 | NAP | |||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 120,606 | 12/15/2030 | Daiei America | 64,500 | 8/31/2026 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 116,700 | 6/30/2024 | 5-Stars Sports | 81,855 | 3/31/2032 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | NAP | |||||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | NAP | |||||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 47,188 | 12/17/2034 | NAP | |||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | NAP | |||||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 17,802 | 3/27/2040 | TD Bank | 4,741 | 7/31/2032 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 85,231 | 4/30/2032 | HMS Construction, Inc. | 27,419 | 11/30/2021 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 26,918 | 6/30/2029 | NAP | |||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | ||||||
| 37.01 | Property | Rent A Space South | NAP | |||||||
| 37.02 | Property | Rent A Space East | NAP | |||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 6,652 | 7/31/2025 | Embassy Loans, Inc. | 5,606 | 12/31/2023 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 125,000 | 9/30/2033 | NAP | |||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | NAP | |||||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | NAP | |||||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | NAP | |||||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 27,032 | 8/31/2029 | NAP | |||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 81,000 | 6/30/2028 | NAP | |||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 15,924 | 3/31/2022 | NAP | |||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | NAP | |||||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | NAP | |||||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | NAP | |||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | ||||||
| 49.01 | Property | Rome Hilliard | NAP | |||||||
| 49.02 | Property | Betta Stor-It | NAP | |||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 14,490 | 7/31/2033 | NAP | |||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 46,650 | 10/31/2029 | NAP | |||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | NAP | |||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 22,840 | 7/31/2026 | NAP | |||
| Benchmark 2021-B23 Annex A | |||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Delos | 21,706 | 2/28/2027 | Social Finance | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Quantrarium, LLC | 11,798 | 7/31/2024 | People Tech Group | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | Vitalant | 33,317 | 5/31/2030 | Teleport Communications America, LLC (AT&T) | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | Affiliated Managers Group (AMG) | 38,499 | 3/31/2026 | Greenberg Traurig | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | |||||
| 5.01 | Property | MGM Grand | NAP | NAP | |||||
| 5.02 | Property | Mandalay Bay | NAP | NAP | |||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | Sagacity Media Inc. | 11,936 | 3/31/2023 | Oregon Symphony | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | NAP | NAP | |||
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | NAP | NAP | |||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | Israel Discount Bank | 142,533 | 12/31/2040 | Bain & Company, Inc. | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Best Buy | 50,455 | 3/31/2029 | Life Engineering | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | RGN-St. Petersburg II, LLC | 15,296 | 4/30/2027 | Banker Lopez Gassler P.A. | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Reading Hospital | 53,000 | 1/31/2033 | NAP | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | New Mozart School of Music | 3,613 | 12/31/2029 | LaserAway | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | |||||
| 14.01 | Property | Foster Plaza | L.B. Foster Company | 43,627 | 4/30/2027 | Impaqt LLC | |||
| 14.02 | Property | Cherrington Corporate Center | Waste Management of PA, Inc. | 24,259 | 7/31/2028 | MS Consultants | |||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | NAP | NAP | |||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | NAP | NAP | |||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | OpSec Online LLC | 40,805 | 2/28/2025 | Axiom Fitness | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | |||||
| 18.01 | Property | 1000 Second Avenue | Housing Finance Commission | 26,440 | 6/30/2021 | Bader Martin, PS | |||
| 18.02 | Property | 2901 Third Avenue | Ben Bridge Jeweler, Inc. | 41,686 | 8/23/2022 | Code Fellows | |||
| 18.03 | Property | 3101 Western Avenue | Holmes Weddle & Barcott | 11,957 | 12/31/2026 | Floyd Pfleuger | |||
| 18.04 | Property | 300 Elliott Avenue West | Amdocs, Inc. | 27,159 | 7/31/2026 | Rec Room Inc. | |||
| 18.05 | Property | 3131 Elliott Avenue | Haley & Aldrich, Inc. | 26,386 | 9/29/2025 | Alphagraphics | |||
| 18.06 | Property | 2615 Fourth Avenue | Graham Lundberg & Peschel PS | 18,177 | 11/21/2023 | Axio Research Corporation | |||
| 18.07 | Property | 190 Queen Anne Avenue North | Zayo Group, LLC | 51 | MTM | NAP | |||
| 18.08 | Property | 200 First Avenue West | Susan Hall Properties | 4,972 | 3/14/2023 | Pacific Crest Real Estate, LLC | |||
| 18.09 | Property | 18 West Mercer Street | Susan Hall Properties | 3,582 | 3/14/2023 | Pavilion Construction | |||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Sierra Trading Post | 21,778 | 10/31/2026 | Marshalls | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Ralph Lauren | 38,638 | 6/30/2029 | Loro Piana USA | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | NAP | NAP | |||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Neptune Plumbing & Heating | 4,200 | 2/29/2028 | Health Plus Management | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | NAP | NAP | |||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Michael's | 21,510 | 2/28/2022 | Petco | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | NAP | NAP | |||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Virginia Urology Center, P.C. | 12,191 | 3/31/2027 | ComfortZone Camp, Inc. | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | NAP | NAP | |||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | General Mills | 55,000 | 4/30/2022 | Core Restoration (ServPro) | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Kitchen Art LLC | 48,425 | 7/14/2024 | SGS | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | NAP | NAP | |||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | NAP | NAP | |||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | NAP | NAP | |||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | NAP | NAP | |||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | UPS | 2,875 | 8/14/2026 | 7-Eleven | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Commonwealth Packaging Company, Inc. | 18,000 | 2/28/2031 | The Morning Sun Distributing Corp | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | NAP | NAP | |||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | |||||
| 37.01 | Property | Rent A Space South | NAP | NAP | |||||
| 37.02 | Property | Rent A Space East | NAP | NAP | |||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Towncare Dental Partnership, Inc. | 3,944 | 3/31/2026 | Neurological Testing Centers Of America, Inc. & Palm Rehabilitation Center, Inc. | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | NAP | NAP | |||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | NAP | NAP | |||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | NAP | NAP | |||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | NAP | NAP | |||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | NAP | NAP | |||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | NAP | NAP | |||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | NAP | NAP | |||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | NAP | NAP | |||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | NAP | NAP | |||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | NAP | NAP | |||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | |||||
| 49.01 | Property | Rome Hilliard | NAP | NAP | |||||
| 49.02 | Property | Betta Stor-It | NAP | NAP | |||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | NAP | NAP | |||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | NAP | NAP | |||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | NAP | NAP | |||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | NAP | NAP | |||
| Benchmark 2021-B23 Annex A | |||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 13,067 | 6/30/2028 | Tesla | 10,967 | 1/31/2028 | 12/18/2020 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 7,992 | 8/31/2024 | CBRE Management Office | 1,098 | 12/31/2039 | 10/21/2020 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 16,937 | 12/31/2026 | NAP | 12/21/2020 | |||
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 30,254 | 11/30/2027 | Morgan Stanley | 26,463 | 10/31/2024 | 1/8/2021 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | |||||||
| 5.01 | Property | MGM Grand | NAP | 2/11/2020 | |||||||
| 5.02 | Property | Mandalay Bay | NAP | 2/11/2020 | |||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 10,701 | 10/31/2023 | DCI - D'Amato, Conversano, Inc. | 7,981 | 8/31/2026 | 12/28/2020 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | NAP | 11/25/2020 | |||||
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | NAP | 12/7/2020 | |||||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 121,262 | 2/28/2030 | Insight Venture Management LLC | 93,998 | 2/28/2030 | 9/22/2020 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 43,145 | 6/1/2026 | Vista Outdoor | 35,194 | 5/31/2026 | 3/31/2020; 4/3/2020 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 15,296 | 6/30/2026 | Traub Liberman Straus & Shrews | 15,182 | 8/31/2022 | 12/3/2020 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | NAP | 11/25/2020 | |||||
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 2,300 | 8/31/2027 | NAP | 11/23/2020 | |||
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | |||||||
| 14.01 | Property | Foster Plaza | 24,489 | 5/31/2024 | CBS Radio, Inc | 23,661 | 1/31/2028 | 11/6/2020 | |||
| 14.02 | Property | Cherrington Corporate Center | 12,452 | 10/31/2027 | Kinect Energy - ODE Acq | 12,088 | 9/30/2024 | 11/6/2020 | |||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | NAP | 12/9/2020 | |||||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | NAP | 2/25/2020 | |||||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 37,699 | 3/31/2024 | Boise Co-Op | 25,036 | 11/30/2035 | 4/3/2020 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | |||||||
| 18.01 | Property | 1000 Second Avenue | 20,827 | 12/31/2027 | Windermere Solutions, LLC | 20,180 | 2/28/2025 | 10/21/2020 | |||
| 18.02 | Property | 2901 Third Avenue | 20,329 | 8/12/2026 | Sage Bionetworks | 16,703 | 6/24/2028 | 10/21/2020 | |||
| 18.03 | Property | 3101 Western Avenue | 11,952 | 10/31/2031 | Invitae Corporation | 11,533 | 5/30/2021 | 10/21/2020 | |||
| 18.04 | Property | 300 Elliott Avenue West | 14,648 | 1/31/2028 | Inside Source Washington, Inc | 14,425 | 8/18/2029 | 10/21/2020 | |||
| 18.05 | Property | 3131 Elliott Avenue | 21,962 | 7/24/2025 | Twisted Pair Solutions, Inc. | 19,246 | 9/30/2022 | 10/21/2020 | |||
| 18.06 | Property | 2615 Fourth Avenue | 16,377 | 8/31/2023 | Harris Group Inc. | 11,473 | 8/31/2023 | 10/21/2020 | |||
| 18.07 | Property | 190 Queen Anne Avenue North | NAP | 10/21/2020 | |||||||
| 18.08 | Property | 200 First Avenue West | 4,722 | 12/31/2024 | Jacobson Lawrence & Assoc PLLC | 4,079 | 6/30/2022 | 10/21/2020 | |||
| 18.09 | Property | 18 West Mercer Street | 977 | 2/23/2022 | Sharon Sanborn | 930 | 5/31/2024 | 10/21/2020 | |||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 20,800 | 5/31/2027 | Total Wine & More | 19,722 | 5/31/2026 | 4/3/2020 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 24,388 | 8/31/2025 | Sandler Capital | 17,200 | 6/30/2027 | 2/3/2020 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | NAP | 1/16/2020 | |||||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 4,000 | 4/30/2029 | Golden Tree | 3,300 | 10/31/2029 | 3/18/2020 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | NAP | 12/3/2020 | |||||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 17,567 | 1/31/2022 | Old Navy | 12,450 | 11/30/2021 | 4/3/2020 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | NAP | 11/10/2020 | |||||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 3,977 | 10/31/2026 | Circle Safety & Health Consultation | 2,600 | 5/31/2023 | 12/11/2020 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | NAP | 12/23/2020 | |||||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 48,000 | 9/30/2025 | SM Lawrence | 13,500 | 5/31/2021 | 10/26/2020 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 34,257 | 4/30/2026 | Chicago Display Marketing | 34,200 | 11/30/2022 | 9/3/2020 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | NAP | 11/30/2020 | |||||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | NAP | 12/2/2020 | |||||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | NAP | 11/3/2020 | |||||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | NAP | 11/17/2020 | |||||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 2,390 | 5/31/2022 | NAP | 12/28/2020 | |||
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 9,000 | 12/31/2025 | Grimco, Inc. | 9,000 | 12/31/2023 | 12/10/2020 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | NAP | 12/28/2020 | |||||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | |||||||
| 37.01 | Property | Rent A Space South | NAP | 12/2/2020 | |||||||
| 37.02 | Property | Rent A Space East | NAP | 12/3/2020 | |||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 3,910 | 9/30/2021 | Dolphin Pediatrics | 3,478 | 6/30/2024 | 12/1/2020 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | NAP | 12/7/2020 | |||||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | NAP | 12/16/2020 | |||||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | NAP | 10/13/2020 | |||||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | NAP | 11/6/2020 | |||||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | NAP | 12/23/2020 | |||||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | NAP | 11/19/2020 | |||||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | NAP | 12/7/2020 | |||||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | NAP | 12/2/2020 | |||||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | NAP | 11/19/2020 | |||||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | NAP | 11/13/2020 | |||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | |||||||
| 49.01 | Property | Rome Hilliard | NAP | 11/25/2020 | |||||||
| 49.02 | Property | Betta Stor-It | NAP | 12/10/2020 | |||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | NAP | 11/5/2020 | |||||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | NAP | 11/24/2020 | |||||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | NAP | 12/17/2020 | |||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | NAP | 11/26/2020 | |||||
| Benchmark 2021-B23 Annex A | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | No | NAP | 12/31/2020 | NAP | NAP | No | 0 | 237,646 | 0 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | No | NAP | 12/11/2020 | 12/11/2020 | 9% | No | 0 | 0 | 0 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | No | NAP | 12/18/2020 | 12/18/2020 | 10% | No | 382,011 | 95,503 | 0 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | No | NAP | 12/28/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | No | 0 | 0 | 0 | ||||||
| 5.01 | Property | MGM Grand | No | NAP | 2/11/2020 | NAP | NAP | No | ||||||
| 5.02 | Property | Mandalay Bay | No | NAP | 2/11/2020 | NAP | NAP | No | ||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | No | NAP | 12/28/2020 | 11/30/2020 | 16% | No | 0 | 0 | 0 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | No | NAP | 12/16/2020 | NAP | NAP | No | 0 | 0 | 37,317 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | No | NAP | 12/3/2020 | NAP | NAP | No | 34,479 | 34,479 | 20,899 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | No | NAP | 9/22/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | No | NAP | 3/31/2020 | 4/3/2020 | 6.0%; 7.0% | No | 0 | 0 | 0 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | No | NAP | 12/3/2020 | NAP | NAP | No | 204,346 | 51,087 | 168,469 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | No | NAP | 11/25/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | No | NAP | 11/19/2020 | 11/18/2020 | 5% | No | 0 | 81,707 | 0 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | No | 976,237 | 81,353 | 0 | ||||||
| 14.01 | Property | Foster Plaza | No | NAP | 11/6/2020 | NAP | NAP | No | ||||||
| 14.02 | Property | Cherrington Corporate Center | No | NAP | 11/9/2020 | NAP | NAP | No | ||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | No | NAP | 12/9/2020 | NAP | NAP | No | 200,355 | 40,017 | 4,041 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | No | NAP | 2/26/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | No | NAP | 3/31/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | No | 255,019 | 255,019 | 0 | ||||||
| 18.01 | Property | 1000 Second Avenue | No | NAP | 10/21/2020 | 10/21/2020 | 16% | No | ||||||
| 18.02 | Property | 2901 Third Avenue | No | NAP | 10/21/2020 | 10/21/2020 | 13% | No | ||||||
| 18.03 | Property | 3101 Western Avenue | No | NAP | 10/21/2020 | 10/21/2020 | 16% | No | ||||||
| 18.04 | Property | 300 Elliott Avenue West | No | NAP | 10/21/2020 | 10/21/2020 | 12% | No | ||||||
| 18.05 | Property | 3131 Elliott Avenue | No | NAP | 10/21/2020 | 10/21/2020 | 16% | No | ||||||
| 18.06 | Property | 2615 Fourth Avenue | No | NAP | 10/21/2020 | 10/21/2020 | 19% | No | ||||||
| 18.07 | Property | 190 Queen Anne Avenue North | No | NAP | 10/21/2020 | 10/21/2020 | 19% | No | ||||||
| 18.08 | Property | 200 First Avenue West | No | NAP | 10/21/2020 | 10/21/2020 | 19% | No | ||||||
| 18.09 | Property | 18 West Mercer Street | No | NAP | 10/21/2020 | 10/21/2020 | 12% | No | ||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | No | NAP | 3/31/2020 | 4/3/2020 | 9% | No | 0 | 0 | 0 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | No | NAP | 1/30/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | No | NAP | 1/16/2020 | NAP | NAP | No | 333,947 | 111,316 | 157,038 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | No | NAP | 3/18/2020 | NAP | NAP | No | 26,531 | 8,844 | 20,007 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | No | NAP | 12/1/2020 | NAP | NAP | No | 63,008 | 31,504 | 30,745 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | No | NAP | 3/31/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | No | NAP | 11/10/2020 | 11/10/2020 | 14% | No | 89,523 | 22,381 | 0 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | No | NAP | 12/9/2020 | NAP | NAP | No | 44,157 | 14,719 | 18,665 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | No | NAP | 12/23/2020 | NAP | NAP | No | 50,950 | 16,983 | 0 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | No | NAP | 10/26/2020 | NAP | NAP | No | 0 | 9,035 | 0 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | No | NAP | 9/3/2020 | NAP | NAP | No | 454,161 | 56,770 | 0 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | No | NAP | 11/30/2020 | NAP | NAP | No | 84,361 | 21,090 | 22,997 | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | No | NAP | 12/2/2020 | NAP | NAP | No | 63,984 | 31,992 | 3,049 | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | No | NAP | 11/4/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | No | NAP | 11/17/2020 | NAP | NAP | No | 0 | 8,685 | 59,956 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | No | NAP | 12/28/2020 | NAP | NAP | No | 45,023 | 15,008 | 2,377 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | No | NAP | 12/9/2020 | 12/10/2020 | 12% | No | 0 | 0 | 0 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | No | NAP | 12/28/2020 | NAP | NAP | No | 48,978 | 24,489 | 2,309 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | No | 110,681 | 15,812 | 0 | ||||||
| 37.01 | Property | Rent A Space South | No | NAP | 12/2/2020 | NAP | NAP | No | ||||||
| 37.02 | Property | Rent A Space East | No | NAP | 12/2/2020 | NAP | NAP | No | ||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | No | NAP | 12/1/2020 | NAP | NAP | No | 75,635 | 25,212 | 9,048 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | No | NAP | 12/8/2020 | NAP | NAP | No | 0 | 0 | 0 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | No | NAP | 12/16/2020 | 12/16/2020 | 12% | No | 0 | 11,382 | 15,555 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | No | NAP | 10/13/2020 | 10/13/2020 | 6.0%; 7.0%; 5.0% | No | 22,522 | 5,801 | 25,023 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | No | NAP | 11/6/2020 | NAP | NAP | No | 155,443 | 11,957 | 0 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | No | NAP | 12/24/2020 | NAP | NAP | No | 168,581 | 23,982 | 1,356 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | No | NAP | 11/19/2020 | NAP | NAP | No | 50,422 | 5,132 | 0 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | No | NAP | 12/7/2020 | NAP | NAP | No | 6,587 | 1,647 | 8,473 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | No | NAP | 12/1/2020 | NAP | NAP | No | 47,971 | 9,594 | 0 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | No | NAP | 11/19/2020 | NAP | NAP | No | 4,023 | 4,023 | 0 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | No | NAP | 11/12/2020 | NAP | NAP | No | 12,863 | 2,573 | 0 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | No | 12,158 | 12,158 | 5,164 | ||||||
| 49.01 | Property | Rome Hilliard | No | NAP | 11/25/2020 | NAP | NAP | No | ||||||
| 49.02 | Property | Betta Stor-It | No | NAP | 12/10/2020 | NAP | NAP | No | ||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | No | NAP | 11/5/2020 | NAP | NAP | No | 0 | 0 | 873 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | No | NAP | 11/23/2020 | NAP | NAP | No | 16,816 | 8,408 | 1,468 | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | No | NAP | 12/17/2020 | NAP | NAP | No | 0 | 1,232 | 0 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | No | NAP | 12/29/2020 | 12/29/2020 | 10% | No | 4,693 | 4,693 | 1,366 | |
| Benchmark 2021-B23 Annex A | |||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 0 | 0 | 3,735 | 0 | 0 | 18,675 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 0 | 0 | 0 | 0 | 6,650,000 | 0 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 0 | 0 | 0 | 0 | 0 | 0 | |
| 5.01 | Property | MGM Grand | |||||||||
| 5.02 | Property | Mandalay Bay | |||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 0 | 0 | 0 | 0 | 0 | 0 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 6,220 | 0 | 0 | 0 | 0 | 0 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 10,450 | 0 | 6,143 | 73,721 | 0 | 0 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 0 | 0 | 0 | 0 | 56,172,399 | 0 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 0 | 0 | 0 | 149,292 | 0 | 0 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 24,067 | 0 | 4,745 | 0 | 1,500,000 | 15,471 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 0 | 0 | 0 | 0 | 0 | 0 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 0 | 0 | 0 | 0 | 0 | 0 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 0 | 17,611 | 17,611 | 0 | 88,055 | 88,055 | |
| 14.01 | Property | Foster Plaza | |||||||||
| 14.02 | Property | Cherrington Corporate Center | |||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 4,041 | 0 | 0 | 50,000 | 0 | 0 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 0 | 1,875,692 | 0 | 0 | 0 | 0 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 0 | 0 | 0 | 126,288 | 0 | 0 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 0 | 0 | 33,989 | 0 | 0 | 203,932 | |
| 18.01 | Property | 1000 Second Avenue | |||||||||
| 18.02 | Property | 2901 Third Avenue | |||||||||
| 18.03 | Property | 3101 Western Avenue | |||||||||
| 18.04 | Property | 300 Elliott Avenue West | |||||||||
| 18.05 | Property | 3131 Elliott Avenue | |||||||||
| 18.06 | Property | 2615 Fourth Avenue | |||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | |||||||||
| 18.08 | Property | 200 First Avenue West | |||||||||
| 18.09 | Property | 18 West Mercer Street | |||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 0 | 0 | 0 | 33,846 | 0 | 0 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 0 | 0 | 0 | 170,012 | 0 | 0 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 31,408 | 0 | 0 | 0 | 0 | 0 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 6,669 | 0 | 1,204 | 0 | 0 | 0 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 15,373 | 0 | 7,500 | 0 | 0 | 11,250 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 0 | 0 | 0 | 44,340 | 0 | 0 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 0 | 0 | 1,602 | 0 | 0 | 0 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 3,111 | 0 | 3,257 | 195,425 | 0 | 13,843 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 0 | 0 | 188 | 0 | 0 | 0 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 0 | 0 | 2,513 | 100,000 | 350,000 | 0 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 0 | 0 | 1,693 | 40,621 | 0 | 10,752 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | 3,833 | 0 | 1,417 | 0 | 0 | 0 | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | 1,525 | 0 | 708 | 0 | 0 | 0 | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | 11,312 | 0 | 6,167 | 0 | 0 | 0 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 1,188 | 0 | 348 | 0 | 0 | 2,809 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 0 | 0 | 0 | 0 | 0 | 0 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 1,154 | 0 | 794 | 0 | 0 | 3,365 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 0 | 0 | 1,419 | 0 | 0 | 114 | |
| 37.01 | Property | Rent A Space South | |||||||||
| 37.02 | Property | Rent A Space East | |||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 4,524 | 0 | 1,042 | 62,540 | 75,000 | 3,909 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 0 | 0 | 0 | 62,500 | 0 | 0 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | 3,111 | 0 | 0 | 0 | 0 | 0 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 2,275 | 0 | 2,213 | 79,650 | 0 | 0 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 0 | 768,243 | 1,718 | 0 | 0 | 0 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 1,356 | 0 | 225 | 8,110 | 0 | 0 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 0 | 0 | 675 | 24,300 | 0 | 0 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 4,236 | 0 | 828 | 0 | 0 | 0 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 0 | 0 | 654 | 0 | 0 | 0 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 0 | 0 | 639 | 0 | 0 | 0 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 0 | 0 | 521 | 0 | 0 | 0 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 2,582 | 0 | 1,102 | 0 | 0 | 0 | |
| 49.01 | Property | Rome Hilliard | |||||||||
| 49.02 | Property | Betta Stor-It | |||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 291 | 0 | 0 | 0 | 0 | 0 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 734 | 0 | 1,322 | 0 | 0 | 2,916 | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 0 | 0 | 456 | 0 | 0 | 0 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 683 | 120,000 | 0 | 75,000 | 0 | 0 | |
| Benchmark 2021-B23 Annex A | |||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 6,650,000 | 0 | 0 | 768,881 | 0 | 0 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 0 | 0 | 0 | 0 | 0 | 0 | |
| 5.01 | Property | MGM Grand | |||||||||
| 5.02 | Property | Mandalay Bay | |||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 0 | 1,512,030 | 0 | 0 | 0 | 0 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 0 | 0 | 0 | 1,943,000 | 0 | 0 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 0 | 0 | 0 | 0 | 0 | 0 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 0 | 0 | 0 | 0 | 0 | 0 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 1,990,606 | 0 | 0 | 0 | 0 | 0 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 2,500,000 | 0 | 0 | 0 | 0 | 0 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 0 | 0 | 0 | 0 | 0 | 0 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 8,818,250 | 0 | 0 | 0 | 0 | 0 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 5,283,290 | 0 | 0 | 0 | 0 | 0 | |
| 14.01 | Property | Foster Plaza | |||||||||
| 14.02 | Property | Cherrington Corporate Center | |||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 500,000 | 0 | 0 | 0 | 0 | 0 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 0 | 8,831,707 | 0 | 0 | 0 | 0 | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 1,683,864 | 0 | 0 | 0 | 0 | 0 | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 0 | 0 | 0 | 337,524 | 0 | 0 | |
| 18.01 | Property | 1000 Second Avenue | |||||||||
| 18.02 | Property | 2901 Third Avenue | |||||||||
| 18.03 | Property | 3101 Western Avenue | |||||||||
| 18.04 | Property | 300 Elliott Avenue West | |||||||||
| 18.05 | Property | 3131 Elliott Avenue | |||||||||
| 18.06 | Property | 2615 Fourth Avenue | |||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | |||||||||
| 18.08 | Property | 200 First Avenue West | |||||||||
| 18.09 | Property | 18 West Mercer Street | |||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 451,286 | 0 | 0 | 0 | 0 | 0 | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 1,020,072 | 0 | 0 | 0 | 0 | 0 | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 0 | 2,311,667 | 0 | 35,000 | 0 | 0 | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 0 | 0 | 0 | 0 | 0 | 0 | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 0 | 49,916 | 0 | 24,704 | 0 | 0 | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 591,120 | 0 | 0 | 0 | 0 | 0 | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 0 | 0 | 0 | 0 | 0 | 0 | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 1,162,785 | 0 | 0 | 0 | 0 | 0 | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 0 | 0 | 0 | 0 | 0 | 0 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 350,000 | 0 | 0 | 0 | 0 | 0 | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 387,779 | 0 | 0 | 5,188 | 0 | 0 | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | 0 | 0 | 0 | 0 | 0 | 0 | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | 0 | 252,413 | 0 | 0 | 0 | 0 | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | 0 | 223,280 | 0 | 50,000 | 0 | 0 | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 168,545 | 240,625 | 0 | 0 | 0 | 0 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 400,000 | 0 | 0 | 0 | 0 | 0 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 201,885 | 0 | 0 | 0 | 0 | 0 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | |
| 37.01 | Property | Rent A Space South | |||||||||
| 37.02 | Property | Rent A Space East | |||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 225,000 | 0 | 0 | 3,000 | 0 | 0 | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 0 | 0 | 0 | 0 | 0 | 0 | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | 0 | 742,933 | 0 | 0 | 0 | 0 | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 0 | 65,000 | 0 | 5,340 | 0 | 0 | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 0 | 0 | 0 | 159,375 | 0 | 0 | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 0 | 0 | 0 | 0 | 0 | 0 | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 80,000 | 64,429 | 0 | 0 | 0 | 0 | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 0 | 0 | 0 | 2,500 | 0 | 0 | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 0 | 0 | 0 | 0 | 0 | 0 | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 0 | 88,137 | 0 | 0 | 0 | 0 | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 0 | 0 | 0 | 113,013 | 0 | 4,500 | |
| 49.01 | Property | Rome Hilliard | |||||||||
| 49.02 | Property | Betta Stor-It | |||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 0 | 0 | 0 | 0 | 0 | 0 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 0 | 0 | 0 | 0 | 0 | 0 | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 0 | 0 | 0 | 6,775 | 0 | 0 | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 0 | 0 | 0 | 4,063 | 0 | 0 | |
| Benchmark 2021-B23 Annex A | |||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 0 | 196,050 | 166,667 | Unfunded Obligations Reserve (Upfront: $196,050); Ground Lease Reserve (Monthly: $166,667) | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 0 | 9,568,123 | 0 | Unfunded Obligations Reserve | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 0 | 23,354,784 | 0 | Unfunded Obligations Reserve ($8,608,318.69); Holdback Reserve ($8,042,501); Gap and Free Rent Reserve ($6,703,964.15) | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 0 | 1,556,161 | 0 | Unfunded Obligations Reserve | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 0 | 0 | 0 | ||
| 5.01 | Property | MGM Grand | |||||||
| 5.02 | Property | Mandalay Bay | |||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 0 | 7,500,000 | 0 | Holdback Reserve | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 0 | 6,300,000 | 0 | Unfunded Obligations Reserve | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 0 | 0 | 0 | ||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 0 | 33,543,750 | 0 | Free Rent Reserve ($25,964,569.90); Lobby/Elevator Work Reserve ($5,970,240); Parking Rent Shortfall Reserve ($1,608,940) | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 0 | 4,206,133 | 0 | Gap Rent Reserve ($3,958,133); Key Money Reserve ($248,000) | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 0 | 416,776 | 0 | Unfunded Obligations Reserve ($227,234); Rent Concession Reserve ($189,542.29) | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 0 | 0 | 0 | ||
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 0 | 175,000 | 0 | Existing TI/LC Reserve | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 0 | 4,338,345 | 0 | Free Rent Reserve ($2,230,699); Outstanding TI/LC Reserve ($1,255,653); Outstanding CapEx Reserve ($851,992.82) | |
| 14.01 | Property | Foster Plaza | |||||||
| 14.02 | Property | Cherrington Corporate Center | |||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 0 | 0 | 0 | ||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 0 | 0 | 0 | ||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | 0 | 3,742,823 | 0 | Gap Rent Reserve | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | 0 | 7,728,100 | 0 | Delayed Draw Reserve ($3,900,807); Unfunded Obligations Reserve (Original Amount: $3,377,855, Additional Amount: $449,438.38) | |
| 18.01 | Property | 1000 Second Avenue | |||||||
| 18.02 | Property | 2901 Third Avenue | |||||||
| 18.03 | Property | 3101 Western Avenue | |||||||
| 18.04 | Property | 300 Elliott Avenue West | |||||||
| 18.05 | Property | 3131 Elliott Avenue | |||||||
| 18.06 | Property | 2615 Fourth Avenue | |||||||
| 18.07 | Property | 190 Queen Anne Avenue North | |||||||
| 18.08 | Property | 200 First Avenue West | |||||||
| 18.09 | Property | 18 West Mercer Street | |||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | 0 | 225,000 | 0 | Gap Rent Reserve | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 0 | 3,048,024 | 0 | TCO Renewal Reserve ($2,000,000); Unfunded Obligations Reserve ($1,048,024.18) | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | 0 | 0 | 0 | ||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | 0 | 11,307 | 0 | Free Rent Reserve | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | 0 | 0 | 0 | ||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | 0 | 330,566 | 0 | Gap Rent Reserve | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 0 | 0 | 0 | ||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | 0 | 48,150 | 0 | Unfunded Obligations Reserve | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 0 | 0 | 0 | ||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | 0 | 0 | 0 | ||
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | 0 | 0 | 0 | ||
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | 0 | 25,296 | 0 | Free Rent Reserve | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | 0 | 0 | 12,834 | Free Rent Reserve | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 0 | 0 | 0 | ||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | 0 | 0 | 0 | ||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 0 | 48,700 | 0 | Holdback Reserve | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 0 | 50,000 | 0 | Unfunded Obligations Reserve | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 0 | 0 | 0 | ||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | 0 | 0 | 0 | ||
| 37.01 | Property | Rent A Space South | |||||||
| 37.02 | Property | Rent A Space East | |||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 0 | 0 | 0 | ||
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | 0 | 425,000 | 0 | Unfunded Obligations Reserve | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | 0 | 0 | 0 | ||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | 0 | 0 | 0 | ||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 0 | 0 | 0 | ||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | 0 | 0 | 0 | ||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | 0 | 0 | 0 | ||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | 0 | 423,859 | 0 | Red Bull Renewal Reserve ($380,000); NEZ Tax Abatement Reserve ($43,859) | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | 0 | 0 | 0 | ||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 0 | 0 | 0 | ||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | 0 | 0 | 0 | ||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | 0 | 0 | 0 | ||
| 49.01 | Property | Rome Hilliard | |||||||
| 49.02 | Property | Betta Stor-It | |||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 0 | 0 | 0 | ||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 0 | 0 | 0 | ||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | 0 | 0 | 0 | ||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | 0 | 0 | 0 | ||
| Benchmark 2021-B23 Annex A | ||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 860 Washington GORP Property LLC | No | Gotham Office Realty Partnership LLC | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Millennium Strategic Venture LLC | No | None | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 360 Spear Property Owner, LLC | No | John R. Winther and John R. Winther, as Trustee of The John R. Winther Trust dated September 20, 2012 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 777 South Flagler Associates LLC | No | The Related Companies, Inc. | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | MGM Grand PropCo, LLC and Mandalay PropCo, LLC | No | BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP | |
| 5.01 | Property | MGM Grand | ||||||
| 5.02 | Property | Mandalay Bay | ||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 1547 CSR - Pittock Block, LLC | No | 1547 Data Center Real Estate Fund II, L.P. | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | Waterway 1 Property Corp. | No | Golden Eagle Group Inc. and GEG Investments LLC | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | CT Menomonee Falls LLC | No | The Bascom Group, LLC | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 1114 6th Avenue Owner LLC | No | BOP NYC OP LLC; Swig Investment Company, LLC | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Station Park CenterCal Owner, LLC and Station Park Hotel CenterCal Owner, LLC | No | None | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | First Central Tower, Limited Partnership | No | Lawrence Feldman, Paul Esajian and Nathaniel Merrill | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Knitting 1, LLC, Knitting 2, LLC and Knitting 3, LLC | No | Kawa Capital Partners LLC | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | KRE El Camino Real Owner LLC | No | KKR Real Estate Select Trust Inc. | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 200 Cherrington Associates, LLC, 300 Cherrington Associates, LLC, 400 Cherrington Associates, LLC, 500 Cherrington Associates, LLC, 600 Cherrington Associates, LLC, 625 Cherrington Associates, LLC, 700 Cherrington Associates, LLC, Foster 1 Associates, LLC, Foster 2 Associates, LLC, Foster 3 Associates, LLC, Foster 4 Associates, LLC, Foster 5 Associates, LLC, Foster 6 Associates, LLC, Foster 7 Associates, LLC and Foster 10 Associates, LLC | No | Aaron Stauber, Alan Ades, Daniel Stauber, Maurice Ades and Robert Ades | |
| 14.01 | Property | Foster Plaza | ||||||
| 14.02 | Property | Cherrington Corporate Center | ||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 10500 Woodlawn LLC | No | Marcos Martinez Gavica and Inversiones en Iberia US Holdings LLC | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | 8th & Demonbreun Hotel LP | No | Jacquelyn Soffer | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Meridian CenterCal Owner, LLC | No | None | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | Selig Holdings Company L.L.C. | No | Selig Family Holdings, LLC and Martin Selig | |
| 18.01 | Property | 1000 Second Avenue | ||||||
| 18.02 | Property | 2901 Third Avenue | ||||||
| 18.03 | Property | 3101 Western Avenue | ||||||
| 18.04 | Property | 300 Elliott Avenue West | ||||||
| 18.05 | Property | 3131 Elliott Avenue | ||||||
| 18.06 | Property | 2615 Fourth Avenue | ||||||
| 18.07 | Property | 190 Queen Anne Avenue North | ||||||
| 18.08 | Property | 200 First Avenue West | ||||||
| 18.09 | Property | 18 West Mercer Street | ||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Silverdale CenterCal Owner, LLC | No | None | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | 711 Fifth Ave Principal Owner LLC | No | None | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | Transformation 5701, LLC | No | Charles S. Givens and Snowmass Creek Capital, L.L.C. | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Neptune Group LLC | No | Samuel Shpelfogel | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | East Liberty Street Owner LLC | No | Haim Dabah | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | TVM CenterCal Owner, LLC | No | None | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | 211 East Ocean, LLC | No | David Y. Lee | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | TRP 6606 W Broad Opportunity Fund, LLC | No | Andrew Wiltshire and Jason Guillot | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 104 Delancey Street SM, LLC | No | Sina Mahfar and Sassan Mahfar | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Butler Drive Owner LLC | No | Jeffrey Greenberg | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Melrose Industrial Property, LLC | No | Kenneth Levy and Kenneth Levy, As Trustee of the Levy Family Trust Dated February 18, 1983, As Amended | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Riverside Group MN, LLC | No | Nicholas Walton | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Reda 104 LLC | No | Luciano Cassin and Julian Kiguel | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | 2300 Realty Management LLC | No | Sunny Uberoi | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Backlot Apartments, LLC | No | Mark Vengroff | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 1625 Flatbush LLC | No | Shmuel Kairy | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Trepte Industrial Park, Ltd. | No | Dana Trepte Porter and Ann Trepte Porter | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 206-20 Linden LLC | No | Shmuel Kairy | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Fultonbsh MVPA I, LLC and Fultonbsh USCPA I, LLC | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz | |
| 37.01 | Property | Rent A Space South | ||||||
| 37.02 | Property | Rent A Space East | ||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | 9900 Building LLC | No | Arturo Alvarez Demalde | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Legacy Bloomington LLC | No | Legacy Acquisitions, LLC and Legacy Investing Holdings, LLC | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | CRB Hotels LLC | No | CRB Hotels, Inc., Noah Property, LLC, Vanraj Vaghela, Jaivir Vaghela, Digvijay Vaghela and Mulraj Vagela | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Spring Glen Holdings DE LLC | No | Nibhai Hundal, Preet Hundal and Manroop Purewal | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | 4040 Tulane Avenue I, LLC | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Sentinel Tesla I Owner, LLC | No | Dennis Cisterna III and Fred Lewis | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Green Valley Hawthorne LLC | No | Michael C. Huntress | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | E&B Brewery Lofts SPV LLC | No | Nathan M. Pearson and Thomas C. Gasparini | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | M. Petrone of PA, L.P. and 4-Storage of PA, Inc. | No | Susan E. T. Petrone and Petrone Family Trust | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | 3805 S Smithfield LLC | No | Robert J. Kapp and Brian M. Maginnis | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | FultonBSH MBPA I, LLC | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | VWSS Rome, LLC and VWSS Betta, LLC | No | Wade Buxton, Jacob Vanderslice and Aaron Westphal | |
| 49.01 | Property | Rome Hilliard | ||||||
| 49.02 | Property | Betta Stor-It | ||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 6003 14th Street West Owner LLC | No | Ryan Morgan | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | 1515 Equity Drive, Inc. | No | James Ajlouny | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | FultonBSH LBWV I, LLC and FultonBSH WSSWV I, LLC | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | NBH Properties III, LLC and Tall Family II, LLC | No | Nabil Hilal and Samir Tall | |
| Benchmark 2021-B23 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Loan Purpose | Loan Amount (sources) ($) | Principal's New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Acquisition | 116,000,000 | 123,318,778 | 0 | 0 | 239,318,778 | 0 | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Acquisition | 132,000,000 | 95,168,385 | 0 | 0 | 227,168,385 | 0 | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | Acquisition | 105,000,000 | 6,447,300 | 80,000,000 | 0 | 191,447,300 | 0 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | Acquisition | 198,520,000 | 62,659,814 | 30,540,000 | 0 | 291,719,814 | 0 | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | Acquisition | 1,634,200,000 | 1,617,792,163 | 1,365,800,000 | 0 | 4,617,792,163 | 0 | |
| 5.01 | Property | MGM Grand | ||||||||||
| 5.02 | Property | Mandalay Bay | ||||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | Acquisition | 141,000,000 | 175,849,656 | 22,470,000 | 0 | 339,319,656 | 0 | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | Acquisition | 66,000,000 | 49,708,643 | 0 | 0 | 115,708,643 | 0 | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | Acquisition | 63,700,000 | 35,160,775 | 0 | 0 | 98,860,775 | 0 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | Refinance | 883,000,000 | 0 | 367,000,000 | 0 | 1,250,000,000 | 905,439,802 | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Recapitalization | 118,700,000 | 0 | 0 | 0 | 118,700,000 | 0 | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | Refinance | 47,500,000 | 3,198,917 | 0 | 0 | 50,698,917 | 47,700,000 | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Acquisition | 42,900,000 | 25,639,186 | 0 | 1,576,180 | 70,115,366 | 0 | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | Acquisition | 41,600,000 | 24,825,876 | 38,400,000 | 0 | 104,825,876 | 0 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | Refinance | 90,000,000 | 0 | 0 | 0 | 90,000,000 | 63,066,340 | |
| 14.01 | Property | Foster Plaza | ||||||||||
| 14.02 | Property | Cherrington Corporate Center | ||||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | Acquisition | 35,500,000 | 30,066,675 | 0 | 0 | 65,566,675 | 0 | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Refinance | |||||||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Recapitalization | |||||||
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | Refinance | |||||||
| 18.01 | Property | 1000 Second Avenue | ||||||||||
| 18.02 | Property | 2901 Third Avenue | ||||||||||
| 18.03 | Property | 3101 Western Avenue | ||||||||||
| 18.04 | Property | 300 Elliott Avenue West | ||||||||||
| 18.05 | Property | 3131 Elliott Avenue | ||||||||||
| 18.06 | Property | 2615 Fourth Avenue | ||||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | ||||||||||
| 18.08 | Property | 200 First Avenue West | ||||||||||
| 18.09 | Property | 18 West Mercer Street | ||||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Recapitalization | |||||||
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Refinance | |||||||
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | Refinance | |||||||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Refinance | |||||||
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | Acquisition | |||||||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Recapitalization | |||||||
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | Refinance | |||||||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Refinance | |||||||
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | Refinance | |||||||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Acquisition | |||||||
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Acquisition | |||||||
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Refinance | |||||||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Acquisition | |||||||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | Acquisition | |||||||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Refinance | |||||||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | Refinance | |||||||
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Refinance | |||||||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | Refinance | |||||||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Acquisition | |||||||
| 37.01 | Property | Rent A Space South | ||||||||||
| 37.02 | Property | Rent A Space East | ||||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Acquisition | |||||||
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Acquisition | |||||||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | Refinance | |||||||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Refinance | |||||||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Acquisition | |||||||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Acquisition | |||||||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Refinance | |||||||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | Acquisition | |||||||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | Refinance | |||||||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | Refinance | |||||||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Acquisition | |||||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | Acquisition | |||||||
| 49.01 | Property | Rome Hilliard | ||||||||||
| 49.02 | Property | Betta Stor-It | ||||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | Acquisition | |||||||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | Acquisition | |||||||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Acquisition | |||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | Acquisition | |||||||
| Benchmark 2021-B23 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | 232,000,000 | 7,122,728 | 196,050 | 0 | 0 | 239,318,778 | Hard | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | 217,000,000 | 600,262 | 9,568,123 | 0 | 0 | 227,168,385 | Hard | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 165,468,922 | 2,241,582 | 23,736,795 | 0 | 0 | 191,447,300 | Hard | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 281,850,000 | 894,772 | 8,975,042 | 0 | 0 | 291,719,814 | Hard | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 4,600,000,000 | 17,792,163 | 0 | 0 | 0 | 4,617,792,163 | Hard | |
| 5.01 | Property | MGM Grand | ||||||||||
| 5.02 | Property | Mandalay Bay | ||||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 326,000,000 | 4,307,626 | 9,012,030 | 0 | 0 | 339,319,656 | Hard | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | 107,000,000 | 428,326 | 8,280,317 | 0 | 0 | 115,708,643 | Hard | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 98,000,000 | 805,396 | 55,378 | 0 | 0 | 98,860,775 | Hard | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 0 | 14,879,035 | 89,716,149 | 239,965,013 | 0 | 1,250,000,000 | Hard | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | 0 | 1,087,775 | 4,206,133 | 113,406,092 | 0 | 118,700,000 | Hard | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | 0 | 709,325 | 2,289,592 | 0 | 0 | 50,698,917 | Hard | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | 68,376,964 | 1,450,352 | 0 | 0 | 288,050 | 70,115,366 | Hard | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 103,600,000 | 1,050,876 | 175,000 | 0 | 0 | 104,825,876 | Soft (Residential); Hard (Nonresidential) | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | 0 | 1,210,846 | 5,420,248 | 20,302,567 | 0 | 90,000,000 | Hard | |
| 14.01 | Property | Foster Plaza | ||||||||||
| 14.02 | Property | Cherrington Corporate Center | ||||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | 65,073,995 | 288,283 | 204,396 | 0 | 0 | 65,566,675 | Springing | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Hard | |||||||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Hard | |||||||
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | Hard | |||||||
| 18.01 | Property | 1000 Second Avenue | ||||||||||
| 18.02 | Property | 2901 Third Avenue | ||||||||||
| 18.03 | Property | 3101 Western Avenue | ||||||||||
| 18.04 | Property | 300 Elliott Avenue West | ||||||||||
| 18.05 | Property | 3131 Elliott Avenue | ||||||||||
| 18.06 | Property | 2615 Fourth Avenue | ||||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | ||||||||||
| 18.08 | Property | 200 First Avenue West | ||||||||||
| 18.09 | Property | 18 West Mercer Street | ||||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Hard | |||||||
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Hard | |||||||
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | Hard | |||||||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Springing | |||||||
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | Hard | |||||||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Hard | |||||||
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | Hard | |||||||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Hard | |||||||
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | Hard | |||||||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Springing | |||||||
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Springing | |||||||
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Springing | |||||||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Hard | |||||||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | Hard | |||||||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Soft | |||||||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | Springing | |||||||
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Springing | |||||||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | Springing | |||||||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Springing | |||||||
| 37.01 | Property | Rent A Space South | ||||||||||
| 37.02 | Property | Rent A Space East | ||||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Springing | |||||||
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Hard | |||||||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | Hard | |||||||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Springing | |||||||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Springing | |||||||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Hard | |||||||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Hard | |||||||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | Springing | |||||||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | Springing | |||||||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | Springing | |||||||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Springing | |||||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | Springing | |||||||
| 49.01 | Property | Rome Hilliard | ||||||||||
| 49.02 | Property | Betta Stor-It | ||||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | Hard | |||||||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | Hard | |||||||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Springing | |||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | Springing | |||||||
| Benchmark 2021-B23 Annex A | |||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management | Cash Management Triggers |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | In Place | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) Debt Yield is less than 8.0%, (iv) the occurrence of a Lease Sweep Period | |
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.8%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Microsoft 2024 Reserve Period | |
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | In Place | (i) the occurrence of an Event of Default, (ii) Mortgage DSCR is less than 1.40x or the Combined DSCR is less than 1.10x (unless the Collateral Cure Conditions are satisfied), (iii) the occurrence of a Mezzanine Loan Default, (iv) the occurrence of a Lease Sweep Period | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 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, (iv) the occurrence of a Mezzanine Loan Event of Default | |
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 2.50x, (iii) MGM/Mandalay Tenant Bankruptcy Event, (iv) OpCo Trigger Event, (v) ARD Failure Event | |
| 5.01 | Property | MGM Grand | |||||
| 5.02 | Property | Mandalay Bay | |||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x | |
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | Springing | (i) the occurrence of an Event of Default, (ii) Adjusted Net Cash Flow is less than 75% of Closing Date Adjusted Net Cash Flow, (iii) the occurrence of a Lease Sweep Period | |
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | 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 | |
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | Springing | (i) the occurrence of an Event of Default, (ii) Approved Mezzanine Loan Event of Default, (iii) Debt Yield is less than 6.00% | |
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 2.00x | |
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.25% | |
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00%; (iii) the occurrence of a Specified Tenant Trigger Period | |
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | Springing | (i) the occurrence of the Anticipated Repayment Date, (ii) the occurrence of an Event of Default, (iii) Debt Yield is less than 6.67% or Aggregate Debt Yield is less than 5.00%, (iv) the commencement of a Lease Sweep Period, (v) the commencement of a Mezzanine Loan Default, (vi) the commencement of a Grocer Sweep Period, (vii) the commencement of a Rent Abatement Sweep Period | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Manager or Sub-Manager, (iii) DSCR<1.40x, (iv) Major Tenant Trigger Event | |
| 14.01 | Property | Foster Plaza | |||||
| 14.02 | Property | Cherrington Corporate Center | |||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.75x, (iv) the occurrence of an Amazon Trigger Event, (v) the occurrence of Downgrade Trigger Event, (vi) the occurrence of a Maturity Trigger Event | |
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Springing | (i) the occurrence of an Event of Default, (ii) beginning on September 30, 2022, Debt Yield is less than 7.5% at the conclusion of any two consecutive fiscal quarters, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Debt Service Withdrawal | |
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 2.00x | |
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | In Place | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | |
| 18.01 | Property | 1000 Second Avenue | |||||
| 18.02 | Property | 2901 Third Avenue | |||||
| 18.03 | Property | 3101 Western Avenue | |||||
| 18.04 | Property | 300 Elliott Avenue West | |||||
| 18.05 | Property | 3131 Elliott Avenue | |||||
| 18.06 | Property | 2615 Fourth Avenue | |||||
| 18.07 | Property | 190 Queen Anne Avenue North | |||||
| 18.08 | Property | 200 First Avenue West | |||||
| 18.09 | Property | 18 West Mercer Street | |||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 2.00x | |
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of an Event of Default under any New Mezzanine Loan or Approved Mezzanine Loan, (iv) the occurrence of a Downgraded Tenant Sweep, (v) the occurrence of a Tenant Rollover Sweep, (vi) the occurrence of a TCO Renewal Failure | |
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.50%, (iii) the occurrence of a Franchise Agreement Trigger Period | |
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00% during any period which rent under the Touro Lease is being counted and 8.00% during any period which rent under the Touro Lease shall not be counted, (iii) the occurrence of a Specified Tenant Trigger Period | |
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period | |
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 2.00x | |
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Lease Sweep Period | |
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.70x, (iii) the occurrence of a Specified Tenant Trigger Period | |
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | 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 | |
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | |
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | |
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period | |
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.75% | |
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x, (iv) the occurrence of an Investors Bank Trigger Event, (v) the occurrence of a Downgrade Trigger Event | |
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Mezzanine Trigger Period, (iv) the commencement of a DS Reimbursement Period | |
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | 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 | |
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | 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 | |
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | 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 | |
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |
| 37.01 | Property | Rent A Space South | |||||
| 37.02 | Property | Rent A Space East | |||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | |
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | |
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | Springing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) from and after July 1, 2022, DSCR is less than 1.40x | |
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Mezzanine Trigger Period, (iv) the commencement of a DS Reimbursement Period | |
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the commencement of a Mezzanine Trigger Period, (iv) the commencement of a Lease Sweep Period | |
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Mezzanine Trigger Period, (iv) the commencement of a Lease Sweep Period, (v) the commencement of a DS Reimbursement Period | |
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Planned Condo Termination Failure | |
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Bankruptcy Action with respect to any Guarantor or Manager, (iv) the commencement of a DS Reimbursement Period | |
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |
| 49.01 | Property | Rome Hilliard | |||||
| 49.02 | Property | Betta Stor-It | |||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | 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 | |
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period | |
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | |
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.75%, (iii) the occurrence of a Specified Tenant Trigger Period | |
| Benchmark 2021-B23 Annex A | |||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Yes | 12/31/2120 | 2,000,000 | ||||
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | No | 27,000,000.00 | |||||
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | No | 55,000,000.00 | |||||
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | No | 123,520,000.00 | |||||
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | No | 1,559,200,000.00 | 1,365,800,000.00 | ||||
| 5.01 | Property | MGM Grand | No | ||||||||
| 5.02 | Property | Mandalay Bay | No | ||||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | No | 66,000,000.00 | 22,470,000.00 | ||||
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | No | ||||||
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | No | ||||||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | No | 823,000,000.00 | 367,000,000.00 | ||||
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | No | 8/11/2036 | 60,000,000.00 | ||||
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | No | ||||||
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | No | ||||||
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | No | 18,400,000.00 | |||||
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | No | 50,000,000.00 | |||||
| 14.01 | Property | Foster Plaza | No | ||||||||
| 14.02 | Property | Cherrington Corporate Center | No | ||||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | No | ||||||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Yes | 3/6/2030 | 1 | 7/1/2048 | 150,000,000.00 | ||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | No | 30,995,000.00 | |||||
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | No | 345,000,000.00 | |||||
| 18.01 | Property | 1000 Second Avenue | No | ||||||||
| 18.02 | Property | 2901 Third Avenue | No | ||||||||
| 18.03 | Property | 3101 Western Avenue | No | ||||||||
| 18.04 | Property | 300 Elliott Avenue West | No | ||||||||
| 18.05 | Property | 3131 Elliott Avenue | No | ||||||||
| 18.06 | Property | 2615 Fourth Avenue | No | ||||||||
| 18.07 | Property | 190 Queen Anne Avenue North | No | ||||||||
| 18.08 | Property | 200 First Avenue West | No | ||||||||
| 18.09 | Property | 18 West Mercer Street | No | ||||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | No | ||||||
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | No | 517,500,000.00 | |||||
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | No | 10/31/2031 | 40,000,000.00 | ||||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | No | ||||||
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | No | ||||||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | No | ||||||
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | No | ||||||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | No | ||||||
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | No | ||||||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | No | ||||||
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | No | ||||||
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | No | ||||||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | No | ||||||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | No | ||||||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | No | ||||||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | No | ||||||
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | No | ||||||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | No | ||||||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | No | ||||||
| 37.01 | Property | Rent A Space South | No | ||||||||
| 37.02 | Property | Rent A Space East | No | ||||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | No | ||||||
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | No | ||||||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | No | 4/25/2039 | |||||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | No | ||||||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | No | ||||||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | No | ||||||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | No | ||||||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | No | ||||||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | No | ||||||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | No | ||||||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | No | ||||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | No | ||||||
| 49.01 | Property | Rome Hilliard | No | ||||||||
| 49.02 | Property | Betta Stor-It | No | ||||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | No | ||||||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | No | ||||||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | No | ||||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | No | ||||||
| Benchmark 2021-B23 Annex A | ||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
| 1 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association and DBR Investments Co. Limited | 860 Washington | Yes | 1 | ||||
| 2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Corporate Park | Yes | 2 | ||||
| 3 | Loan | GACC | DBR Investments Co. Limited | 360 Spear | 2.7680625% | 25,000,000 | 7.40000% | Yes | 3 | |
| 4 | Loan | GSMC | Goldman Sachs Bank USA | Phillips Point | 30,540,000 | 7.00000% | Yes | 4 | ||
| 5 | Loan | CREFI, GACC | Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation | MGM Grand & Mandalay Bay | 3.55800% | Yes | 5 | |||
| 5.01 | Property | MGM Grand | Yes | 5.01 | ||||||
| 5.02 | Property | Mandalay Bay | Yes | 5.02 | ||||||
| 6 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Pittock Block | 5.85000% | Yes | 6 | |||
| 7 | Loan | GSMC | Goldman Sachs Bank USA | Waterway Plaza | Yes | 7 | ||||
| 8 | Loan | CREFI | Citi Real Estate Funding Inc. | Leonardo DRS Industrial | Yes | 8 | ||||
| 9 | Loan | JPMCB, GACC | JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited | The Grace Building | 2.69210% | Yes | 9 | |||
| 10 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Station Park & Station Park West | Yes | 10 | ||||
| 11 | Loan | CREFI | Citi Real Estate Funding Inc. | First Central Tower | Yes | 11 | ||||
| 12 | Loan | CREFI | Citi Real Estate Funding Inc. | Knitting Mills | Yes | 12 | ||||
| 13 | Loan | GACC | DBR Investments Co. Limited | First Republic Center | 4.00000% | 20,000,000 | 5.15000% | Yes | 13 | |
| 14 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Rugby Pittsburgh Portfolio | Yes | 14 | ||||
| 14.01 | Property | Foster Plaza | Yes | 14.01 | ||||||
| 14.02 | Property | Cherrington Corporate Center | Yes | 14.02 | ||||||
| 15 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Amazon Chicago-Pullman | Yes | 15 | ||||
| 16 | Loan | GSMC | Goldman Sachs Bank USA | JW Marriott Nashville | Yes | 16 | ||||
| 17 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Village at Meridian | Yes | 17 | ||||
| 18 | Loan | GSMC | Goldman Sachs Mortgage Company and Goldman Sachs Bank USA | Selig Office Portfolio | Yes | 18 | ||||
| 18.01 | Property | 1000 Second Avenue | Yes | 18.01 | ||||||
| 18.02 | Property | 2901 Third Avenue | Yes | 18.02 | ||||||
| 18.03 | Property | 3101 Western Avenue | Yes | 18.03 | ||||||
| 18.04 | Property | 300 Elliott Avenue West | Yes | 18.04 | ||||||
| 18.05 | Property | 3131 Elliott Avenue | Yes | 18.05 | ||||||
| 18.06 | Property | 2615 Fourth Avenue | Yes | 18.06 | ||||||
| 18.07 | Property | 190 Queen Anne Avenue North | Yes | 18.07 | ||||||
| 18.08 | Property | 200 First Avenue West | Yes | 18.08 | ||||||
| 18.09 | Property | 18 West Mercer Street | Yes | 18.09 | ||||||
| 19 | Loan | JPMCB | JPMorgan Chase Bank, National Association | The Trails at Silverdale | Yes | 19 | ||||
| 20 | Loan | GSMC | Goldman Sachs Bank USA and Bank of America, N.A. | 711 Fifth Avenue | Yes | 20 | ||||
| 21 | Loan | CREFI | Citi Real Estate Funding Inc. | Hotel ZaZa Houston Museum District | Yes | 21 | ||||
| 22 | Loan | CREFI | Citi Real Estate Funding Inc. | 360 Neptune Avenue | Yes | 22 | ||||
| 23 | Loan | CREFI | Citi Real Estate Funding Inc. | Central Missouri Distribution Center | Yes | 23 | ||||
| 24 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Treasure Valley Marketplace | Yes | 24 | ||||
| 25 | Loan | GACC | DBR Investments Co. Limited | 2601 Wilshire | Yes | 25 | ||||
| 26 | Loan | CREFI | Citi Real Estate Funding Inc. | Brookfield Place Richmond | Yes | 26 | ||||
| 27 | Loan | CREFI | Citi Real Estate Funding Inc. | 104 Delancey Street | Yes | 27 | ||||
| 28 | Loan | GSMC | Goldman Sachs Bank USA | 880 Butler Drive | Yes | 28 | ||||
| 29 | Loan | CREFI | Citi Real Estate Funding Inc. | 1400 North 25th Avenue | Yes | 29 | ||||
| 30 | Loan | CREFI | Citi Real Estate Funding Inc. | Luna Apartments | Yes | 30 | ||||
| 31 | Loan | CREFI | Citi Real Estate Funding Inc. | 63 West 104th Street | Yes | 31 | ||||
| 32 | Loan | JPMCB | JPMorgan Chase Bank, National Association | 2300 Route 33 | Yes | 32 | ||||
| 33 | Loan | GACC | DBR Investments Co. Limited | Backlot Apartments | Yes | 33 | ||||
| 34 | Loan | CREFI | Citi Real Estate Funding Inc. | 1623 Flatbush | Yes | 34 | ||||
| 35 | Loan | GSMC | Goldman Sachs Bank USA | Trepte Industrial Park | Yes | 35 | ||||
| 36 | Loan | CREFI | Citi Real Estate Funding Inc. | 206-20 Linden Boulevard | Yes | 36 | ||||
| 37 | Loan | CREFI | Citi Real Estate Funding Inc. | Rent A Space Portfolio | Yes | 37 | ||||
| 37.01 | Property | Rent A Space South | Yes | 37.01 | ||||||
| 37.02 | Property | Rent A Space East | Yes | 37.02 | ||||||
| 38 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre at Stirling & Palm | Yes | 38 | ||||
| 39 | Loan | GSMC | Goldman Sachs Bank USA | Baxter International Production Center | Yes | 39 | ||||
| 40 | Loan | JPMCB | JPMorgan Chase Bank, National Association | Holiday Inn & Suites Memphis/Germantown | Yes | 40 | ||||
| 41 | Loan | GACC | DBR Investments Co. Limited | Spring Glen Apartments | Yes | 41 | ||||
| 42 | Loan | CREFI | Citi Real Estate Funding Inc. | Fountainbleau Self Storage | Yes | 42 | ||||
| 43 | Loan | GACC | DBR Investments Co. Limited | Tesla Schaumberg | Yes | 43 | ||||
| 44 | Loan | GACC | DBR Investments Co. Limited | 211 Saw Mill | Yes | 44 | ||||
| 45 | Loan | CREFI | Citi Real Estate Funding Inc. | E&B Brewery Lofts | Yes | 45 | ||||
| 46 | Loan | CREFI | Citi Real Estate Funding Inc. | 4 Storage - Bristol | Yes | 46 | ||||
| 47 | Loan | GACC | DBR Investments Co. Limited | Excess Self Storage | Yes | 47 | ||||
| 48 | Loan | CREFI | Citi Real Estate Funding Inc. | Mechanicsburg Self Storage | Yes | 48 | ||||
| 49 | Loan | CREFI | Citi Real Estate Funding Inc. | VanWest Storage Portfolio | Yes | 49 | ||||
| 49.01 | Property | Rome Hilliard | Yes | 49.01 | ||||||
| 49.02 | Property | Betta Stor-It | Yes | 49.02 | ||||||
| 50 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Bradenton | Yes | 50 | ||||
| 51 | Loan | CREFI | Citi Real Estate Funding Inc. | Woodbridge Group HQ | Yes | 51 | ||||
| 52 | Loan | CREFI | Citi Real Estate Funding Inc. | Secure Store Self Storage | Yes | 52 | ||||
| 53 | Loan | CREFI | Citi Real Estate Funding Inc. | 30222 Esperanza | Yes | 53 | ||||
| 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 | $1,530,900,153 |
| Number of Mortgage Loans | 53 |
| Number of Mortgaged Properties | 65 |
| Average Cut-off Date Balance | $28,884,908.55 |
| Weighted Average Mortgage Rate | 3.21322% |
| Weighted Average Remaining Term to Maturity/ARD (months) | 112 |
| Weighted Average Remaining Amortization Term (months) | 360 |
| Weighted Average Cut-off Date LTV Ratio | 53.5% |
| Weighted Average Maturity Date/ARD LTV Ratio | 51.6% |
| Weighted Average UW NCF DSCR | 3.14x |
| Weighted Average Debt Yield on Underwritten NOI | 11.6% |
| % of Initial Pool Balance of Mortgage Loans that are Amortizing Balloon | 3.8% |
| % of Initial Pool Balance of Mortgage Loans that are Interest Only then Amortizing Balloon | 12.0% |
| % of Initial Pool Balance of Mortgage Loans that are Amortizing then Interest Only | 6.8% |
| % of Initial Pool Balance of Mortgage Loans that are Interest Only | 69.7% |
| % of Initial Pool Balance of Mortgage Loans that are Interest Only - ARD | 7.6% |
| % of Initial Pool Balance of Mortgaged Properties with Single Tenants | 16.9% |
| % of Initial Pool Balance of Mortgage Loans with Mezzanine Debt | 14.5% |
| % of Initial Pool Balance of Mortgage Loans with Subordinate Debt | 24.6% |
| COLLATERAL OVERVIEW | |||||
| Mortgage Loans by Loan Seller | |||||
| Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance | |
| Citi Real Estate Funding Inc. | 24 | 26 | 380,377,674 | 24.8% | |
| Goldman Sachs Mortgage Company | 9 | 17 | 378,805,015 | 24.7% | |
| JPMorgan Chase Bank, National Association | 9 | 10 | 316,395,105 | 20.7% | |
| German American Capital Corporation | 8 | 8 | 204,322,359 | 13.3% | |
| JPMorgan Chase Bank, National Association, German American Capital Corporation | 2 | 2 | 176,000,000 | 11.5% | |
| Citi Real Estate Funding Inc., German American Capital Corporation | 1 | 2 | 75,000,000 | 4.9% | |
| Total | 53 | 65 | 1,530,900,153 | 100.0% | |
| Top 10 Mortgage Loans | ||||||||
| Top 10 Mortgage Loans | Mortgage Loan Seller | Cut-off Date Balance ($) | % of Initial Pool Balance | Cut-off Date LTV | UW NOI DY | UW NCF DSCR (x) | General Property Type | |
| 860 Washington | JPMCB, GACC | 116,000,000 | 7.6% | 48.3% | 12.0% | 4.58 | Mixed Use | |
| Millennium Corporate Park | GSMC | 105,000,000 | 6.9% | 60.9% | 10.0% | 3.13 | Office | |
| 360 Spear | GACC | 104,726,660 | 6.8% | 40.3% | 13.1% | 2.13 | Office | |
| Phillips Point | GSMC | 75,000,000 | 4.9% | 68.7% | 9.7% | 2.78 | Office | |
| MGM Grand & Mandalay Bay | CREFI, GACC | 75,000,000 | 4.9% | 35.5% | 17.9% | 4.95 | Hospitality | |
| Pittock Block | JPMCB | 75,000,000 | 4.9% | 42.9% | 8.5% | 2.38 | Mixed Use | |
| Waterway Plaza | GSMC | 66,000,000 | 4.3% | 60.0% | 12.8% | 3.72 | Office | |
| Leonardo DRS Industrial | CREFI | 63,700,000 | 4.2% | 64.1% | 8.9% | 2.63 | Industrial | |
| The Grace Building | JPMCB, GACC | 60,000,000 | 3.9% | 41.1% | 11.8% | 4.25 | Office | |
| Station Park & Station Park West | JPMCB | 58,700,000 | 3.8% | 50.0% | 14.0% | 3.92 | Mixed Use |
| Property Types | |||||
| Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | ||
| Office | 24 | 662,175,585 | 43.3% | ||
| CBD | 14 | 339,626,660 | 22.2% | ||
| Suburban | 7 | 285,198,925 | 18.6% | ||
| Medical | 3 | 37,350,000 | 2.4% | ||
| Mixed Use | 8 | 357,950,000 | 23.4% | ||
| Office/Retail | 4 | 175,950,000 | 11.5% | ||
| Office/Retail/Data Center | 1 | 75,000,000 | 4.9% | ||
| Retail/Office/Hospitality | 1 | 58,700,000 | 3.8% | ||
| Office/Retail/Multifamily | 1 | 41,600,000 | 2.7% | ||
| Multifamily/Retail | 1 | 6,700,000 | 0.4% | ||
| Industrial | 10 | 184,059,189 | 12.0% | ||
| Warehouse/Distribution | 4 | 77,300,000 | 5.0% | ||
| Flex | 2 | 67,800,000 | 4.4% | ||
| Manufacturing | 3 | 26,479,174 | 1.7% | ||
| Warehouse | 1 | 12,480,015 | 0.8% | ||
| Hospitality | 5 | 137,906,080 | 9.0% | ||
| Full Service | 5 | 137,906,080 | 9.0% | ||
| Retail | 5 | 97,260,100 | 6.4% | ||
| Anchored | 3 | 86,060,100 | 5.6% | ||
| Other | 1 | 6,800,000 | 0.4% | ||
| Single Tenant Retail | 1 | 4,400,000 | 0.3% | ||
| Multifamily | 4 | 46,955,000 | 3.1% | ||
| Mid Rise | 2 | 27,250,000 | 1.8% | ||
| Garden | 2 | 19,705,000 | 1.3% | ||
| Self Storage | 9 | 44,594,199 | 2.9% | ||
| Total | 65 | 1,530,900,153 | 100.0% | ||
| Geographic Distribution | |||||
| Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | ||
| New York | 9 | 283,950,000 | 18.5% | ||
| California | 6 | 187,546,675 | 12.3% | ||
| Washington | 11 | 171,715,100 | 11.2% | ||
| Florida | 6 | 150,215,000 | 9.8% | ||
| Pennsylvania | 7 | 105,554,000 | 6.9% | ||
| Texas | 2 | 86,000,000 | 5.6% | ||
| Nevada | 2 | 75,000,000 | 4.9% | ||
| Oregon | 1 | 75,000,000 | 4.9% | ||
| Wisconsin | 1 | 63,700,000 | 4.2% | ||
| Utah | 1 | 58,700,000 | 3.8% | ||
| Tennessee | 3 | 58,131,080 | 3.8% | ||
| Illinois | 3 | 56,979,174 | 3.7% | ||
| Idaho | 2 | 53,445,000 | 3.5% | ||
| Missouri | 1 | 19,825,000 | 1.3% | ||
| Virginia | 1 | 18,070,000 | 1.2% | ||
| Minnesota | 1 | 14,000,000 | 0.9% | ||
| New Jersey | 1 | 13,228,925 | 0.9% | ||
| Michigan | 2 | 10,800,000 | 0.7% | ||
| Indiana | 1 | 8,500,000 | 0.6% | ||
| Louisiana | 1 | 6,849,500 | 0.4% | ||
| North Carolina | 1 | 6,440,699 | 0.4% | ||
| Ohio | 1 | 3,700,000 | 0.2% | ||
| West Virginia | 1 | 3,550,000 | 0.2% | ||
| 65 | 1,530,900,153 | 100.0% | |||
| Distribution of Amortization Types | |||||
| Amortization Type | Number of Mortgage Loans | Cut-off Date Balance ($) | % of Initial Pool Balance | ||
| Interest Only | 32 | 1,067,495,100 | 69.7% | ||
| Interest Only, Then Amortizing | 12 | 183,243,500 | 12.0% | ||
| Interest Only - ARD | 2 | 116,600,000 | 7.6% | ||
| Amortizing, Then Interest Only | 1 | 104,726,660 | 6.8% | ||
| Amortizing | 6 | 58,834,893 | 3.8% | ||
| 53 | 1,530,900,153 | 100.0% |