UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:

August 13, 2021 to September 13, 2021

Commission File Number of issuing entity: 333-207132-17

Central Index Key Number of issuing entity: 0001734103

Benchmark 2018-B3 Commercial Mortgage Trust

(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-207132

Central Index Key Number of depositor: 0001258361

Citigroup Commercial Mortgage Securities Inc.

(Exact name of depositor as specified in its charter)

German American Capital Corporation

(Central Index Key Number: 0001541294)

JPMorgan Chase Bank, National Association

(Central Index Key Number: 0000835271)

Citi Real Estate Funding Inc.

(Central Index Key Number: 0001701238)

(Exact names of sponsors as specified in their respective charters)

Richard Simpson (212) 816-5343

(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York

(State or other jurisdiction of incorporation or organization of the issuing entity)

82-5155939

82-5171433

82-7066608

(I.R.S. Employer Identification No.)

 

c/o Citibank, N.A.

388 Greenwich Street, 14th Floor

New York, New York

   10013
(Address of principal executive offices of the issuing entity)   (Zip Code)

(212) 816-5693

(Telephone number, including area code)

 

Title of class

   

Registered/reporting pursuant to

(check one)

   

Name of exchange

(If Section 12(b))

    

Section 12(b)

   

Section 12(g)

   

Section 15(d)

   

A-1

    ☐    ☐    ☒    Not Applicable

A-2

    ☐    ☐    ☒    Not Applicable

A-3

    ☐    ☐    ☒    Not Applicable

A-4

    ☐    ☐    ☒    Not Applicable

A-5

    ☐    ☐    ☒    Not Applicable

A-AB

    ☐    ☐    ☒    Not Applicable

X-A

    ☐    ☐    ☒    Not Applicable

X-B

    ☐    ☐    ☒    Not Applicable

A-S

    ☐    ☐    ☒    Not Applicable

B

    ☐    ☐    ☒    Not Applicable

C

    ☐    ☐    ☒    Not Applicable

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

PART I – DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021, a distribution was made to holders of the certificates issued by Benchmark 2018-B3 Commercial Mortgage Trust.

The distribution report is attached as Exhibit 99.1 to this Form 10-D.

No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the “Depositor”) and held by Benchmark 2018-B3 Commercial Mortgage Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.

The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (“Rule 15Ga-1”) on February 9, 2021. The CIK number of the Depositor is 0001258361.

German American Capital Corporation (“GACC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2021. The CIK number of GACC is 0001541294.

JPMorgan Chase Bank, National Association (“JPMorgan”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on August 2, 2021. The CIK number of JPMorgan is 0000835271.

Citi Real Estate Funding Inc. (“CREFI”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of CREFI is 0001701238.

Item 1A. Asset-Level Information.

See the Asset Data File and the asset related document filed as Exhibit 102 and Exhibit 103, respectively, to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein.

Item 1B. Asset Representations Reviewer and Investor Communication.

Not applicable

PART II – OTHER INFORMATION

Item 2. Legal Proceedings.

No information to report for the monthly distribution period covered by this distribution report on Form 10-D.

Item 3. Sales of Securities and Use of Proceeds.

None

Item 4. Defaults Upon Senior Securities.

None

Item 5. Submission of Matters to a Vote of Security Holders.

None

Item 6. Significant Obligors of Pool Assets.

With respect to the pool assets for Benchmark 2018-B3 Commercial Mortgage Trust, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.

Item 7. Change in Sponsor Interest in Securities.

None

Item 8. Significant Enhancement Provider Information.

None

Item 9. Other Information.

Midland Loan Services, a Division of PNC Bank, National Association, in its capacity as Master Servicer for Benchmark 2018-B3 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

 

Certifcate Account Balance

      

Prior Distribution Date:

   

08/12/2021

   

$103,587.89

Current Distribution Date:

   

09/13/2021

   

$940,433.60

*REO Account Balance

      

Prior Distribution Date:

   

08/12/2021

   

$0.00

Current Distribution Date:

   

09/13/2021

   

$0.00

*As provided by the Special Servicer

      

Citibank, N.A., in its capacity as Certificate Administrator for Benchmark 2018-B3 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

 

Distribution Account Balance

      

Prior Distribution Date:

   

08/12/2021

   

$1.62

Current Distribution Date:

   

09/13/2021

   

$1.63

Interest Reserve Account Balance

      

Prior Distribution Date:

   

08/12/2021

   

$0.00

Current Distribution Date:

   

09/13/2021

   

$0.00

Excess Interest Distribution Account Balance

      

Prior Distribution Date:

   

08/12/2021

   

$0.00

Current Distribution Date:

   

09/13/2021

   

$0.00

Excess Liquidation Proceeds Reserve Account Balance

      

Prior Distribution Date:

   

08/12/2021

   

$0.00

Current Distribution Date:

   

09/13/2021

   

$0.00

     

 

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Form 10-D:

(99.1): Monthly report distributed to holders of the certificates issued by Benchmark 2018-B3 Commercial Mortgage Trust, relating to the September 13, 2021 distribution.

(102): Asset Data File (filed as Exhibit 102 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein).

(103): Asset related document (filed as Exhibit 103 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately precedes the signature page hereof.

EXHIBIT INDEX

 

Exhibit Number    Description
Exhibit 99.1    Monthly report distributed to holders of the certificates issued by Benchmark 2018-B3 Commercial Mortgage Trust, relating to the September 13, 2021 distribution.
Exhibit 102    Asset Data File (filed as Exhibit 102 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein).
Exhibit 103    Asset related document (filed as Exhibit 103 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein).

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Citigroup Commercial Mortgage Securities Inc.
(Depositor)

/s/ Richard Simpson

Richard Simpson, President

Date: September 27, 2021

certstmt_10dccmt18bb32109.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3

 

CONTACT INFORMATION  
Depositor Citigroup Commercial Mortgage Securities Inc.
Master Servicer Midland Loan Services, a Division of PNC Bank N.A.
Trustee / Custodian Wilmington Trust, National Association
Special Servicer Midland Loan Services, a Division of PNC Bank N.A.
Certificate Administrator Citibank, N.A.
Asset Representations Park Bridge Lender Services LLC
Reviewer / Operating  
Advisor  

 

CONTENTS  
Distribution Summary 2
Distribution Summary (Factors) 3
Interest Distribution Detail 4
Principal Distribution Detail 5
Reconciliation Detail 6
Other Information 7
Stratification Detail 8
Mortgage Loan Detail 11
NOI Detail 13
Delinquency Loan Detail 15
Appraisal Reduction Detail 17
Loan Modification Detail 19
Specially Serviced Loan Detail 22
Unscheduled Principal Detail 25
Liquidated Loan Detail 27
CREFC Legends 29

 

Deal Contact: John Hannon Citibank, N.A.
  john.hannon@citi.com Agency and Trust
  Tel: (212) 816-5693 388 Greenwich Street, 14th Floor
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Distribution Summary
DISTRIBUTION IN DOLLARS  

 

        Prior   Pass-   Accrual                                   Current
    Original   Principal   Through   Day Count   Accrual   Interest   Principal   PPP and YM     Total   Deferred   Realized     Principal
Class   Balance   Balance   Rate   Fraction   Dates   Distributed   Distributed   Distributed     Distributed   Interest   Loss     Balance
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) (10)= (7 +8+9) (11 ) (12 ) (13)= (3-8+11-12)
 
A-1   25,000,000.00   6,567,758.35   2.851000 % 30/360   08/01 - 08/31   15,603.90   662,014.32   0.00     677,618.22   0.00   0.00     5,905,744.03
A-2   162,100,000.00   162,100,000.00   3.848000 % 30/360   08/01 - 08/31   519,800.67   0.00   0.00     519,800.67   0.00   0.00     162,100,000.00
A-3   66,600,000.00   66,600,000.00   3.746000 % 30/360   08/01 - 08/31   207,903.00   0.00   0.00     207,903.00   0.00   0.00     66,600,000.00
A-4   150,000,000.00   150,000,000.00   3.761000 % 30/360   08/01 - 08/31   470,125.00   0.00   0.00     470,125.00   0.00   0.00     150,000,000.00
A-5   315,076,000.00   315,076,000.00   4.025000 % 30/360   08/01 - 08/31   1,056,817.42   0.00   0.00     1,056,817.42   0.00   0.00     315,076,000.00
A-AB   46,000,000.00   46,000,000.00   3.965000 % 30/360   08/01 - 08/31   151,991.67   0.00   0.00     151,991.67   0.00   0.00     46,000,000.00
A-S   84,672,000.00   84,672,000.00   4.195000 % 30/360   08/01 - 08/31   295,999.20   0.00   0.00     295,999.20   0.00   0.00     84,672,000.00
B   49,164,000.00   49,164,000.00   4.295000 % 30/360   08/01 - 08/31   175,966.15   0.00   0.00     175,966.15   0.00   0.00     49,164,000.00
C   50,530,000.00   50,530,000.00   4.706987 % 30/360   08/01 - 08/31   198,203.37   0.00   0.00     198,203.37   0.00   0.00     50,530,000.00
D   36,800,000.00   36,800,000.00   3.206987 % 30/360   08/01 - 08/31   98,347.60   0.00   0.00     98,347.60   0.00   0.00     36,800,000.00
E-RR   21,924,000.00   21,924,000.00   4.706987 % 30/360   08/01 - 08/31   85,996.65   0.00   0.00     85,996.65   0.00   0.00     21,924,000.00
F-RR   12,291,000.00   12,291,000.00   4.706987 % 30/360   08/01 - 08/31   48,211.31   0.00   0.00     48,211.31   0.00   0.00     12,291,000.00
G-RR   12,291,000.00   12,291,000.00   4.706987 % 30/360   08/01 - 08/31   48,211.31   0.00   0.00     48,211.31   0.00   0.00     12,291,000.00
H-RR   15,022,000.00   15,022,000.00   4.706987 % 30/360   08/01 - 08/31   58,923.63   0.00   0.00     58,923.63   0.00   0.00     15,022,000.00
NR-RR   45,067,711.00   45,067,711.00   4.706987 % 30/360   08/01 - 08/31   175,763.57   0.00   0.00     175,763.57   0.00   0.00     45,067,711.00
S   0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
R   0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Totals   1,092,537,711.00   1,074,105,469.35               3,607,864.45   662,014.32   0.00     4,269,878.77   0.00   0.00     1,073,443,455.03
Notional Classes                                                
X-A   849,448,000.00   831,015,758.35   0.781804 % 30/360   08/01 - 08/31   541,409.41   0.00   0.00     541,409.41   0.00   0.00     830,353,744.03
X-B   49,164,000.00   49,164,000.00   0.411987 % 30/360   08/01 - 08/31   16,879.10   0.00   0.00     16,879.10   0.00   0.00     49,164,000.00
X-D   36,800,000.00   36,800,000.00   1.500000 % 30/360   08/01 - 08/31   46,000.00   0.00   0.00     46,000.00   0.00   0.00     36,800,000.00
Totals   935,412,000.00   916,979,758.35               604,288.51   0.00   0.00     604,288.51   0.00   0.00     916,317,744.03

 

Reports Available at sf.citidirect.com Page 2 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE  

 

          Prior                           Current
      Record   Principal   Interest   Principal   PPP and YM   Total   Deferred       Principal
Class CUSIP   Date   Balance   Distributed   Distributed   Distributed   Distributed   Interest   Realized Loss   Balance
        (3)/ (2) x 1000 (7)/ (2) x 1000 (8)/ (2) x 1000 (9)/ (2) x 1000 (10)/ (2) x 1000 (11)/ (2) x 1000 (12)/ (2) x 1000 (14)/ (2) x 1000
 
A-1 08161 BAU7 8/31/2021   262.710334   0.624156   26.480573   0.000000   27.104729   0.000000   0.000000   236.229761
A-2 08161 BAV5 8/31/2021   1,000.000000   3.206667   0.000000   0.000000   3.206667   0.000000   0.000000   1,000.000000
A-3 08161 BAW3 8/31/2021   1,000.000000   3.121667   0.000000   0.000000   3.121667   0.000000   0.000000   1,000.000000
A-4 08161 BAX1 8/31/2021   1,000.000000   3.134167   0.000000   0.000000   3.134167   0.000000   0.000000   1,000.000000
A-5 08161 BAY9 8/31/2021   1,000.000000   3.354167   0.000000   0.000000   3.354167   0.000000   0.000000   1,000.000000
A-AB 08161 BAZ6 8/31/2021   1,000.000000   3.304167   0.000000   0.000000   3.304167   0.000000   0.000000   1,000.000000
A-S 08161 BBA0 8/31/2021   1,000.000000   3.495833   0.000000   0.000000   3.495833   0.000000   0.000000   1,000.000000
B 08161 BBB8 8/31/2021   1,000.000000   3.579167   0.000000   0.000000   3.579167   0.000000   0.000000   1,000.000000
C 08161 BBC6 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
D 08161 BAA1 8/31/2021   1,000.000000   2.672489   0.000000   0.000000   2.672489   0.000000   0.000000   1,000.000000
  U0735BAA2 / 08161BAB9                                    
E-RR 08161 BAD5 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
F-RR 08161 BAF0 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
G-RR 08161 BAH6 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
H-RR 08161 BAK9 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
NR-RR 08161 BAM5 8/31/2021   1,000.000000   3.899989   0.000000   0.000000   3.899989   0.000000   0.000000   1,000.000000
S 08161 BAR4 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
R 08161 BAS2 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
X-A 08161 BBD4 8/31/2021   978.300918   0.637366   0.000000   0.000000   0.637366   0.000000   0.000000   977.521572
X-B 08161 BBE2 8/31/2021   1,000.000000   0.343322   0.000000   0.000000   0.343322   0.000000   0.000000   1,000.000000
X-D 08161 BAN3 8/31/2021   1,000.000000   1.250000   0.000000   0.000000   1.250000   0.000000   0.000000   1,000.000000
  U0735BAG9 / 08161BAP8                                    

 

Reports Available at sf.citidirect.com Page 3 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Interest Distribution Detail
DISTRIBUTION IN DOLLARS    

 

    Prior   Pass-   Accrual Optimal   Prior   Interest on   Non-Recov.                 Current
    Principal   Through   Day Accrued   Unpaid   Prior Unpaid   Interest     Interest Deferred   Interest     Unpaid
Class   Balance   Rate   Count Interest   Interest   Interest   Shortfall     Due Interest   Distributed     Interest
(1 ) (2 ) (3 ) Fraction (6 ) (7 ) (8 ) (9 ) (10)= (6)+(7)+(8)-(9) (11 ) (12 ) (13)= (10)-(11)-(12)
A-1   6,567,758.35   2.851000 % 30/360 15,603.90   0.00   0.00   0.00     15,603.90 0.00   15,603.90     0.00
A-2   162,100,000.00   3.848000 % 30/360 519,800.67   0.00   0.00   0.00     519,800.67 0.00   519,800.67     0.00
A-3   66,600,000.00   3.746000 % 30/360 207,903.00   0.00   0.00   0.00     207,903.00 0.00   207,903.00     0.00
A-4   150,000,000.00   3.761000 % 30/360 470,125.00   0.00   0.00   0.00     470,125.00 0.00   470,125.00     0.00
A-5   315,076,000.00   4.025000 % 30/360 1,056,817.42   0.00   0.00   0.00     1,056,817.42 0.00   1,056,817.42     0.00
A-AB   46,000,000.00   3.965000 % 30/360 151,991.67   0.00   0.00   0.00     151,991.67 0.00   151,991.67     0.00
A-S   84,672,000.00   4.195000 % 30/360 295,999.20   0.00   0.00   0.00     295,999.20 0.00   295,999.20     0.00
B   49,164,000.00   4.295000 % 30/360 175,966.15   0.00   0.00   0.00     175,966.15 0.00   175,966.15     0.00
C   50,530,000.00   4.706987 % 30/360 198,203.37   0.00   0.00   0.00     198,203.37 0.00   198,203.37     0.00
D   36,800,000.00   3.206987 % 30/360 98,347.60   0.00   0.00   0.00     98,347.60 0.00   98,347.60     0.00
E-RR   21,924,000.00   4.706987 % 30/360 85,996.65   0.00   0.00   0.00     85,996.65 0.00   85,996.65     0.00
F-RR   12,291,000.00   4.706987 % 30/360 48,211.31   0.00   0.00   0.00     48,211.31 0.00   48,211.31     0.00
G-RR   12,291,000.00   4.706987 % 30/360 48,211.31   0.00   0.00   0.00     48,211.31 0.00   48,211.31     0.00
H-RR   15,022,000.00   4.706987 % 30/360 58,923.63   0.00   0.00   0.00     58,923.63 0.00   58,923.63     0.00
NR-RR   45,067,711.00   4.706987 % 30/360 176,777.61   102,739.57   402.99   0.00     279,920.17 0.00   175,763.57     104,156.60
S   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
R   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals   1,074,105,469.35         3,608,878.49   102,739.57   402.99   0.00     3,712,021.05 0.00   3,607,864.45     104,156.60
Notional Classes                                            
X-A   831,015,758.35   0.781804 % 30/360 541,409.41   0.00   0.00   0.00     541,409.41 0.00   541,409.41     0.00
X-B   49,164,000.00   0.411987 % 30/360 16,879.10   0.00   0.00   0.00     16,879.10 0.00   16,879.10     0.00
X-D   36,800,000.00   1.500000 % 30/360 46,000.00   0.00   0.00   0.00     46,000.00 0.00   46,000.00     0.00
Totals   916,979,758.35         604,288.51   0.00   0.00   0.00     604,288.51 0.00   604,288.51     0.00

 

Reports Available at sf.citidirect.com Page 4 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Principal Distribution Detail
DISTRIBUTION IN DOLLARS    

 

        Prior   Scheduled   Unscheduled       Current   Current     Current   Cumulative   Original   Current   Original Current  
    Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal   Realized   Class   Class   Credit   Credit  
Class   Balance   Balance   Distribution   Distribution   Change   Losses   Recoveries     Balance   Losses   (%)   (%)   Support Support  
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-   (10 ) (11 ) (12 ) (13 ) (14 )
                                (7)+ (8 )                    
A-1   25,000,000.00   6,567,758.35   662,014.32   0.00   0.00   0.00   0.00     5,905,744.03   0.00   2.29 % 0.55 % 30.00 % 30.53 %
A-2   162,100,000.00   162,100,000.00   0.00   0.00   0.00   0.00   0.00     162,100,000.00   0.00   14.84 % 15.10 % 30.00 % 30.53 %
A-3   66,600,000.00   66,600,000.00   0.00   0.00   0.00   0.00   0.00     66,600,000.00   0.00   6.10 % 6.20 % 30.00 % 30.53 %
A-4   150,000,000.00   150,000,000.00   0.00   0.00   0.00   0.00   0.00     150,000,000.00   0.00   13.73 % 13.97 % 30.00 % 30.53 %
A-5   315,076,000.00   315,076,000.00   0.00   0.00   0.00   0.00   0.00     315,076,000.00   0.00   28.84 % 29.35 % 30.00 % 30.53 %
A-AB   46,000,000.00   46,000,000.00   0.00   0.00   0.00   0.00   0.00     46,000,000.00   0.00   4.21 % 4.29 % 30.00 % 30.53 %
A-S   84,672,000.00   84,672,000.00   0.00   0.00   0.00   0.00   0.00     84,672,000.00   0.00   7.75 % 7.89 % 22.25 % 22.65 %
B   49,164,000.00   49,164,000.00   0.00   0.00   0.00   0.00   0.00     49,164,000.00   0.00   4.50 % 4.58 % 17.75 % 18.07 %
C   50,530,000.00   50,530,000.00   0.00   0.00   0.00   0.00   0.00     50,530,000.00   0.00   4.63 % 4.71 % 13.13 % 13.36 %
D   36,800,000.00   36,800,000.00   0.00   0.00   0.00   0.00   0.00     36,800,000.00   0.00   3.37 % 3.43 % 9.76 % 9.93 %
E-RR   21,924,000.00   21,924,000.00   0.00   0.00   0.00   0.00   0.00     21,924,000.00   0.00   2.01 % 2.04 % 7.75 % 7.89 %
F-RR   12,291,000.00   12,291,000.00   0.00   0.00   0.00   0.00   0.00     12,291,000.00   0.00   1.12 % 1.15 % 6.63 % 6.74 %
G-RR   12,291,000.00   12,291,000.00   0.00   0.00   0.00   0.00   0.00     12,291,000.00   0.00   1.12 % 1.15 % 5.50 % 5.60 %
H-RR   15,022,000.00   15,022,000.00   0.00   0.00   0.00   0.00   0.00     15,022,000.00   0.00   1.37 % 1.40 % 4.13 % 4.20 %
NR-RR   45,067,711.00   45,067,711.00   0.00   0.00   0.00   0.00   0.00     45,067,711.00   0.00   4.13 % 4.20 % 0.00 % 0.00 %
R   0.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00   0.00   0.00 % 0.00 % 0.00 % 0.00 %
Totals   1,092,537,711.00   1,074,105,469.35   662,014.32   0.00   0.00   0.00   0.00     1,073,443,455.03   0.00   100.01 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 4,230,546.38  
Prepayment Interest Shortfall 0.00  
Interest Adjustments 0.00  
ASER Amount 0.00  
Realized Loss in Excess of Principal Balance 0.00  
Total Interest Funds Available:   4,230,546.38
Principal Funds Available    
Scheduled Principal 662,014.32  
Unscheduled Principal Collections 0.00  
Net Liquidation Proceeds 0.00  
Repurchased Principal 0.00  
Substitution Principal 0.00  
Other Principal 0.00  
Total Principal Funds Available:   662,014.32
Other Funds Available    
Yield Maintenance Charges 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Total Other Funds Available:   0.00
Total Funds Available   4,892,560.70

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 10,226.31  
Trustee/Certificate Administrator Fee 5,087.08  
Operating Advisor Fee 1,390.77  
Asset Representations Reviewer Ongoing Fee 212.74  
CREFC® Intellectual Property Royalty License Fee 462.51  
Total Scheduled Fees:   17,379.41
Additional Fees, Expenses, etc.    
Additional Servicing Fee 0.00  
Special Servicing Fee 904.84  
Work-out Fee 0.00  
Liquidation Fee 0.00  
Trust Fund Expenses 0.00  
Trust Advisor Expenses 0.00  
Reimbursement of Interest on Advances to the Servicer 109.17  
Borrower Reimbursable Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   1,014.01
Distributions    
Interest Distribution 4,212,152.96  
Principal Distribution 662,014.32  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   4,874,167.28
Total Funds Allocated   4,892,560.70

 

Reports Available at sf.citidirect.com Page 6 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Other Information

 

Interest Reserve Account Information    
Beginning Interest Reserve Account Balance 0.00  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Ending Interest Reserve Account Balance 0.00  
 
Excess Liquidation Proceeds Reserve Account Information    
Beginning Excess Liquidation Proceeds Reserve Account Balance 0.00  
Deposit to the Excess Liquidation Proceeds Reserve Account 0.00  
Withdrawal from the Excess Liquidation Proceeds Reserve Account 0.00  
Ending Excess Liquidation Proceeds Reserve Account Balance 0.00  
 
Collateral Information    
% of Cut-Off Principal Balance Outstanding 98.252302 %
 
Controlling Class Information    
The Controlling Class is Class NR-RR.    
The Controlling Class Representative is KKR Real Estate Credit Opportunity Partners Aggregator I L.P.    
 
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com Page 7 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Stratification Detail

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg     Wtd Avg
Balance Loans Balance Balance WAC WAM DSCR
 
1 to 5,000,000 8 29,912,180.16 2.79 5.0253 72 1.371497
5,000,001 to 10,000,000 9 71,941,446.82 6.70 4.6210 73 0.817001
10,000,001 to 15,000,000 5 65,742,611.73 6.12 4.5816 77 1.938017
15,000,001 to 20,000,000 6 100,672,898.88 9.38 5.1766 69 1.503887
20,000,001 to 25,000,000 4 96,506,312.06 8.99 4.9529 62 1.666390
25,000,001 to 30,000,000 8 233,491,340.02 21.75 4.4579 76 1.386764
30,000,001 to 35,000,000 4 133,883,000.00 12.47 4.6192 64 1.971472
35,000,001 to 40,000,000 1 39,177,997.00 3.65 4.8600 19 1.890000
40,000,001 to 45,000,000 3 132,793,994.92 12.37 4.2990 75 1.247978
45,000,001 to 50,000,000 1 47,321,673.44 4.41 4.3985 78 2.030000
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 1 60,000,000.00 5.59 3.8800 39 1.940000
60,000,001 to 65,000,000 1 62,000,000.00 5.78 4.2758 76 1.610000
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336
 
 
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

State
 
    # of Ending Sched % of Agg     Wtd Avg
State   Loans Balance Balance WAC WAM DSCR
 
Alabama   1 14,750,000.00 1.37 4.5160 78 1.600000
Arizona   1 45,000,000.00 4.19 3.5595 136 2.630000
California   9 201,721,892.08 18.79 4.4491 76 0.933737
Florida   3 45,424,828.64 4.23 5.2845 55 1.022306
Georgia   1 16,345,407.73 1.52 4.6900 78 1.690000
Illinois   3 15,140,724.43 1.41 4.8798 60 0.958447
Indiana   2 11,495,195.06 1.07 5.1825 78 1.156956
Massachusetts   4 75,000,000.00 6.99 4.4004 77 2.176000
Maryland   1 10,892,611.73 1.01 4.7750 76 1.990000
Michigan   2 66,400,428.49 6.19 4.6547 78 1.923688
Minnesota   3 43,539,378.51 4.06 4.7312 74 0.436073
Mississippi   1 4,102,265.19 0.38 5.1700 78 1.560000
North Carolina   2 66,100,000.00 6.16 4.6663 33 0.608669
New Jersey   1 30,000,000.00 2.79 4.1400 74 1.760000
Nevada   1 3,376,060.63 0.31 4.7850 78 2.280000
New York   3 89,803,829.91 8.37 4.5602 77 1.752707
Ohio   2 33,791,288.58 3.15 5.0410 78 1.737453
Oklahoma   1 3,461,809.57 0.32 5.2300 77 1.370000
Pennsylvania   1 28,500,000.00 2.66 4.5520 78 2.750000
Texas   1 24,953,987.45 2.32 4.8320 17 1.240000
Utah   1 6,934,255.33 0.65 5.1250 77 1.880000
Virginia   1 60,000,000.00 5.59 3.8800 39 1.940000
Various   6 176,709,491.70 16.46 4.8190 54 1.973376
  Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Reports Available at sf.citidirect.com Page 8 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Stratification Detail

 

Seasoning
 
  # of Ending Sched % of Agg     Wtd Avg
Seasoning Loans Balance Balance WAC WAM DSCR
 
12 Months or Less 1 45,000,000.00 4.19 3.5595 136 2.630000
13 to 24 Months 0 0.00 0.00 0.0000 0 0.000000
25 to 36 Months 0 0.00 0.00 0.0000 0 0.000000
37 to 48 Months 49 985,443,455.03 91.80 4.6220 68 1.581315
49 Months or Greater 1 43,000,000.00 4.01 4.5300 9 0.060000
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Property Type
 
Property   # of Ending Sched % of Agg     Wtd Avg
Type   Loans Balance Balance WAC WAM DSCR
 
Other   4 85,539,013.78 7.97 4.9028 77 2.068105
Multifamily   6 137,027,619.42 12.77 4.4857 50 1.791095
Retail   12 192,968,126.60 17.98 4.5811 76 1.604743
Warehouse   1 30,883,000.00 2.88 4.5900 19 1.910000
Office   13 340,521,610.19 31.72 4.4762 78 1.903087
Mixed Use   3 62,728,886.04 5.84 4.2461 77 2.208451
Lodging   10 212,320,634.05 19.78 4.7124 58 0.386989
Self Storage   2 11,454,564.95 1.07 5.1309 77 1.702417
  Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Debt Service Coverage Ratio
 
Debt Service # of Ending Sched % of Agg     Wtd Avg
Coverage Ratio Loans Balance Balance WAC WAM DSCR
 
1.250 or Less 14 261,834,433.51 24.39 4.6830 60 0.435370
1.251 to 1.500 8 90,649,500.36 8.44 4.9436 66 1.387654
1.501 to 1.750 7 146,321,598.42 13.63 4.6520 75 1.629526
1.751 to 2.000 9 269,536,358.76 25.11 4.4363 53 1.868865
2.001 to 2.250 7 165,125,503.35 15.38 4.5757 77 2.108716
2.251 to 2.500 4 66,476,060.63 6.19 4.7162 77 2.291824
2.501 to 2.750 2 73,500,000.00 6.85 3.9443 114 2.676531
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Loan Rate
 
Loan   # of Ending Sched % of Agg     Wtd Avg
Rate (%)   Loans Balance Balance WAC WAM DSCR
 
4.00 or Less   3 135,000,000.00 12.58 3.7776 80 2.201111
4.01 to 4.25   8 137,429,800.50 12.80 4.1304 76 0.961099
4.26 to 4.50   2 109,321,673.44 10.18 4.3289 77 1.791804
4.51 to 4.75   13 264,017,786.24 24.60 4.6213 59 1.401162
4.76 to 5.00   12 298,381,329.08 27.80 4.8659 65 1.649678
5.01 to 5.25   6 42,148,162.01 3.93 5.1978 78 1.180492
5.26 to 5.50   5 69,158,057.77 6.44 5.2689 74 1.693988
5.51 to 5.75   1 2,683,835.33 0.25 5.5300 18 1.460000
5.76 to 6.00   1 15,302,810.66 1.43 5.7875 19 1.380000
6.01 to 6.25   0 0.00 0.00 0.0000 0 0.000000
6.26 to 6.50   0 0.00 0.00 0.0000 0 0.000000
6.51 to 6.75   0 0.00 0.00 0.0000 0 0.000000
6.76 to 7.00   0 0.00 0.00 0.0000 0 0.000000
7.01 or Greater   0 0.00 0.00 0.0000 0 0.000000
  Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Reports Available at sf.citidirect.com Page 9 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Stratification Detail

 

Anticipated Remaining Term
 
Anticipated # of Ending Sched % of Agg     Wtd Avg
Remaining Term Loans Balance Balance WAC WAM DSCR
 
60 Months or Less 8 222,946,800.89 20.77 4.5763 23 1.433795
61 to 90 Months 42 805,496,654.14 75.04 4.6298 77 1.540933
91 Months or Greater 1 45,000,000.00 4.19 3.5595 136 2.630000
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Remaining Amortization Term
 
Remaining # of Ending Sched % of Agg     Wtd Avg
Amortization Term Loans Balance Balance WAC WAM DSCR
 
240 Months or Less 17 504,789,540.20 47.03 4.2911 68 1.779457
241 to 270 Months 3 55,101,781.05 5.13 4.8923 75 0.754938
271 to 300 Months 0 0.00 0.00 0.0000 0 0.000000
301 Months or Greater 31 513,552,133.78 47.84 4.8175 67 1.439730
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Reports Available at sf.citidirect.com Page 10 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
030314370 001 OF Los Angeles CA 228,280.75 0.00 4.27581 % 1/6/28 N 62,000,000.00 62,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314376 006 LO Pasadena CA 186,188.21 63,605.54 4.82011 % 1/6/28 N 44,857,600.46 44,793,994.92 9/6/21 N/A 0.00 0   0   0  
030314386 011 OF Various XX 164,157.29 47,161.96 4.86000 % 4/1/23 N 39,225,158.96 39,177,997.00 9/1/21 N/A 0.00 0   0   0  
030314388 013 N/A Various XX 138,983.36 0.00 4.89091 % 3/6/28 N 33,000,000.00 33,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314389 014 WH Various XX 122,065.06 0.00 4.59000 % 4/1/23 N 30,883,000.00 30,883,000.00 9/1/21 N/A 0.00 0   0   0  
030299595 018 MU Philadelphia PA 111,713.67 0.00 4.55200 % 3/6/28 N 28,500,000.00 28,500,000.00 9/6/21 N/A 0.00 0   0   0  
030314394 019 RT Orlando FL 117,802.01 32,165.98 4.98000 % 4/6/28 N 27,470,348.63 27,438,182.65 8/6/21 8/6/21 0.00 B   1   4  
030314395 020 MF Midland TX 103,958.04 30,588.60 4.83200 % 2/1/23 N 24,984,576.05 24,953,987.45 9/1/21 N/A 0.00 0   0   0  
030314396 021 OF Brooklyn NY 112,271.98 25,794.63 5.25100 % 2/1/28 N 24,829,624.54 24,803,829.91 9/1/21 N/A 0.00 0   0   0  
030314399 023 RT Asheville NC 97,867.00 0.00 4.92000 % 3/6/28 N 23,100,000.00 23,100,000.00 9/6/21 N/A 0.00 0   0   0  
030314400 024 MF Southgate MI 86,997.86 19,501.43 5.29000 % 3/6/28 N 19,098,256.48 19,078,755.05 8/6/21 N/A 0.00 B   0   0  
030314401 025 MF Brunswick OH 75,035.50 0.00 4.84100 % 3/6/28 N 18,000,000.00 18,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314402 026 RT Kennesaw GA 66,107.70 23,512.69 4.69000 % 3/6/28 N 16,368,920.42 16,345,407.73 9/6/21 N/A 0.00 0   0   0  
030314403 027 LO Sacramento CA 72,987.09 20,782.27 5.24000 % 3/6/28 N 16,175,419.13 16,154,636.86 9/6/21 N/A 0.00 0   0   8  
030314404 028 OF Hilliard OH 71,785.52 30,277.24 5.26900 % 3/6/28 N 15,821,565.82 15,791,288.58 9/6/21 N/A 0.00 0   0   0  
030314405 029 LO Hialeah Gardens FL 76,351.05 17,402.11 5.78750 % 4/1/23 N 15,320,212.77 15,302,810.66 9/1/21 N/A 0.00 0   0   0  
030314406 030 RT Birmingham AL 57,359.47 0.00 4.51600 % 3/1/28 N 14,750,000.00 14,750,000.00 9/1/21 N/A 0.00 0   0   0  
030299392 031 OF Brisbane CA 45,517.04 0.00 4.03500 % 1/6/28 N 13,100,000.00 13,100,000.00 9/6/21 N/A 0.00 0   0   0  
030299513 032 OF Berkeley CA 48,546.00 0.00 4.69800 % 2/6/28 N 12,000,000.00 12,000,000.00 8/6/21 N/A 0.00 B   0   0  
030299465 034 RT Sacramento CA 24,719.12 11,052.26 4.16000 % 2/6/28 N 6,900,498.86 6,889,446.60 9/6/21 N/A 0.00 0   0   0  
030299466 035 SS Park City UT 30,640.01 8,563.05 5.12500 % 2/6/28 N 6,942,818.38 6,934,255.33 9/6/21 N/A 0.00 0   0   0  
030314408 036 LO Indianapolis IN 31,324.65 7,266.31 5.21000 % 3/6/28 N 6,982,151.75 6,974,885.44 9/6/21 N/A 0.00 0   0   8  
030314409 037 RT Chicago IL 31,490.41 7,207.22 5.26000 % 2/6/25 N 6,952,377.67 6,945,170.45 9/6/21 N/A 0.00 0   0   0  
030314410 038 RT Chicago IL 20,671.09 31,882.18 4.22000 % 12/6/27 N 5,688,422.38 5,656,540.20 9/6/21 N/A 0.00 0   0   0  
030314411 039 SS Carmel IN 20,028.58 4,787.59 5.14000 % 3/6/28 N 4,525,097.21 4,520,309.62 9/6/21 N/A 0.00 0   0   0  
030314412 040 MU Minneapolis MN 16,921.74 6,254.95 4.64000 % 12/6/27 N 4,235,140.99 4,228,886.04 4/6/20 7/6/21 0.00 3   2   0  
030314413 041 MF Vicksburg MS 18,286.90 5,354.69 5.17000 % 3/6/28 N 4,107,619.88 4,102,265.19 9/6/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Mortgage Loan Detail

 

      Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan     Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR   (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
030314414 042   RT Lawton OK 15,610.91 4,499.33 5.23000 % 2/6/28 N 3,466,308.90 3,461,809.57 9/6/21 N/A 0.00 0   0   0  
030299562 043   RT Reno NV 13,926.77 3,881.04 4.78500 % 3/6/28 N 3,379,941.67 3,376,060.63 9/6/21 N/A 0.00 0   0   0  
030314415 044   RT Miami FL 12,792.60 2,588.56 5.53000 % 3/6/23 N 2,686,423.89 2,683,835.33 9/6/21 N/A 0.00 0   0   0  
030314416 045   N/A Chicago IL 11,624.36 3,218.86 5.31000 % 3/6/28 N 2,542,232.64 2,539,013.78 9/6/21 N/A 0.00 0   0   0  
030314371 2 A2 MF Alexandria VA 200,466.67 0.00 3.88000 % 12/1/24 N 60,000,000.00 60,000,000.00 9/1/21 N/A 0.00 0   0   0  
030314373 5 A2 LO San Francisco CA 100,353.45 45,390.28 4.14500 % 1/6/28 N 28,115,678.32 28,070,288.04 9/6/21 N/A 0.00 0   0   0  
030314374 5 A4 LO San Francisco CA 33,451.15 15,130.09 4.14500 % 1/6/28 N 9,371,892.92 9,356,762.83 9/6/21 N/A 0.00 0   0   0  
030314375 5 A5 LO San Francisco CA 33,451.15 15,130.09 4.14500 % 1/6/28 N 9,371,892.92 9,356,762.83 9/6/21 N/A 0.00 0   0   0  
030314378 8 A1 OF Lowell MA 122,295.00 0.00 4.73400 % 2/6/28 N 30,000,000.00 30,000,000.00 9/4/21 N/A 0.00 0   0   0  
030314379 8 A7 OF Lowell MA 40,765.00 0.00 4.73400 % 2/6/28 N 10,000,000.00 10,000,000.00 9/4/21 N/A 0.00 0   0   0  
030314383 9 A3 LO Charlotte NC 167,735.83 0.00 4.53000 % 6/1/22 N 43,000,000.00 43,000,000.00 9/1/21 N/A 0.00 0   0   0  
030314384 0 A3 LO Rochester MN 120,570.02 50,309.93 4.74100 % 11/6/27 N 29,533,179.26 29,482,869.33 9/6/21 N/A 0.00 0   0   0  
030314387 2 A2 RT New York NY 124,111.94 0.00 4.11800 % 2/1/28 N 35,000,000.00 35,000,000.00 9/1/21 N/A 0.00 0   0   0  
030299556 5 A2 OF New York NY 116,379.17 0.00 4.50500 % 3/6/28 N 30,000,000.00 30,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314393 7 A3 MU Newton MA 100,750.00 0.00 3.90000 % 1/1/28 N 30,000,000.00 30,000,000.00 9/1/21 N/A 0.00 0   0   0  
030314397 2 A1 OF Various XX 97,884.68 33,281.66 4.80000 % 3/6/28 N 23,681,776.36 23,648,494.70 9/6/21 N/A 0.00 0   0   0  
030314133 A12   N/A Various XX 147,379.17 0.00 4.89000 % 2/6/28 N 35,000,000.00 35,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314134 A13   N/A Various XX 63,162.50 0.00 4.89000 % 2/6/28 N 15,000,000.00 15,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314372 A31   RT Novi MI 179,485.22 65,947.28 4.39850 % 3/6/28 N 47,387,620.72 47,321,673.44 8/6/21 N/A 0.00 B   0   0  
030314380 A10   OF Lowell MA 20,382.50 0.00 4.73400 % 2/6/28 N 5,000,000.00 5,000,000.00 9/4/21 N/A 0.00 0   0   0  
030314385 A4 B LO Rochester MN 40,190.01 16,769.97 4.74100 % 11/6/27 N 9,844,393.11 9,827,623.14 9/6/21 N/A 0.00 0   0   0  
030314390 A2 B OF Jersey City NJ 106,950.00 0.00 4.14000 % 11/1/27 N 30,000,000.00 30,000,000.00 9/1/21 N/A 0.00 0   0   0  
030314407 A1 B MF Hyattsville MD 44,840.55 12,706.53 4.77500 % 1/1/28 N 10,905,318.26 10,892,611.73 9/1/21 N/A 0.00 0   0   0  
030314377 2 C1 OF Tempe AZ 137,930.63 0.00 3.55950 % 1/6/33 N 45,000,000.00 45,000,000.00 9/6/21 N/A 0.00 0   0   0  
Totals Count: 51   4,230,546.38 662,014.32         1,074,105,469.35 1,073,443,455.03     0.00            

 

Reports Available at sf.citidirect.com Page 12 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3

 

          NOI Detail        
 
    Property     Ending Preceding Most Most Recent Most Recent
Loan   Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR (1) City State Balance Year NOI NOI Start Date of End Date
030314370 001 OF Los Angeles CA 62,000,000.00 4,613,821.41 1,186,019.24 01/01/2021 03/31/2021
030314376 006 LO Pasadena CA 44,793,994.92 2,711,388.95 819,535.80 01/01/2021 03/31/2021
030314386 011 OF Various XX 39,177,997.00 4,869,690.12 610,058.26 Not Available Not Available
030314388 013 N/A Various XX 33,000,000.00 3,883,281.46 767,874.23 01/01/2021 03/31/2021
030314389 014 WH Various XX 30,883,000.00 3,322,537.04 3,265,705.19 01/01/2021 06/30/2021
030299595 018 MU Philadelphia PA 28,500,000.00 3,732,834.54 3,781,243.87 01/01/2021 06/30/2021
030314394 019 RT Orlando FL 27,438,182.65 1,653,236.84 1,584,812.24 01/01/2021 06/30/2021
030314395 020 MF Midland TX 24,953,987.45 2,813,718.06 521,463.41 01/01/2021 03/31/2021
030314396 021 OF Brooklyn NY 24,803,829.91 2,662,882.44 2,725,907.40 01/01/2021 06/30/2021
030314399 023 RT Asheville NC 23,100,000.00 1,997,846.00 1,997,846.00 Not Available Not Available
030314400 024 MF Southgate MI 19,078,755.05 1,832,456.57 1,803,858.12 Not Available Not Available
030314401 025 MF Brunswick OH 18,000,000.00 1,981,145.55 1,981,145.55 Not Available Not Available
030314402 026 RT Kennesaw GA 16,345,407.73 1,719,231.12 1,990,014.14 01/01/2021 06/30/2021
030314403 027 LO Sacramento CA 16,154,636.86 1,228,584.76 257,631.85 01/01/2021 03/31/2021
030314404 028 OF Hilliard OH 15,791,288.58 2,169,585.82 1,780,097.00 Not Available Not Available
030314405 029 LO Hialeah Gardens FL 15,302,810.66 954,673.38 1,796,524.21 07/01/2020 06/30/2021
030314406 030 RT Birmingham AL 14,750,000.00 1,133,657.72 1,133,657.72 Not Available Not Available
030299392 031 OF Brisbane CA 13,100,000.00 1,456,082.37 1,411,927.88 01/01/2021 06/30/2021
030299513 032 OF Berkeley CA 12,000,000.00 1,040,028.76 276,518.21 01/01/2021 03/31/2021
030299465 034 RT Sacramento CA 6,889,446.60 504,985.31 684,396.97 01/01/2021 06/30/2021
030299466 035 SS Park City UT 6,934,255.33 828,474.51 889,195.47 07/01/2020 06/30/2021
030314408 036 LO Indianapolis IN 6,974,885.44 52,623.55 473,595.64 01/01/2021 06/30/2021
030314409 037 RT Chicago IL 6,945,170.45 644,815.09 752,007.39 01/01/2021 06/30/2021
030314410 038 RT Chicago IL 5,656,540.20 931,595.00 0.00 Not Available Not Available
030314411 039 SS Carmel IN 4,520,309.62 359,509.58 346,544.39 Not Available Not Available
030314412 040 MU Minneapolis MN 4,228,886.04 361,144.44 -110,799.90 01/01/2021 06/30/2021
030314413 041 MF Vicksburg MS 4,102,265.19 482,848.83 482,848.83 Not Available Not Available

 

Reports Available at sf.citidirect.com Page 13 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    NOI Detail

 

        Property     Ending Preceding Most Most Recent Most Recent
Loan       Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR     (1) City State Balance Year NOI NOI Start Date of End Date
030314414 042     RT Lawton OK 3,461,809.57 336,610.56 336,610.56 01/01/2021 06/30/2021
030299562 043     RT Reno NV 3,376,060.63 419,333.75 481,710.68 01/01/2021 06/30/2021
030314415 044     RT Miami FL 2,683,835.33 274,212.66 261,053.76 01/01/2021 06/30/2021
030314416 045     N/A Chicago IL 2,539,013.78 200,129.00 198,873.11 01/01/2021 06/30/2021
030314371 2 A2   MF Alexandria VA 60,000,000.00 11,422,194.09 11,787,122.15 Not Available Not Available
030314373 5 A2   LO San Francisco CA 28,070,288.04 -2,473,725.00 -2,473,725.00 Not Available Not Available
030314374 5 A4   LO San Francisco CA 9,356,762.83 -2,473,725.00 -2,473,725.00 Not Available Not Available
030314375 5 A5   LO San Francisco CA 9,356,762.83 -2,473,725.00 -2,473,725.00 Not Available Not Available
030314378 8 A1   OF Lowell MA 30,000,000.00 18,609,712.00 17,628,846.94 07/01/2020 06/30/2021
030314379 8 A7   OF Lowell MA 10,000,000.00 18,609,712.00 17,628,846.94 07/01/2020 06/30/2021
030314383 9 A3   LO Charlotte NC 43,000,000.00 -134,825.08 722,461.60 01/01/2021 06/30/2021
030314384 0 A3   LO Rochester MN 29,482,869.33 16,656,088.29 1,827,900.00 Not Available Not Available
030314387 2 A2   RT New York NY 35,000,000.00 5,387,187.30 5,867,932.47 Not Available Not Available
030299556 5 A2   OF New York NY 30,000,000.00 5,250,007.84 5,250,007.84 Not Available Not Available
030314393 7 A3   MU Newton MA 30,000,000.00 9,670,490.40 9,639,871.08 01/01/2021 06/30/2021
030314397 2 A1   OF Various XX 23,648,494.70 5,426,343.00 5,426,343.00 Not Available Not Available
030314133 A12     N/A Various XX 35,000,000.00 28,539,818.96 27,736,830.95 01/01/2021 06/30/2021
030314134 A13     N/A Various XX 15,000,000.00 28,539,818.96 27,736,830.95 01/01/2021 06/30/2021
030314372 A31     RT Novi MI 47,321,673.44 20,710,679.22 24,475,166.83 Not Available Not Available
030314380 A10     OF Lowell MA 5,000,000.00 18,609,712.00 17,628,846.94 07/01/2020 06/30/2021
030314385 A4 B   LO Rochester MN 9,827,623.14 16,656,088.29 1,827,900.00 Not Available Not Available
030314390 A2 B   OF Jersey City NJ 30,000,000.00 10,333,903.87 10,333,903.87 Not Available Not Available
030314407 A1 B   MF Hyattsville MD 10,892,611.73 4,381,821.55 4,578,006.00 Not Available Not Available
030314377 2 C1   OF Tempe AZ 45,000,000.00 53,434,465.00 53,434,465.00 Not Available Not Available
Totals Count:   51       1,073,443,455.03 315,855,007.88 270,597,984.78    

 

Reports Available at sf.citidirect.com Page 14 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Delinquency Loan Detail

 

      Actual Paid Current P&I Total P&I Cumulative Other Expense Payment   Workout   Most Recent      
Loan   # of Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Number OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
030314394 019 <1 27,470,348.63 8/6/21 149,967.99 149,849.71 6.48 945.00 B   1   6/8/20      
030314400 024 <1 19,098,256.48 8/6/21 106,499.29 105,964.81 0.00 0.00 B   0          
030299513 032 <1 12,000,000.00 8/6/21 48,546.00 48,494.33 0.00 0.00 B   0          
030314412 040 3+ 4,336,705.80 4/6/20 23,176.69 360,014.97 12,729.01 136,522.54 3   2   6/11/20      
030314372 A31 <1 47,387,620.72 8/6/21 245,432.50 245,228.46 0.00 0.00 B   0          
Totals Count: 5 110,292,931.63   573,622.47 909,552.28 12,735.49 137,467.54                

 

Reports Available at sf.citidirect.com Page 15 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Delinquency Information

 

Distribution Less Than 1 Month       1 Month       2 Months       3 Months       4+ Months       Bankruptcy       Foreclosure       REO      
Date End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #  
 
09/13/2021 105,838,611.14   4   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,228,886.04   1   0.00   0  
  9.860 % 7.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.394 % 2.0 % 0.000 % 0.0 %
08/12/2021 74,857,969.35   2   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,235,140.99   1   0.00   0  
  6.969 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.394 % 2.0 % 0.000 % 0.0 %
07/12/2021 117,437,222.83   5   0.00   0   0.00   0   0.00   0   4,241,371.05   1   0.00   0   0.00   0   0.00   0  
  10.927 % 9.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.395 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
06/11/2021 2,691,975.82   1   0.00   0   0.00   0   0.00   0   31,786,183.96   2   0.00   0   0.00   0   0.00   0  
  0.250 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.956 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
05/12/2021 45,052,818.05   1   0.00   0   0.00   0   0.00   0   31,824,101.85   2   0.00   0   0.00   0   0.00   0  
  4.187 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.957 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
04/12/2021 47,661,393.89   1   0.00   0   0.00   0   0.00   0   31,866,209.05   2   0.00   0   0.00   0   0.00   0  
  4.426 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.959 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
03/12/2021 0.00   0   0.00   0   0.00   0   0.00   0   31,903,788.97   2   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.961 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
02/12/2021 0.00   0   16,309,900.51   1   0.00   0   27,679,417.32   1   4,274,877.16   1   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 1.513 % 2.0 % 0.000 % 0.0 % 2.567 % 2.0 % 0.396 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
01/12/2021 0.00   0   16,329,985.35   1   0.00   0   0.00   0   31,991,502.30   2   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 1.514 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.965 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
12/11/2020 0.00   0   0.00   0   16,349,979.97   1   0.00   0   32,028,553.01   2   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 1.515 % 2.0 % 0.000 % 0.0 % 2.967 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
11/13/2020 0.00   0   0.00   0   16,372,257.14   1   27,776,252.71   1   4,293,571.72   1   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 1.516 % 2.0 % 2.572 % 2.0 % 0.398 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
10/13/2020 64,461,994.09   2   0.00   0   0.00   0   27,806,975.12   1   4,299,569.24   1   0.00   0   0.00   0   0.00   0  
  5.966 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 2.573 % 2.0 % 0.398 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %

 

Reports Available at sf.citidirect.com Page 16 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Appraisal Reduction Detail

 

      Appraisal Appraisal Most Recent Cumulative
Loan Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
030314394 019 Dellagio Town Center 0.00 08/06/2021 0.00 0.00
030314412 040 The Stimson Building 0.00 07/06/2021 0.00 37,838.47
Totals 2   0.00   0.00 37,838.47

 

Reports Available at sf.citidirect.com Page 17 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
12/11/2020 030314394 019 Dellagio Town Center 0.00 12/07/2020 0.00 0.00
01/12/2021 030314394 019 Dellagio Town Center 0.00 01/06/2021 0.00 0.00
02/12/2021 030314394 019 Dellagio Town Center 0.00 02/08/2021 0.00 0.00
03/12/2021 030314394 019 Dellagio Town Center 0.00 03/08/2021 0.00 0.00
04/12/2021 030314394 019 Dellagio Town Center 0.00 04/06/2021 0.00 0.00
05/12/2021 030314394 019 Dellagio Town Center 0.00 05/06/2021 0.00 0.00
06/11/2021 030314394 019 Dellagio Town Center 0.00 06/07/2021 0.00 0.00
07/12/2021 030314394 019 Dellagio Town Center 0.00 07/06/2021 0.00 0.00
08/12/2021 030314394 019 Dellagio Town Center 0.00 08/06/2021 0.00 0.00
09/13/2021 030314394 019 Dellagio Town Center 0.00 08/06/2021 0.00 0.00
11/13/2020 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
12/11/2020 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
01/12/2021 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
02/12/2021 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
03/12/2021 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
11/13/2020 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.68 4,296.68
12/11/2020 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,158.07 12,612.83
01/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.67 16,909.50
02/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.68 21,206.68
03/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 3,880.87 25,087.05
04/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.68 29,383.73
05/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,158.07 33,541.80
06/11/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.67 37,838.47
07/12/2021 030314412 040 The Stimson Building 0.00 07/06/2021 0.00 37,838.47
08/12/2021 030314412 040 The Stimson Building 0.00 07/06/2021 0.00 37,838.47
09/13/2021 030314412 040 The Stimson Building 0.00 07/06/2021 0.00 37,838.47

 

Reports Available at sf.citidirect.com Page 18 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
030314394 019 Dellagio Town Center 6/23/21 4 Unused
030314403 027 Residence Inn Sacramento 10/6/20 8 Other
030314408 036 Courtyard Indy 4/7/21 8 Other
 
Totals 3        

 

Reports Available at sf.citidirect.com Page 19 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
08/12/2021 030314394 019 Dellagio Town Center 6/23/21 4 Unused
09/13/2021 030314394 019 Dellagio Town Center 6/23/21 4 Unused
06/12/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
07/10/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
08/12/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
09/14/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
10/13/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
11/13/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
12/11/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
01/12/2021 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
02/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
03/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
04/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
05/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
06/11/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
07/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
08/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
09/13/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
06/12/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
07/10/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
08/12/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
09/14/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
10/13/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
11/13/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
12/11/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
01/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other
02/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other

 

Reports Available at sf.citidirect.com Page 20 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
03/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other
04/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other
05/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other
06/11/2021 030314408 036 Courtyard Indy 4/7/21 8 Other
07/12/2021 030314408 036 Courtyard Indy 4/7/21 8 Other
08/12/2021 030314408 036 Courtyard Indy 4/7/21 8 Other
09/13/2021 030314408 036 Courtyard Indy 4/7/21 8 Other

 

Reports Available at sf.citidirect.com Page 21 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Specially Serviced Loan Detail

 

    Workout   Most Recent Most Recent        
Loan   Strategy   Inspection Specially Serviced Most Recent Most Recent Other REO  
Number OMCR (3 ) Date Transfer Date Valuation Date Value Property Value Comment from Special Servicer
030314394 019 1     6/8/20 7/29/20 35,000,000.00 0.00 See the loan supplemental file for comments.
030314412 040 2     6/11/20 5/4/21 7,400,000.00 0.00 See the loan supplemental file for comments.
Totals 2           42,400,000.00 0.00  

 

Reports Available at sf.citidirect.com Page 22 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Specially Serviced Loan Detail

 

      Special Workout   Special     Property           Net        
Distribution Loan   Serviced Strategy   Serviced Scheduled Actual Type     Interest   Note Operating     Maturity  
Date Number OMCR Trans Date (3 ) Loan to MS Balance Balance (1 ) State Rate   Date Income (NOI) DSCR   Date WART
9/13/21 030314394 019 6/8/20 1     27,438,182.65 27,470,348.63 12   FL 4.980 %   1,584,812.24 0.88 % 4/6/28 79
8/12/21 030314394 019 6/8/20 1     27,470,348.63 27,502,377.26 12   FL 4.980 %   1,584,812.24 0.88 % 4/6/28 80
7/12/21 030314394 019 6/8/20 1     27,502,377.26 27,538,062.29 12   FL 4.980 %   1,749,381.21 0.97 % 4/6/28 81
6/11/21 030314394 019 6/8/20 1     27,538,062.29 27,806,975.12 12   FL 4.980 %   -94,054.29 -0.21 % 4/6/28 82
5/12/21 030314394 019 6/8/20 1     27,569,801.78 27,806,975.12 12   FL 4.980 %   1,650,236.84 0.99 % 4/6/28 83
4/12/21 030314394 019 6/8/20 1     27,605,208.16 27,841,401.29 12   FL 4.980 %   1,650,236.84 0.99 % 4/6/28 84
3/12/21 030314394 019 6/8/20 1     27,636,660.94 27,841,401.29 12   FL 4.980 %   1,650,236.84 0.99 % 4/6/28 85
2/12/21 030314394 019 6/8/20 1     27,679,417.32 27,841,401.29 12   FL 4.980 %   1,650,236.84 0.99 % 4/6/28 86
1/12/21 030314394 019 6/8/20 1     27,710,553.22 27,936,192.54 12   FL 4.980 %   1,639,399.19 0.81 % 4/6/28 87
12/11/20 030314394 019 6/8/20 1     27,741,556.17 27,936,192.54 12   FL 4.980 %   1,300,286.07 0.81 % 4/6/28 88
11/13/20 030314394 019 6/8/20 1     27,776,252.71 27,936,192.54 12   FL 4.980 %   1,300,286.07 0.81 % 4/6/28 89
10/13/20 030314394 019 6/8/20 1     27,806,975.12 27,936,192.54 12   FL 4.980 %   2,566,529.98 1.82 % 4/6/28 90
9/14/20 030314394 019 6/8/20 1     27,841,401.29 27,936,192.54 12   FL 4.980 %   2,566,529.98 1.82 % 4/6/28 91
8/12/20 030314394 019 6/8/20 1     27,871,845.52 28,000,000.00 12   FL 4.980 %   2,566,529.98 1.82 % 4/6/28 92
7/10/20 030314394 019 6/8/20 98     27,902,159.75 28,000,000.00 12   FL 4.980 %   2,566,529.98 1.82 % 4/6/28 93
9/13/21 030314412 040 6/11/20 2     4,228,886.04 4,336,705.80 18   MN 4.640 %   -110,799.90 -0.40 % 12/6/27 75
8/12/21 030314412 040 6/11/20 2     4,235,140.99 4,336,705.80 18   MN 4.640 %   -110,799.90 -0.40 % 12/6/27 76
7/12/21 030314412 040 6/11/20 13     4,241,371.05 4,336,705.80 18   MN 4.640 %   167.42 1.90 % 12/6/27 77
6/11/21 030314412 040 6/11/20 13     4,248,121.67 4,336,705.80 18   MN 4.640 %   167.42 1.90 % 12/6/27 78
5/12/21 030314412 040 6/11/20 13     4,254,300.07 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 79
4/12/21 030314412 040 6/11/20 13     4,261,000.89 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 80
3/12/21 030314412 040 6/11/20 13     4,267,128.03 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 81
2/12/21 030314412 040 6/11/20 13     4,274,877.16 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 82
1/12/21 030314412 040 6/11/20 13     4,280,949.08 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 83
12/11/20 030314412 040 6/11/20 13     4,286,996.84 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 84
11/13/20 030314412 040 6/11/20 13     4,293,571.72 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 85

 

Reports Available at sf.citidirect.com Page 23 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021   Benchmark 2018-B3 Commercial Mortgage Trust          
Determination Date: 09/07/2021                      
        Commercial Mortgage Pass-Through Certificates          
          Series 2018-B3            
10/13/20 030314412 040 6/11/20 13 4,299,569.24 4,336,705.80 18 MN 4.640 % 527,418.96 1.90 % 12/6/27

 

                              86
9/14/20 030314412 040 6/11/20 13 4,306,095.69 4,336,705.80 18 MN 4.640 % 527,418.96 1.90 % 12/6/27 87
8/12/20 030314412 040 6/11/20 98 4,312,043.37 4,336,705.80 18 MN 4.640 % 527,418.96 1.90 % 12/6/27 88
7/10/20 030314412 040 6/11/20 98 4,317,967.38 4,336,705.80 18 MN 4.640 % 527,418.96 1.90 % 12/6/27 89

 

Reports Available at sf.citidirect.com Page 24 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Unscheduled Principal Detail

 

    Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Loan Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
There is no unscheduled principal activity for the current distribution period.
Totals                  

 

Reports Available at sf.citidirect.com Page 25 of 29 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust      
Determination Date: 09/07/2021              
        Commercial Mortgage Pass-Through Certificates      
            Series 2018-B3        
          Historical Unscheduled Principal Detail      
 
Distribution Loan   Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
6/12/18 030314372 A31   0 136.79 0.00   0.00 0.00 0.00
 
 
 
 
Reports Available at sf.citidirect.com     Page 26 of 29     © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021   Benchmark 2018-B3 Commercial Mortgage Trust        
Determination Date: 09/07/2021                      
      Commercial Mortgage Pass-Through Certificates        
          Series 2018-B3            
Liquidated Loan Detail
 
Loan Final Recovery Most Recent Most Recent Actual Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal   Losses Seller (Y/N)
There is no liquidated loan activity for the current distribution period.
Totals                        
 
 
 
 
Reports Available at sf.citidirect.com       Page 27 of 29     © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust        
Determination Date: 09/07/2021                    
Commercial Mortgage Pass-Through Certificates
Series 2018-B3
Historical Liquidated Loan Detail
 
Distribution Loan   Final Recovery Most Recent Most Recent Actual Gross Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Date Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Loss Seller (Y/N)
There is no historical liquidated loan activity.
 
 
 
 
Reports Available at sf.citidirect.com       Page 28 of 29       © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust      
Determination Date: 09/07/2021            
        Commercial Mortgage Pass-Through Certificates      
 
            Series 2018-B3      
 
 
            CREFC® Legends      
 
(1) Property Type   (3) Workout Strategy (5) Liquidation / Prepayment Type
 
MF = Multifamily   1 . Modification 1 . Partial Liquidation (Curtailment)
RT = Retail   2 . Foreclosure 2 . Payoff Prior To Maturity
HC = HealthCare   3 . Bankruptcy 3 . Disposition / Liquidation
IN = Industrial   4 . Extension 4 . Repurchase / Substitution
WH = Warehouse   5 . Note Sale 5 . Full Payoff At Maturity
MH = Mobile Home Park   6 . DPO 6 . DPO
OF = Office   7 . REO 7 . Liquidation prior to 7/1/2006
MU = Mixed Use   8 . Resolved 8 . Payoff With Penalty
LO = Lodging   9 . Pending Return to Master Servicer 9 . Payoff With Yield Maintenance
SS = Self Storage   10. Deed In Lieu of Foreclosure 10. Curtailment With Penalty
OT = Other   11. Full Payoff 11. Curtailment With Yield Maintenance
SE = Securities   12. Reps and Warranties      
CH = Cooperative Housing 13. Other or TBD      
N/A = Not Available   98. Not Provided By Servicer      
 
 
(2) Payment Status (4) Modification Type      
 
A.   In Grace Period   1 . Maturity Date Extension      
B.   Late, but less than 30 Days 2 . Amortization Change      
0 . Current   3 . Principal Write-Off      
1 . 30-59 Days Delinquent 4 . Blank (formerly Combination)      
2 . 60-89 Days Delinquent 5 . Temporary Rate Reduction      
3 . 90-120 Days Delinquent 6 . Capitalization of Interest      
4 . Performing Matured Balloon 7 . Capitalization of Taxes      
5 . Non Performing Matured Balloon 8 . Other      
6. 121+ Days Delinquent 9 . Combination      
 
 
 
 
Reports Available at sf.citidirect.com     Page 29 of 29     © Copyright 2021 Citigroup

 

(null) 


	
		Prospectus Loan ID
		1
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		12-20-2017
		62000000.00000000
		120
		01-06-2028
		0
		.04275810
		.04275810
		3
		1
		120
		02-06-2018
		true
		1
		WL
		3
		228280.75000000
		62000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			6420 Wilshire
			6420 Wilshire Boulevard
			Los Angeles
			CA
			90048
			Los Angeles
			OF
			204035
			204035
			1972
			2010
			96000000.00000000
			MAI
			11-15-2017
			96000000.00000000
			11-15-2017
			MAI
			.92000000
			6
			05-06-2020
			N
			Ranker, Inc
			24262
			09-30-2030
			Stun Creative LLC
			19326
			12-31-2027
			Early Sullivan Wright Gizer & McRae LLP
			16335
			12-31-2029
			11-30-2017
			01-01-2021
			03-31-2021
			8956316.57000000
			1795518.87000000
			3221848.88000000
			609499.63000000
			5734467.70000000
			1186019.24000000
			5324116.73000000
			1083431.49000000
			UW
			CREFC
			671955.40000000
			2.13000000
			1.76500000
			1.98000000
			1.61240000
			F
			12-31-2020
		
		false
		false
		62000000.00000000
		228280.75000000
		.04275810
		.00012550
		228280.75000000
		.00000000
		.00000000
		62000000.00000000
		62000000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		11-30-2017
		60000000.00000000
		84
		12-01-2024
		0
		.03880000
		.03880000
		3
		1
		84
		01-01-2018
		true
		1
		PP
		3
		200466.67000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-30-2024
		.00000000
		.00000000
		
			EOS 21
			140 South Van Dorn Street
			Alexandria
			VA
			22304
			Alexandria (city)
			MF
			1180
			1180
			1963
			2012
			231400000.00000000
			MAI
			11-21-2017
			231400000.00000000
			11-21-2017
			MAI
			.97000000
			6
			05-01-2020
			N
			12-31-2017
			20888540.00000000
			9582304.00000000
			11306236.00000000
			11008876.00000000
			UW
			CREFC
			1.92000000
			1.87000000
			F
		
		false
		false
		60000000.00000000
		200466.67000000
		.03880000
		.00017550
		200466.67000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-06-2018
		50000000.00000000
		120
		02-06-2028
		360
		.04890000
		.04890000
		3
		1
		60
		03-06-2018
		true
		1
		PP
		5
		210541.67000000
		50000000.00000000
		1
		24
		24
		0
		true
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			Aliso Viejo Commerce Center
			27782-27832 Aliso Creek Road
			Aliso Viejo
			CA
			92656
			Orange
			RT
			65107
			65107
			1989
			39500000.00000000
			MAI
			12-08-2017
			39500000.00000000
			12-08-2017
			MAI
			.90000000
			.83380000
			6
			05-06-2020
			N
			TONY PEPPERONI PIZZERIA
			5518
			10-31-2025
			S. MOLL AND S T MOLL INC
			5280
			12-31-2029
			BIG O TIRES, LLC
			3925
			07-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			2464353.00000000
			2542692.00000000
			481250.00000000
			539495.68000000
			1983103.00000000
			2003196.32000000
			1896599.32000000
			1916692.32000000
			CREFC
			1376406.26000000
			1.45540000
			1.39250000
			F
			06-30-2021
		
		
			Transpark Commerce Center - Office
			2910-2990 Inland Empire Blvd.
			Ontario
			CA
			91764
			San Bernardino
			OF
			203121
			204099
			1984
			35300000.00000000
			MAI
			11-30-2017
			35300000.00000000
			11-30-2017
			MAI
			.74000000
			.96880000
			6
			05-06-2020
			N
			COUNTRY OF SAN BERNARDINO
			34469
			09-30-2024
			FCA US, LLC
			27965
			07-31-2028
			FARMERS INSURANCE
			18743
			11-30-2025
			10-31-2017
			01-01-2021
			06-30-2021
			3372820.00000000
			4702928.00000000
			1268714.00000000
			1400245.12000000
			2104106.00000000
			3302682.88000000
			1975390.18000000
			3173966.88000000
			CREFC
			1246580.20000000
			2.64940000
			2.54610000
			F
			06-30-2021
		
		
			Wimbeldon (Jasmine)
			12276-12550 Hesperia Road
			Victorville
			CA
			92395
			San Bernardino
			MU
			125676
			123948
			1987
			30700000.00000000
			MAI
			11-29-2017
			30700000.00000000
			11-29-2017
			MAI
			.95000000
			.95650000
			6
			05-06-2020
			N
			High Desert Medical Corp.
			45331
			01-31-2027
			Desert Valley Medical Group
			14636
			06-30-2021
			St. Joseph Heritage Healthcare
			13610
			01-31-2030
			10-31-2017
			01-01-2021
			06-30-2021
			2804638.00000000
			3250716.00000000
			504979.00000000
			672290.64000000
			2299660.00000000
			2578425.36000000
			2138157.76000000
			2416924.36000000
			CREFC
			1102157.04000000
			2.33940000
			2.19290000
			F
			06-30-2021
		
		
			Palmdale Place Commerce Center
			2301 East Palmdale Blvd.
			Palmdale
			CA
			93550
			Los Angeles
			MU
			129294
			129294
			1985
			31700000.00000000
			MAI
			11-29-2017
			31700000.00000000
			11-29-2017
			MAI
			.89000000
			.90740000
			6
			05-06-2020
			N
			Antelope Valley Community
			50720
			10-31-2046
			CDC
			9809
			08-31-2022
			DEPT OF MENTAL HEALTH
			9255
			08-31-2017
			10-31-2017
			01-01-2021
			06-30-2021
			2622564.00000000
			2838190.00000000
			665612.00000000
			761991.60000000
			1956952.00000000
			2076198.40000000
			1870706.00000000
			1989952.40000000
			CREFC
			805661.88000000
			2.57700000
			2.47000000
			F
			06-30-2021
		
		
			Sierra Gateway
			39959 & 40015 Sierra Highway
			Palmdale
			CA
			93550
			Los Angeles
			OF
			65369
			133851
			1991
			23000000.00000000
			MAI
			11-29-2017
			23000000.00000000
			11-29-2017
			MAI
			.77000000
			.87850000
			6
			05-06-2020
			N
			DEPT OF CHILDREN & FAMILY SVC
			49500
			02-29-2020
			LOCKHEED MARTIN CORP
			24399
			02-29-2024
			USA/GSA
			8892
			01-14-2034
			10-31-2017
			01-01-2021
			06-30-2021
			2294646.00000000
			2502196.00000000
			804865.00000000
			621471.84000000
			1489781.00000000
			1880724.16000000
			1379517.31000000
			1770460.16000000
			CREFC
			733772.04000000
			2.56310000
			2.41280000
			F
			06-30-2021
		
		
			Fresno Industrial Center
			720 East North Avenue 2904-2998 South Angus Ave
			Fresno
			CA
			97325
			Fresno
			WH
			265898
			265898
			1989
			19400000.00000000
			MAI
			12-05-2017
			19400000.00000000
			12-05-2017
			MAI
			.97000000
			1.00000000
			6
			05-06-2020
			N
			CANDOR-AGS INC
			125183
			05-31-2023
			BAKER DISTRBUTING
			75600
			08-31-2026
			Allstar Garage Door, Inc
			12500
			11-30-2025
			10-31-2017
			01-01-2021
			06-30-2021
			1466559.00000000
			1805220.00000000
			303115.00000000
			341290.60000000
			1163444.00000000
			1463929.40000000
			1088754.00000000
			1389239.40000000
			CREFC
			694108.48000000
			2.10910000
			2.00150000
			F
			06-30-2021
		
		
			Upland Freeway Center
			1348-1438 W. 7th Street
			Upland
			CA
			91786
			San Bernardino
			RT
			116061
			116061
			1987
			21100000.00000000
			MAI
			12-08-2017
			21100000.00000000
			12-08-2017
			MAI
			.94000000
			.87460000
			6
			05-06-2020
			N
			SWAAD OF INDIA
			12814
			02-28-2025
			LAMPS PLUS INCORPORATED
			11120
			12-31-2021
			UNITED STATES OF AMERICA
			9666
			01-31-2022
			10-31-2017
			01-01-2021
			06-30-2021
			1969593.00000000
			1908274.00000000
			470879.00000000
			477496.96000000
			1498714.00000000
			1430777.04000000
			1403672.00000000
			1335735.04000000
			CREFC
			646161.88000000
			2.21430000
			2.06720000
			F
			06-30-2021
		
		
			Commerce Corporate Center
			5800 S. Eastern Ave.
			Commerce
			CA
			90040
			Los Angeles
			OF
			68513
			68513
			1974
			18700000.00000000
			MAI
			12-06-2017
			18700000.00000000
			12-06-2017
			MAI
			.93000000
			.82050000
			6
			05-06-2020
			N
			BANK OF AMERICA
			13312
			02-29-2024
			PIA-SC INSURANCE SERVICES, INC
			12924
			11-30-2021
			RGN-COMMERCE I, LLC
			12924
			04-30-2028
			10-31-2017
			01-01-2021
			06-30-2021
			1733773.00000000
			1561332.00000000
			521217.00000000
			638185.28000000
			1212555.00000000
			923146.72000000
			1062479.00000000
			773070.72000000
			CREFC
			644529.31000000
			1.43230000
			1.19940000
			F
			06-30-2021
		
		
			Moreno Valley Commerce Center
			23880-23962 Alessandro Blvd.
			Moreno Valley
			CA
			92553
			Riverside
			MU
			111060
			111060
			1986
			16100000.00000000
			MAI
			11-30-2017
			16100000.00000000
			11-30-2017
			MAI
			.94000000
			.96390000
			6
			05-06-2020
			N
			Alessandro Animal Hospital
			8960
			09-30-2023
			Goodyear Tire
			6467
			05-31-2028
			Payless Auto Care
			4550
			03-31-2025
			10-31-2017
			01-01-2021
			06-30-2021
			1580201.00000000
			1746338.00000000
			424315.00000000
			423747.52000000
			1155886.00000000
			1322590.48000000
			1107170.08000000
			1253732.48000000
			CREFC
			564960.00000000
			2.34100000
			2.21920000
			F
			06-30-2021
		
		
			Airport One Office Park
			4403 Donald Douglas Drive
			Long Beach
			CA
			90808
			Los Angeles
			OF
			88284
			88284
			1988
			16100000.00000000
			MAI
			12-07-2017
			16100000.00000000
			12-07-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			THE CAPITAL GROUP COMPANIES
			88284
			04-30-2025
			10-31-2017
			01-01-2021
			06-30-2021
			1673535.00000000
			1793608.00000000
			400010.00000000
			419766.51000000
			1273525.00000000
			1373841.49000000
			1150336.52000000
			1250653.49000000
			CREFC
			564941.82000000
			2.43180000
			2.21380000
			F
			06-30-2021
		
		
			Colton Courtyard
			1200-1350 E. Washington Street
			Colton
			CA
			92324
			San Bernardino
			RT
			122082
			122082
			1989
			20300000.00000000
			MAI
			11-30-2017
			20300000.00000000
			11-30-2017
			MAI
			.65000000
			.76340000
			6
			05-06-2020
			N
			MOR FURNITURE FOR LESS, INC
			26802
			12-31-2032
			GOODWILL INDUSTRIES OF SO CA
			13000
			10-31-2026
			INTEGRITY TIRE & SERV CENTERS
			6208
			10-31-2030
			10-31-2017
			01-01-2021
			06-30-2021
			1337589.00000000
			1408722.00000000
			449824.00000000
			508088.88000000
			887766.00000000
			900633.12000000
			818624.64000000
			831493.12000000
			CREFC
			365695.17000000
			2.46280000
			2.27370000
			F
			06-30-2021
		
		
			The Abbey Center
			340, 400 & 490 South Farrell Drive
			Palm Springs
			CA
			92262
			Riverside
			OF
			67635
			67335
			1982
			10800000.00000000
			MAI
			12-01-2017
			10800000.00000000
			12-01-2017
			MAI
			.87000000
			.98280000
			6
			05-06-2020
			N
			DESERT SOS
			5821
			09-30-2023
			NFP PROPERTY & CASUALTY SRVCS, INC
			4699
			07-31-2025
			WEST DERM & SURGERY MEDICAL
			4432
			03-31-2027
			10-31-2017
			01-01-2021
			06-30-2021
			1262203.00000000
			1415750.00000000
			602307.00000000
			645208.00000000
			659896.00000000
			770542.00000000
			604031.40000000
			714676.00000000
			CREFC
			359157.20000000
			2.14540000
			1.98990000
			F
			06-30-2021
		
		
			Upland Commerce Center
			1379-1399 East Foothill Blvd.
			Upland
			CA
			91786
			San Bernardino
			RT
			47677
			47677
			1986
			12000000.00000000
			MAI
			12-08-2017
			12000000.00000000
			12-08-2017
			MAI
			.86000000
			.97490000
			6
			05-06-2020
			N
			SALON SUCCESS ACADEMY
			15780
			12-31-2030
			DOLLAR TREE STORES, INC
			12883
			01-31-2022
			QUEST DIAGNOSTICS
			3316
			08-31-2025
			10-31-2017
			01-01-2021
			06-30-2021
			899488.00000000
			1058216.00000000
			237383.00000000
			213170.64000000
			662105.00000000
			845045.36000000
			615856.00000000
			798731.36000000
			CREFC
			341476.72000000
			2.47470000
			2.33910000
			F
			06-30-2021
		
		
			Diamond Bar Commerce Center
			23525-23555 Palomino Drive
			Diamond Bar
			CA
			91765
			Los Angeles
			RT
			20528
			20528
			1980
			9170000.00000000
			MAI
			11-25-2017
			9170000.00000000
			11-25-2017
			MAI
			1.00000000
			.94500000
			6
			05-06-2020
			N
			H GUNASEKARA & H GUNASEKARA
			7590
			09-30-2026
			BLOOMINGBAY, INC
			5200
			08-31-2024
			RED DRAGON KARATE
			2325
			08-31-2027
			10-31-2017
			01-01-2021
			06-30-2021
			711219.00000000
			706886.00000000
			123560.00000000
			131413.44000000
			587659.00000000
			575472.56000000
			569476.98000000
			557290.56000000
			CREFC
			329701.36000000
			1.74540000
			1.69030000
			F
			06-30-2021
		
		
			Atlantic Plaza
			5166-5190 Atlantic Avenue
			Long Beach
			CA
			90805
			Los Angeles
			RT
			32728
			32728
			1968
			8650000.00000000
			MAI
			11-23-2017
			8650000.00000000
			11-23-2017
			MAI
			1.00000000
			.82410000
			6
			05-06-2020
			N
			TARZANA TREATMENT CENTER, INC
			10857
			03-31-2032
			THE CITY OF LONG BEACH
			4079
			01-31-2026
			ANGELIQUE S GRADNEY
			2870
			06-30-2027
			10-31-2017
			01-01-2021
			06-30-2021
			666343.00000000
			692120.00000000
			127691.00000000
			210932.80000000
			538652.00000000
			481187.20000000
			503018.04000000
			445553.20000000
			CREFC
			297475.05330000
			1.61760000
			1.49780000
			F
			06-30-2021
		
		
			Ming Office Park
			5500 Ming Avenue
			Bakersfield
			CA
			93309
			Kern
			OF
			124718
			117924
			1981
			18100000.00000000
			MAI
			12-05-2017
			18100000.00000000
			12-05-2017
			MAI
			.57000000
			.74210000
			6
			05-06-2020
			N
			Stantec Consulting Svcs, Inc.
			25203
			03-31-2023
			Ordiz Melby Architects, Inc.
			6918
			09-30-2023
			Allied Potato Inc. and J. Davenport
			5292
			11-30-2024
			10-31-2017
			01-01-2021
			06-30-2021
			1525372.00000000
			2123156.00000000
			958436.00000000
			950100.24000000
			566936.00000000
			1173055.76000000
			473760.24000000
			1079879.76000000
			CREFC
			275292.85000000
			4.26110000
			3.92270000
			F
			06-30-2021
		
		
			10th Street - Lancaster
			44204-44288 W. Tenth Street
			Lancaster
			CA
			93534
			Los Angeles
			RT
			96588
			96589
			1980
			18900000.00000000
			MAI
			11-29-2017
			18900000.00000000
			11-29-2017
			MAI
			.52000000
			.55270000
			6
			05-06-2020
			N
			THE WHOLE WHEATERY
			12068
			02-28-2026
			ANTELOPE VALLEY HOSPITAL
			7780
			08-31-2023
			MEDRANO'S RESTAURANT
			7010
			06-30-2029
			10-31-2017
			01-01-2021
			06-30-2021
			986164.00000000
			1672464.00000000
			383805.00000000
			477456.56000000
			602359.00000000
			1195007.44000000
			542057.00000000
			1134705.44000000
			CREFC
			243588.36000000
			4.90580000
			4.65830000
			F
			06-30-2021
		
		
			Cityview Plaza - Garden Grove
			12361-12465 Lewis Street
			Garden Grove
			CA
			92840
			Orange
			OF
			149448
			148271
			1984
			8850000.00000000
			MAI
			12-06-2017
			8850000.00000000
			12-06-2017
			MAI
			.96000000
			.97470000
			6
			05-06-2020
			N
			THE ABBEY MANAGEMENT CO, LLC
			11493
			08-31-2023
			IMPACT GROUP LLC
			7354
			01-31-2023
			CENTER FOR AUTISM
			4739
			07-31-2026
			10-31-2017
			01-01-2021
			06-30-2021
			3270894.00000000
			3425826.00000000
			1847718.00000000
			1910267.04000000
			1423175.00000000
			1515558.96000000
			1267358.28000000
			1359741.96000000
			CREFC
			223105.73340000
			6.79300000
			6.09460000
			F
			06-30-2021
		
		
			Garden Grove Town Center
			9918 Katella Avenue 11021 Brookhurst St
			Garden Grove
			CA
			92804
			Orange
			RT
			12610
			12610
			1987
			4770000.00000000
			MAI
			12-08-2017
			4770000.00000000
			12-08-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			E. Ji, H. Ji and JCE Clothing, Inc.
			5400
			08-31-2025
			FAMILIES TOGETHER OF OC
			4850
			04-30-2026
			Juan & Guadalupe Alvarez
			2360
			08-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			353105.00000000
			367776.00000000
			69857.00000000
			90823.04000000
			283248.00000000
			276952.96000000
			266471.40000000
			260174.96000000
			CREFC
			173663.00000000
			1.59480000
			1.49820000
			F
			06-30-2021
		
		
			30Th Street Commerce Center
			3005 E. Palmdale Blvd.
			Palmdale
			CA
			93550
			Los Angeles
			RT
			33020
			33020
			1987
			7130000.00000000
			MAI
			11-30-2017
			7130000.00000000
			11-30-2017
			MAI
			.50000000
			.60210000
			6
			05-06-2020
			N
			Camp Transformation
			3920
			04-30-2025
			B-1 LIQUOR
			2500
			12-31-2022
			K NAGUIB AND NAGUIB DENTAL CO
			2160
			07-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			364886.00000000
			360370.00000000
			148945.00000000
			169192.80000000
			215941.00000000
			191177.20000000
			190567.80000000
			165804.20000000
			CREFC
			93005.72000000
			2.05550000
			1.78270000
			F
			06-30-2021
		
		
			Mt. Vernon Commerce Center
			851 South Mt. Vernon Avenue
			Colton
			CA
			92324
			San Bernardino
			IN
			29600
			29600
			1989
			3420000.00000000
			MAI
			12-09-2017
			3420000.00000000
			12-09-2017
			MAI
			.78000000
			1.00000000
			6
			05-06-2020
			N
			MOJAVE RIVER ACADEMY
			9590
			06-30-2024
			downtown apostloic church
			6081
			10-31-2026
			HERITAGE BIBLE CHURCH OF SAN B
			4081
			03-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			325980.56000000
			457360.00000000
			115869.00000000
			113070.80000000
			210111.56000000
			344289.20000000
			193115.01000000
			327292.20000000
			CREFC
			86986.12000000
			3.95800000
			3.76260000
			F
			06-30-2021
		
		
			Anaheim Stadium Industrial
			2419 E. Winston Road 1321 & 1341 Sunkist Street
			Anaheim
			CA
			92806
			Orange
			IN
			89931
			89931
			1981
			3360000.00000000
			MAI
			12-04-2017
			3360000.00000000
			12-04-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			LABELTRONIX, LLC
			46611
			03-31-2024
			BLOCK TOPS, INC
			17280
			05-31-2025
			FAO
			14040
			04-30-2027
			10-31-2017
			01-01-2021
			06-30-2021
			1139019.00000000
			1383654.00000000
			784210.00000000
			742619.62000000
			354809.00000000
			641034.38000000
			262510.87000000
			548737.38000000
			CREFC
			86763.26000000
			7.38830000
			6.32450000
			F
			06-30-2021
		
		
			25Th Street - Palmdale
			2501-2505 East Palmdale Blvd.
			Palmdale
			CA
			93550
			Los Angeles
			RT
			17488
			17488
			1989
			4320000.00000000
			MAI
			11-30-2017
			4320000.00000000
			11-30-2017
			MAI
			.59000000
			.75500000
			6
			05-06-2020
			N
			SIAM SUKTALORDCHEEP
			3300
			06-30-2023
			PALM PLAZA PET HOSPITAL, LLC
			2588
			04-30-2028
			MANOJ SUKTALORDCHEEP
			2200
			07-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			249591.00000000
			328272.00000000
			97398.00000000
			134392.88000000
			152193.00000000
			193879.12000000
			137446.68000000
			179133.12000000
			CREFC
			64142.26000000
			3.02260000
			2.79270000
			F
			06-30-2021
		
		
			Fresno Airport
			1901-1991 Gateway Blvd.
			Fresno
			CA
			93727
			Fresno
			OF
			53817
			52527
			1980
			2015
			4770000.00000000
			MAI
			12-05-2017
			4770000.00000000
			12-05-2017
			MAI
			.47000000
			.69990000
			6
			05-06-2020
			N
			TAMIYASU, SMITH, HORN, & BRAUN
			5350
			09-30-2026
			SEIU LOCAL 2015
			3636
			01-31-2024
			US DEPART OF AGRICULTURE
			3000
			08-05-2021
			10-31-2017
			01-01-2021
			06-30-2021
			391561.00000000
			596514.00000000
			287864.00000000
			319030.56000000
			103697.00000000
			277483.44000000
			67919.28000000
			241705.44000000
			CREFC
			49579.16000000
			5.59680000
			4.87510000
			F
			06-30-2021
		
		false
		false
		50000000.00000000
		210541.67000000
		.04890000
		.00012550
		210541.67000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		02-28-2018
		50000000.00000000
		120
		03-06-2028
		360
		.04398500
		.04398500
		3
		1
		0
		04-06-2018
		true
		1
		A1
		2
		244419.08000000
		49944960.78000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Twelve Oaks Mall
			27500 Novi Road
			Novi
			MI
			48377
			Oakland
			RT
			716771
			716771
			1977
			2007
			552900000.00000000
			MAI
			12-14-2017
			552900000.00000000
			12-14-2017
			MAI
			.92000000
			6
			05-06-2020
			N
			HM
			24440
			01-31-2029
			XXI FOREVER
			22996
			01-31-2023
			VICTORIAS SECRET
			14798
			01-31-2025
			11-30-2017
			42899192.00000000
			12304366.00000000
			30594826.00000000
			30011109.00000000
			UW
			CREFC
			2.60000000
			2.55000000
			F
			09-30-2020
		
		false
		false
		47387620.72000000
		245432.50000000
		.04398500
		.00012550
		179485.22000000
		65947.28000000
		.00000000
		47387620.72000000
		47321673.44000000
		08-06-2021
		1
		false
		245228.46000000
		B
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		12-22-2017
		50000000.00000000
		120
		01-06-2028
		360
		.04145000
		.04145000
		3
		1
		0
		02-06-2018
		true
		1
		PP
		2
		242906.21000000
		49788676.21000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		02-05-2020
		10-05-2027
		10-05-2027
		.00000000
		.00000000
		
			InterContinental San Francisco
			888 Howard Street
			San Francisco
			CA
			94103
			San Francisco
			LO
			556
			550
			2008
			2018
			261900000.00000000
			MAI
			07-17-2017
			261900000.00000000
			07-17-2017
			MAI
			.87000000
			6
			X
			10-31-2017
			73981122.50000000
			56353105.03000000
			17628017.47000000
			14668772.57000000
			UW
			CREFC
			2.75000000
			2.29000000
			F
		
		false
		false
		46859464.16000000
		242906.21000000
		.04145000
		.00012550
		167255.75000000
		75650.46000000
		.00000000
		46783813.70000000
		46783813.70000000
		09-06-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		12-21-2017
		47500000.00000000
		120
		01-06-2028
		360
		.04820110
		.04820110
		3
		1
		0
		02-06-2018
		true
		1
		WL
		2
		249793.75000000
		47322292.50000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			Residence Inn Pasadena
			21 West Walnut Street
			Pasadena
			CA
			91103
			Los Angeles
			LO
			144
			144
			2016
			71700000.00000000
			MAI
			11-03-2017
			71700000.00000000
			11-03-2017
			MAI
			.89000000
			.82200000
			6
			05-06-2020
			N
			12-31-2017
			01-01-2021
			03-31-2021
			10468707.25000000
			1681242.07000000
			4730614.44000000
			861706.27000000
			5738092.81000000
			819535.80000000
			5319344.52000000
			752286.12000000
			UW
			CREFC
			749381.25000000
			1.91000000
			1.09360000
			1.77000000
			1.00390000
			F
		
		false
		false
		44857600.46000000
		249793.75000000
		.04820110
		.00022550
		186188.21000000
		63605.54000000
		.00000000
		44793994.92000000
		44793994.92000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		08-07-2021
		09-07-2021
		Goldman Sachs Mortgage Company
		12-07-2017
		45000000.00000000
		120
		01-06-2033
		0
		.03559500
		.03559500
		3
		1
		120
		02-06-2018
		true
		1
		PP
		3
		137930.63000000
		45000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2019
		07-05-2027
		07-05-2027
		.00000000
		.00000000
		
			Marina Heights
			300-600 East Rio Salado Parkway
			Tempe
			AZ
			85281
			Maricopa
			OF
			2031293
			2031293
			2015
			960000000.00000000
			MAI
			11-20-2017
			960000000.00000000
			11-20-2017
			MAI
			1.00000000
			6
			X
			STATE FARM INSURANCE
			1293822
			12-31-2035
			STATE FARM MUTUAL AUTO INS CO
			672272
			12-31-2032
			MOUNTAINSIDE FITNESS CENTERS
			17485
			03-31-2027
			83160015.38000000
			19826858.90000000
			63333156.48000000
			63137233.29000000
			UW
			CREFC
			3.13000000
			3.12000000
			F
			12-31-2020
		
		false
		false
		45000000.00000000
		137930.63000000
		.03559500
		.00011300
		137930.63000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		08-07-2021
		09-07-2021
		Cantor Commercial Real Estate
		01-16-2018
		45000000.00000000
		120
		02-06-2028
		0
		.04734000
		.04734000
		3
		1
		120
		03-04-2018
		true
		1
		PP
		3
		183442.50000000
		45000000.00000000
		1
		1
		1
		2
		true
		true
		false
		false
		false
		09-03-2027
		.00000000
		.00000000
		
			CrossPoint
			900 Chelmsford Street
			Lowell
			MA
			01851
			Middlesex
			OF
			1320254
			1320254
			1979
			2017
			250000000.00000000
			MAI
			01-08-2018
			250000000.00000000
			01-08-2018
			MAI
			.95000000
			6
			05-04-2020
			N
			Kronos Incorporated Ph 2
			146279
			02-06-2029
			Arris Technology Inc.
			143594
			04-30-2027
			Kronos Incorporate Ph4
			121561
			02-06-2029
			11-30-2017
			07-01-2020
			06-30-2021
			31402846.21000000
			30245055.80000000
			13741125.57000000
			12616208.86000000
			17661720.64000000
			17628846.94000000
			16117023.46000000
			16083949.94000000
			UW
			CREFC
			7179900.00000000
			2.45000000
			2.45530000
			2.24000000
			2.24010000
			F
			12-31-2020
		
		false
		false
		45000000.00000000
		183442.50000000
		.04734000
		.00013660
		183442.50000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		09-04-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		06-01-2017
		43000000.00000000
		60
		06-01-2022
		0
		.04530000
		.04530000
		3
		1
		60
		07-01-2017
		true
		1
		PP
		3
		167735.83000000
		43000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2021
		.00000000
		.00000000
		
			Marriott Charlotte City Center
			100 West Trade Street
			Charlotte
			NC
			28202
			Mecklenburg
			LO
			446
			446
			1984
			2016
			170000000.00000000
			MAI
			05-01-2017
			170000000.00000000
			05-01-2017
			MAI
			.73000000
			.34160000
			6
			05-01-2020
			N
			11-30-2017
			01-01-2021
			06-30-2021
			38398103.00000000
			10811360.00000000
			25326107.00000000
			10088898.40000000
			13071996.00000000
			722461.60000000
			13071996.00000000
			290007.20000000
			UW
			CREFC
			4730704.12000000
			2.76000000
			.15270000
			2.76000000
			.06130000
			F
		
		false
		false
		43000000.00000000
		167735.83000000
		.04530000
		.00013710
		167735.83000000
		.00000000
		.00000000
		43000000.00000000
		43000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		11-06-2017
		40000000.00000000
		120
		11-06-2027
		300
		.04741000
		.04741000
		3
		1
		36
		12-06-2017
		true
		1
		PP
		5
		163301.11000000
		40000000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			Rochester Marriott
			101 1st Avenue Southwest
			Rochester
			MN
			55902
			Olmsted
			LO
			202
			202
			1989
			2016
			71000000.00000000
			MAI
			11-01-2017
			71000000.00000000
			11-01-2017
			MAI
			.71000000
			6
			05-06-2020
			N
			10-31-2017
			15961504.32000000
			9794711.83000000
			6166792.49000000
			5368717.27000000
			CREFC
			F
		
		
			Kahler Inn & Suites
			9 3rd Avenue
			Rochester
			MN
			55901
			Olmsted
			LO
			271
			660
			1926
			2010
			83000000.00000000
			MAI
			11-01-2017
			35000000.00000000
			11-01-2017
			MAI
			.49000000
			6
			05-06-2020
			N
			10-31-2017
			23335384.39000000
			17188687.11000000
			6146697.28000000
			4979928.06000000
			CREFC
			F
		
		
			Kahler Grand
			20 2nd Avenue SW
			Rochester
			MN
			55902
			Olmsted
			LO
			660
			271
			1971
			2010
			35000000.00000000
			MAI
			11-01-2017
			83000000.00000000
			11-01-2017
			MAI
			.66000000
			6
			05-06-2020
			N
			10-31-2017
			9563554.88000000
			6519673.20000000
			3043881.68000000
			2565703.94000000
			CREFC
			F
		
		
			Residence Inn Rochester
			441 West Center St
			Rochester
			MN
			55902
			Olmsted
			LO
			89
			89
			2004
			2013
			21000000.00000000
			MAI
			11-01-2017
			21000000.00000000
			11-01-2017
			MAI
			.74000000
			6
			05-06-2020
			N
			10-31-2017
			4180061.00000000
			2516544.71000000
			1663516.29000000
			1454513.24000000
			CREFC
			F
		
		false
		false
		39377572.37000000
		227839.93000000
		.04741000
		.00012550
		160760.03000000
		67079.90000000
		.00000000
		39310492.47000000
		39310492.47000000
		09-06-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		03-07-2018
		40000000.00000000
		60
		04-01-2023
		360
		.04860000
		.04860000
		3
		1
		24
		05-01-2018
		true
		1
		WL
		5
		.00000000
		40000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		05-31-2020
		01-31-2023
		01-31-2023
		.00000000
		.00000000
		
			Greystone Park
			10550 Deerwood Park Blvd
			Jacksonville
			FL
			32256
			Duval
			OF
			412568
			212240
			1998
			31500000.00000000
			MAI
			02-06-2018
			31500000.00000000
			02-06-2018
			MAI
			.91000000
			.78962256
			6
			X
			DB STRUCTURED PRODUCTS
			200328
			12-31-2022
			CRAWFORD & COMPANY
			50000
			05-31-2022
			RENAISSANCE BEHAVIORAL HEALTH
			14054
			02-28-2021
			12-31-2017
			01-01-2021
			03-31-2021
			3673301.00000000
			852902.71000000
			1108932.00000000
			242844.45000000
			2564368.00000000
			610058.26000000
			2187844.00000000
			600041.76000000
			CREFC
			316979.00000000
			1.92460000
			1.89300000
			F
			03-31-2021
		
		
			The Meridian at Deerwood Park
			5022 Gate Parkway
			Jacksonville
			FL
			32256
			Duval
			OF
			200328
			200328
			2000
			31000000.00000000
			MAI
			02-06-2018
			31000000.00000000
			02-06-2018
			MAI
			1.00000000
			6
			X
			DB Structured Products
			200328
			12-31-2022
			12-31-2017
			3570865.00000000
			972435.00000000
			2598430.00000000
			2558364.00000000
			CREFC
			F
			12-31-2019
		
		false
		false
		39225158.96000000
		211319.25000000
		.04860000
		.00030050
		164157.29000000
		47161.96000000
		.00000000
		39177997.00000000
		39177997.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		01-19-2018
		35000000.00000000
		120
		02-01-2028
		0
		.04118000
		.04118000
		3
		1
		120
		03-01-2018
		true
		1
		PP
		3
		124111.94000000
		35000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2027
		.00000000
		.00000000
		
			599 Broadway
			599 Broadway
			New York
			NY
			10012
			New York
			RT
			42000
			42000
			1917
			2010
			150000000.00000000
			MAI
			12-06-2017
			150000000.00000000
			12-06-2017
			MAI
			1.00000000
			6
			05-01-2020
			N
			599 Broadway JS, LLC (Jeff Sutton)
			42000
			02-28-2057
			12-31-2017
			5670671.00000000
			170120.00000000
			5500551.00000000
			5491643.00000000
			UW
			CREFC
			1.76000000
			1.75000000
			F
			02-17-2021
		
		false
		false
		35000000.00000000
		124111.94000000
		.04118000
		.00012550
		124111.94000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-07-2018
		33000000.00000000
		120
		03-06-2028
		0
		.04890910
		.04890910
		3
		1
		120
		04-06-2018
		true
		1
		WL
		3
		138983.33000000
		33000000.00000000
		1
		2
		2
		5
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			1735 Jersey Avenue
			1735 Jersey Avenue
			North Brunswick
			NJ
			08902
			Middlesex
			IN
			367000
			367000
			1961
			2017
			38900000.00000000
			MAI
			12-20-2017
			38900000.00000000
			12-20-2017
			MAI
			.98000000
			1.00000000
			6
			05-06-2020
			N
			Brook Warehouse & Distribution LLC
			203000
			10-31-2025
			Brook Warehouse & Distributing
			158200
			01-31-2022
			501 Jersey LLC
			80000
			05-31-2022
			01-01-2021
			03-31-2021
			3087872.80000000
			743247.00000000
			1218492.42000000
			234465.39000000
			1869380.38000000
			508781.61000000
			1763578.38000000
			495019.11000000
			CREFC
			246511.53000000
			2.06390000
			2.00810000
			F
			03-31-2021
		
		
			152 Ridge Road
			152 Ridge Road
			Dayton
			NJ
			08810
			Middlesex
			WH
			211450
			211450
			1988
			22200000.00000000
			MAI
			12-28-2017
			22200000.00000000
			12-28-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			Five Star Warehouse
			211450
			11-30-2025
			01-01-2021
			03-31-2021
			1792879.11000000
			357176.40000000
			656467.89000000
			98083.78000000
			1136411.22000000
			259092.62000000
			1073124.22000000
			251163.12000000
			CREFC
			162592.71000000
			1.59350000
			1.54470000
			F
			03-31-2021
		
		false
		false
		33000000.00000000
		138983.36000000
		.04890910
		.00012550
		138983.36000000
		.00000000
		.00000000
		33000000.00000000
		33000000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		03-02-2018
		30883000.00000000
		60
		04-01-2023
		0
		.04590000
		.04590000
		3
		1
		60
		05-01-2018
		true
		1
		WL
		3
		.00000000
		30883000.00000000
		1
		1
		14
		0
		true
		true
		true
		false
		false
		04-30-2020
		12-31-2022
		12-31-2022
		.00000000
		.00000000
		
			Schiller Park Industrial Site
			3838 River Rd
			Schiller Park
			IL
			60176
			Cook
			WH
			65082
			876955
			2004
			44380000.00000000
			MAI
			03-01-2018
			45630000.00000000
			02-16-2018
			MAI
			.91000000
			.46950000
			6
			X
			MidAmerican Printing Systems, Inc
			30554
			10-31-2028
			12-31-2017
			01-01-2021
			06-30-2021
			5538320.00000000
			252000.00000000
			2251540.00000000
			290913.23000000
			3286781.00000000
			-38913.23000000
			3236841.00000000
			-75743.23000000
			UW
			CREFC
			100391.52000000
			2.29000000
			-.38760000
			2.25000000
			-.75450000
			F
			06-30-2021
		
		false
		false
		30883000.00000000
		122065.06000000
		.04590000
		.00032550
		122065.06000000
		.00000000
		.00000000
		30883000.00000000
		30883000.00000000
		09-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		02-09-2018
		30000000.00000000
		120
		03-06-2028
		0
		.04505000
		.04505000
		3
		1
		120
		04-06-2018
		true
		1
		PP
		3
		116379.17000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			315-325 W 36th Street
			315-325 W 36th Street
			New York
			NY
			10018
			New York
			OF
			142762
			143479
			1926
			2015
			127000000.00000000
			MAI
			01-22-2018
			127000000.00000000
			01-22-2018
			MAI
			.97000000
			6
			05-06-2020
			N
			WeWork
			133208
			05-31-2031
			TABERNACLE LLC
			2946
			04-30-2030
			12-31-2017
			7347271.44000000
			2090862.64000000
			5256408.80000000
			4895684.64000000
			UW
			CREFC
			1.49000000
			1.39000000
			F
			01-31-2021
		
		false
		false
		30000000.00000000
		116379.17000000
		.04505000
		.00012550
		116379.17000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		10-17-2017
		30000000.00000000
		120
		11-01-2027
		0
		.04140000
		.04140000
		3
		1
		120
		12-01-2017
		true
		1
		PP
		3
		106950.00000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-31-2019
		08-31-2027
		08-31-2027
		.00000000
		.00000000
		
			90 Hudson
			90 Hudson
			Jersey City
			NJ
			07302
			Hudson
			OF
			431658
			431658
			1999
			216000000.00000000
			MAI
			08-25-2017
			216000000.00000000
			08-25-2017
			MAI
			.98000000
			6
			05-01-2020
			N
			Lord Abbett & Co.
			261350
			12-31-2024
			Charles Komar & Sons
			159341
			12-31-2031
			08-31-2017
			19495184.00000000
			7604532.00000000
			11890653.00000000
			11156834.00000000
			UW
			CREFC
			2.18000000
			2.04000000
			F
			09-30-2020
		
		false
		false
		30000000.00000000
		106950.00000000
		.04140000
		.00012550
		106950.00000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		12-15-2017
		30000000.00000000
		120
		01-01-2028
		0
		.03900000
		.03900000
		3
		1
		120
		02-01-2018
		true
		1
		PP
		3
		100750.00000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2019
		09-30-2027
		09-30-2027
		.00000000
		.00000000
		
			Atrium Center
			300 Boylston Street
			Chestnut Hill
			MA
			02467
			Middlesex
			MU
			293120
			293120
			1986
			2017
			185000000.00000000
			MAI
			09-08-2017
			215000000.00000000
			09-08-2017
			MAI
			1.00000000
			1.00000000
			6
			X
			Dana-Farber Cancer Institute, Inc
			145502
			04-30-2033
			LTF Lease Company, LLC
			116213
			11-30-2037
			CCRM Boston, LLC
			17936
			05-31-2032
			01-01-2021
			06-30-2021
			13100668.00000000
			15067690.56000000
			3634080.00000000
			5427819.48000000
			9466588.00000000
			9639871.08000000
			9305372.00000000
			9478655.08000000
			UW
			CREFC
			4547291.76000000
			2.08000000
			2.11990000
			2.05000000
			2.08450000
			F
			07-01-2021
		
		false
		false
		30000000.00000000
		100750.00000000
		.03900000
		.00024220
		100750.00000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		02-16-2018
		28500000.00000000
		120
		03-06-2028
		0
		.04552000
		.04552000
		3
		1
		120
		04-06-2018
		true
		1
		WL
		3
		111713.67000000
		28500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			907 Market Street
			907-937 Market Street
			Philadelphia
			PA
			19107
			Philadelphia
			MU
			214024
			214024
			1975
			2004
			43100000.00000000
			MAI
			01-12-2018
			43100000.00000000
			01-12-2018
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			Health Partners Plans
			214024
			09-30-2029
			12-31-2017
			01-01-2021
			06-30-2021
			5539109.10000000
			5893116.00000000
			2457953.27000000
			2111872.13000000
			3081155.83000000
			3781243.87000000
			2920637.83000000
			3620725.87000000
			UW
			CREFC
			1315338.36000000
			2.34000000
			2.87470000
			2.22000000
			2.75270000
			F
			06-30-2021
		
		false
		false
		28500000.00000000
		111713.67000000
		.04552000
		.00012550
		111713.67000000
		.00000000
		.00000000
		28500000.00000000
		28500000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		03-07-2018
		28000000.00000000
		120
		04-06-2028
		360
		.04980000
		.04980000
		3
		1
		24
		05-06-2018
		true
		1
		WL
		5
		.00000000
		28000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		02-05-2028
		.00000000
		.00000000
		
			Dellagio Town Center
			7924-8075 Via Dellagio Way
			Orlando
			FL
			32819
			Orange
			RT
			111297
			109890
			2009
			40100000.00000000
			MAI
			01-05-2018
			35000000.00000000
			07-29-2020
			MAI
			.95000000
			.82140000
			6
			05-06-2020
			N
			Flemings SteakHouse & Wine Bar
			8000
			06-30-2024
			London House
			7933
			09-30-2030
			Big Fin Seafood Kitchen
			7875
			07-31-2029
			11-30-2017
			01-01-2021
			06-30-2021
			4161873.88000000
			3161029.56000000
			1342000.00000000
			1576217.32000000
			2819873.88000000
			1584812.24000000
			2643924.74000000
			1408864.24000000
			UW
			CREFC
			1799615.88000000
			1.99000000
			.88060000
			1.87000000
			.78290000
			F
			06-30-2021
		
		false
		false
		27470348.63000000
		149967.99000000
		.04980000
		.00012550
		117802.01000000
		32165.98000000
		.00000000
		27470348.63000000
		27438182.65000000
		08-06-2021
		1
		false
		149849.71000000
		.00000000
		945.00000000
		B
		Midland Loan Services
		06-08-2020
		false
		.00000000
		1
		06-23-2021
		8
		.00000000
		04-06-2028
	
	
		Prospectus Loan ID
		20
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		01-31-2018
		25550000.00000000
		60
		02-01-2023
		360
		.04832000
		.04832000
		3
		1
		24
		03-01-2018
		true
		1
		WL
		5
		106310.71000000
		25550000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		03-31-2020
		11-30-2022
		11-30-2022
		.00000000
		.00000000
		
			Mesquite Terraces
			501 South Loop 250 West
			Midland
			TX
			79703
			Midland
			MF
			288
			288
			2014
			38190000.00000000
			MAI
			01-08-2018
			38190000.00000000
			01-08-2018
			MAI
			.96000000
			6
			X
			12-31-2017
			01-01-2021
			03-31-2021
			4393547.00000000
			988041.44000000
			1761811.00000000
			466578.03000000
			2631736.00000000
			521463.41000000
			2545336.00000000
			499863.41000000
			UW
			CREFC
			403639.92000000
			2.10000000
			1.29190000
			2.03000000
			1.23840000
			F
		
		false
		false
		24984576.05000000
		134546.64000000
		.04832000
		.00030050
		103958.04000000
		30588.60000000
		.00000000
		24953987.45000000
		24953987.45000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		01-30-2018
		25000000.00000000
		120
		02-01-2028
		360
		.05251000
		.05251000
		3
		1
		36
		03-01-2018
		true
		1
		WL
		5
		113042.36000000
		25000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		10-31-2027
		.00000000
		.00000000
		
			Hip Brooklyn
			447 Atlantic Avenue
			Brooklyn
			NY
			11217
			Kings
			OF
			47265
			47265
			2007
			2014
			55000000.00000000
			MAI
			11-29-2017
			55000000.00000000
			11-29-2017
			MAI
			1.00000000
			1.00000000
			6
			05-01-2020
			N
			Health Insurance Plan of Greater NY
			47265
			11-30-2037
			12-31-2017
			01-01-2021
			06-30-2021
			2971357.94000000
			2844558.84000000
			514704.94000000
			118651.44000000
			2456653.00000000
			2725907.40000000
			2451926.50000000
			2721180.40000000
			UW
			CREFC
			1330982.63000000
			1.85000000
			2.04800000
			1.84000000
			2.04450000
			F
			06-30-2021
		
		false
		false
		24829624.54000000
		138066.61000000
		.05251000
		.00012550
		112271.98000000
		25794.63000000
		.00000000
		24803829.91000000
		24803829.91000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-12-2018
		25000000.00000000
		120
		03-06-2028
		360
		.04800000
		.04800000
		3
		1
		0
		04-06-2018
		true
		1
		PP
		2
		131166.34000000
		24972166.99000000
		1
		3
		3
		0
		false
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			Oak Creek Center
			700, 948,1900 & 2000 Springer Dr., 801, 999 and 1000 Oak Creek Drive, 500 & 580 Waters Edge and 1700
			Lombard
			IL
			60148
			DuPage
			OF
			427379
			427449
			1982
			2007
			34400000.00000000
			MAI
			01-10-2018
			34400000.00000000
			01-10-2018
			MAI
			.84000000
			6
			05-06-2020
			N
			VITAS HEALTHCARE CORPORATION OF IL
			28285
			12-31-2026
			GLOBAL EAGLE ENTERTAINMENT
			23320
			02-28-2025
			CINCH CONNECTORS, INC
			22915
			12-31-2022
			12-31-2017
			6100101.41000000
			2484780.65000000
			3615320.77000000
			3042260.68000000
			CREFC
			F
			12-31-2020
		
		
			Oakmont Center
			601 Oakmont Lane
			Westmont
			IL
			60559
			DuPage
			OF
			117902
			117882
			1990
			13300000.00000000
			MAI
			01-10-2018
			13300000.00000000
			01-10-2018
			MAI
			.91000000
			6
			05-06-2020
			N
			JP MORGAN CHASE BANK
			40420
			04-30-2024
			GAMMA TECHNOLOGIES
			32544
			09-30-2025
			CHARLS HALL CONSTRUCTION, LLC
			12312
			01-31-2024
			12-31-2017
			2398651.51000000
			1280675.39000000
			1117976.12000000
			996686.62000000
			CREFC
			F
			12-31-2020
		
		
			Park Fletcher I & II
			2601 Fortune Circle East and 5420 West Southern Avenue
			Indianapolis
			IN
			46241
			Marion
			OF
			162914
			162921
			1981
			10150000.00000000
			MAI
			01-04-2018
			10150000.00000000
			01-04-2018
			MAI
			.69000000
			6
			05-06-2020
			N
			BELCAN ENGINEERING GROUP, LLC
			25653
			11-30-2023
			TOC Logistics International, Inc.
			12891
			04-30-2027
			MYCOMPUTERCAREER.COM at INDY, LLC
			10548
			03-31-2024
			12-31-2017
			1880277.65000000
			1212100.96000000
			668176.69000000
			442178.69000000
			CREFC
			F
			12-01-2020
		
		false
		false
		23681776.36000000
		131166.34000000
		.04800000
		.00014550
		97884.68000000
		33281.66000000
		.00000000
		23648494.70000000
		23648494.70000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-21-2018
		23100000.00000000
		120
		03-06-2028
		360
		.04920000
		.04920000
		3
		1
		60
		04-06-2018
		true
		1
		WL
		5
		97867.00000000
		23100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Asheville Market Place
			4 South Tunnel Road
			Asheville
			NC
			28805
			Buncombe
			RT
			129851
			129851
			1975
			2014
			33900000.00000000
			MAI
			02-03-2018
			33900000.00000000
			02-03-2018
			MAI
			.96000000
			6
			05-06-2020
			N
			WHOLE FOODS MARKET GROUPS, INC
			35832
			08-31-2034
			DSW SHOE WAREHOUSE INC
			17500
			01-31-2025
			GUITAR CENTER STORES, INC
			12355
			01-31-2025
			12-31-2017
			2852435.53000000
			600577.05000000
			2251858.48000000
			2135874.47000000
			UW
			CREFC
			1.95000000
			1.85000000
			F
			12-31-2020
		
		false
		false
		23100000.00000000
		97867.00000000
		.04920000
		.00040050
		97867.00000000
		.00000000
		.00000000
		23100000.00000000
		23100000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-28-2018
		19200000.00000000
		120
		03-06-2028
		360
		.05290000
		.05290000
		3
		1
		36
		04-06-2018
		true
		1
		WL
		5
		87461.33000000
		19200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Village on the Park Southgate
			13200 Village Park Drive
			Southgate
			MI
			48195
			Wayne
			MF
			359
			358
			1976
			24000000.00000000
			MAI
			02-21-2018
			27900000.00000000
			02-21-2020
			MAI
			.96000000
			6
			05-06-2020
			N
			01-31-2018
			3214943.00000000
			1475045.72000000
			1739897.28000000
			1650397.28000000
			UW
			CREFC
			1.69000000
			1.60000000
			F
		
		false
		false
		19098256.48000000
		106499.29000000
		.05290000
		.00040050
		86997.86000000
		19501.43000000
		.00000000
		19098256.48000000
		19078755.05000000
		08-06-2021
		1
		false
		105964.81000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		02-13-2018
		18000000.00000000
		120
		03-06-2028
		360
		.04841000
		.04841000
		3
		1
		60
		04-06-2018
		true
		1
		WL
		5
		75035.50000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Cross Creek Apartments
			1300 Cross Creek Drive
			Brunswick
			OH
			44212
			Medina
			MF
			312
			312
			1991
			2017
			25800000.00000000
			MAI
			12-08-2017
			25800000.00000000
			12-08-2017
			MAI
			.94000000
			6
			05-06-2020
			N
			12-31-2017
			2778028.05000000
			1139631.84000000
			1638396.21000000
			1560396.21000000
			UW
			CREFC
			1.85000000
			1.77000000
			F
		
		false
		false
		18000000.00000000
		75035.50000000
		.04841000
		.00030050
		75035.50000000
		.00000000
		.00000000
		18000000.00000000
		18000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		03-02-2018
		17300000.00000000
		120
		03-06-2028
		360
		.04690000
		.04690000
		3
		1
		0
		04-06-2018
		true
		1
		WL
		2
		89620.39000000
		17280247.58000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Wade Green Crossing
			4200 Wade Green Road
			Kennesaw
			GA
			30144
			Cobb
			RT
			178654
			178654
			1986
			2010
			26300000.00000000
			MAI
			01-21-2018
			26300000.00000000
			01-21-2018
			MAI
			.95000000
			1.00000000
			6
			05-06-2020
			N
			Big Lots
			45500
			01-31-2027
			LA Fitness
			45000
			12-31-2023
			Jumping World
			38144
			07-31-2026
			12-31-2017
			01-01-2021
			06-30-2021
			2477723.76000000
			2599291.62000000
			504555.64000000
			609277.48000000
			1973168.11000000
			1990014.14000000
			1803139.36000000
			1819986.14000000
			UW
			CREFC
			1075444.68000000
			1.83000000
			1.85040000
			1.68000000
			1.69230000
			F
			06-30-2021
		
		false
		false
		16368920.42000000
		89620.39000000
		.04690000
		.00032550
		66107.70000000
		23512.69000000
		.00000000
		16345407.73000000
		16345407.73000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-09-2018
		17000000.00000000
		120
		03-06-2028
		360
		.05240000
		.05240000
		3
		1
		0
		04-06-2018
		true
		1
		WL
		2
		93769.36000000
		16982938.42000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		12-05-2027
		.00000000
		.00000000
		
			Residence Inn Sacramento
			2618 Gateway Oaks Dr
			Sacramento
			CA
			95833
			Sacramento
			LO
			126
			126
			1992
			2012
			24000000.00000000
			MAI
			01-11-2018
			27000000.00000000
			01-01-2020
			MAI
			.83000000
			.90230000
			6
			05-06-2020
			N
			12-31-2017
			01-01-2021
			03-31-2021
			5665134.30000000
			1099116.20000000
			3619514.00000000
			841484.35000000
			2045620.30000000
			257631.85000000
			1819015.30000000
			213667.21000000
			UW
			CREFC
			281308.08000000
			1.82000000
			.91580000
			1.62000000
			.75950000
			F
		
		false
		false
		16175419.13000000
		93769.36000000
		.05240000
		.00012550
		72987.09000000
		20782.27000000
		.00000000
		16154636.86000000
		16154636.86000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		10-06-2020
		98
		.00000000
		.00000000
		03-06-2028
	
	
		Prospectus Loan ID
		28
		08-07-2021
		09-07-2021
		Hunt Finance Company, LLC
		03-01-2018
		17000000.00000000
		120
		03-06-2028
		300
		.05269000
		.05269000
		3
		1
		0
		04-06-2018
		true
		1
		WL
		2
		102062.76000000
		16975069.55000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			One Mill Run
			3455 Mill Run Rd
			Hilliard
			OH
			43026
			Franklin
			OF
			174323
			174323
			1989
			2017
			24900000.00000000
			MAI
			12-14-2017
			24900000.00000000
			12-14-2017
			MAI
			.95000000
			6
			05-06-2020
			N
			Sedgwick Claims Management
			70704
			09-30-2022
			TALX UCM Services
			25932
			12-31-2026
			Caresource Management Group
			20733
			01-14-2027
			11-30-2017
			3843280.61000000
			1865908.22000000
			1977372.39000000
			1675585.67000000
			UW
			CREFC
			1.61000000
			1.37000000
			F
			12-31-2020
		
		false
		false
		15821565.82000000
		102062.76000000
		.05269000
		.00060050
		71785.52000000
		30277.24000000
		.00000000
		15791288.58000000
		15791288.58000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		03-09-2018
		16000000.00000000
		60
		04-01-2023
		360
		.05787500
		.05787500
		3
		1
		0
		05-01-2018
		true
		1
		WL
		2
		.00000000
		16000000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		05-31-2020
		01-31-2023
		01-31-2023
		.00000000
		.00000000
		
			Holiday Inn Miami West Airport Area
			7707 NW 103rd Street
			Hialeah Gardens
			FL
			33016
			Miami-Dade
			LO
			263
			263
			2015
			2016
			28000000.00000000
			MAI
			02-01-2018
			28000000.00000000
			02-01-2018
			MAI
			.82000000
			.60210000
			6
			X
			01-31-2018
			07-01-2020
			06-30-2021
			9295104.00000000
			6080009.00000000
			7081286.00000000
			4283484.79000000
			2213818.00000000
			1796524.21000000
			2213818.00000000
			1553323.85000000
			UW
			CREFC
			1125037.92000000
			1.97000000
			1.59690000
			1.97000000
			1.38070000
			F
		
		false
		false
		15320212.77000000
		93753.16000000
		.05787500
		.00012550
		76351.05000000
		17402.11000000
		.00000000
		15302810.66000000
		15302810.66000000
		09-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		02-20-2018
		14750000.00000000
		120
		03-01-2028
		0
		.04516000
		.04516000
		3
		1
		120
		04-01-2018
		true
		1
		WL
		3
		57359.47000000
		14750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2027
		.00000000
		.00000000
		
			Patchwork Farms Shopping Center
			3040 Healthy Way 3036,3056,3060 & 3066 Healthy Way
			Birmingham
			AL
			35243
			Jefferson
			RT
			81600
			81600
			2016
			23100000.00000000
			MAI
			12-30-2017
			23100000.00000000
			12-30-2017
			MAI
			.94000000
			6
			05-01-2020
			N
			Publix
			45600
			12-31-2036
			Phenix Salon Suites
			4800
			03-31-2027
			BAMA SLEEP CENTER
			3600
			07-26-2022
			1738690.00000000
			367696.00000000
			1370995.00000000
			1317684.00000000
			UW
			CREFC
			2.03000000
			1.95000000
			F
			06-30-2021
		
		false
		false
		14750000.00000000
		57359.47000000
		.04516000
		.00012550
		57359.47000000
		.00000000
		.00000000
		14750000.00000000
		14750000.00000000
		09-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		01-05-2018
		13100000.00000000
		120
		01-06-2028
		360
		.04035000
		.04035000
		3
		1
		60
		02-06-2018
		true
		1
		WL
		5
		45517.04000000
		13100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			Bay Tech North
			150 North Hill Drive
			Brisbane
			CA
			94005
			San Mateo
			OF
			71404
			71404
			1983
			22000000.00000000
			MAI
			11-21-2017
			22000000.00000000
			11-21-2017
			MAI
			.95000000
			.85220000
			6
			05-06-2020
			N
			State of California - Department of Health
			10919
			12-31-2021
			ADT
			8402
			12-31-2023
			KIT Bio,Inc (t0001532)
			6730
			04-30-2026
			10-31-2017
			01-01-2021
			06-30-2021
			2241066.75000000
			2272674.00000000
			676102.54000000
			860746.12000000
			1564964.21000000
			1411927.88000000
			1405644.94000000
			1252608.88000000
			UW
			CREFC
			535926.44000000
			2.92000000
			2.63460000
			2.62000000
			2.33730000
			F
			06-30-2021
		
		false
		false
		13100000.00000000
		45517.04000000
		.04035000
		.00042550
		45517.04000000
		.00000000
		.00000000
		13100000.00000000
		13100000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		01-30-2018
		12000000.00000000
		120
		02-06-2028
		0
		.04698000
		.04698000
		3
		1
		120
		03-06-2018
		true
		1
		WL
		3
		48546.00000000
		12000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			Berkeley Medical Office
			2999 Regent Street
			Berkeley
			CA
			94705
			Alameda
			OF
			50344
			49429
			1974
			2017
			19500000.00000000
			MAI
			12-18-2017
			19500000.00000000
			12-18-2017
			MAI
			.92000000
			.96590000
			6
			05-06-2020
			N
			LYON, MARSHALL, PISER
			4365
			07-31-2025
			EPPLEY
			3547
			12-31-2023
			JOHNSON
			2900
			05-31-2022
			10-31-2017
			01-01-2021
			03-31-2021
			2388347.34000000
			577257.33000000
			1305987.01000000
			300739.12000000
			1082360.32000000
			276518.21000000
			1011133.91000000
			205292.21000000
			UW
			CREFC
			142897.50000000
			1.89000000
			1.93510000
			1.77000000
			1.43660000
			F
			03-31-2021
		
		false
		false
		12000000.00000000
		48546.00000000
		.04698000
		.00012550
		48546.00000000
		.00000000
		.00000000
		12000000.00000000
		12000000.00000000
		08-06-2021
		1
		false
		48494.33000000
		.00000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		12-18-2017
		11000000.00000000
		120
		01-01-2028
		360
		.04775000
		.04775000
		3
		1
		36
		02-01-2018
		true
		1
		PP
		5
		45229.86000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-29-2020
		10-31-2027
		10-31-2027
		.00000000
		.00000000
		
			Towers at University Town Center
			6515 Belcrest Road
			Hyattsville
			MD
			20782
			Prince George's
			MF
			910
			910
			2006
			72500000.00000000
			MAI
			11-13-2017
			72500000.00000000
			11-13-2017
			MAI
			.99000000
			6
			X
			12-31-2017
			10141347.00000000
			5526346.00000000
			4615001.00000000
			4478501.00000000
			UW
			CREFC
			2.07000000
			2.01000000
			F
		
		false
		false
		10905318.26000000
		57547.08000000
		.04775000
		.00012550
		44840.55000000
		12706.53000000
		.00000000
		10892611.73000000
		10892611.73000000
		09-01-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		01-17-2018
		7350000.00000000
		120
		02-06-2028
		360
		.04160000
		.04160000
		3
		1
		0
		03-06-2018
		true
		1
		WL
		2
		35771.38000000
		7328524.96000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			San Juan Village
			3171-3291 Truxel Road
			Sacramento
			CA
			95833
			Sacramento
			RT
			55658
			55658
			1987
			10000000.00000000
			MAI
			11-24-2017
			10000000.00000000
			11-24-2017
			MAI
			.81000000
			.87990000
			6
			05-06-2020
			N
			Muhammad
			5460
			04-30-2022
			Comic Command Center
			3080
			02-28-2025
			Skips Fish an
			3000
			07-31-2026
			09-30-2017
			01-01-2021
			06-30-2021
			1426253.18000000
			1431710.00000000
			621099.85000000
			747313.03000000
			805153.33000000
			684396.97000000
			756294.59000000
			635537.97000000
			UW
			CREFC
			429256.56000000
			1.88000000
			1.59440000
			1.76000000
			1.48060000
			F
			06-30-2021
		
		false
		false
		6900498.86000000
		35771.38000000
		.04160000
		.00012550
		24719.12000000
		11052.26000000
		.00000000
		6889446.60000000
		6889446.60000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		01-19-2018
		7200000.00000000
		120
		02-06-2028
		360
		.05125000
		.05125000
		3
		1
		12
		03-06-2018
		true
		1
		WL
		5
		31775.00000000
		7200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2027
		.00000000
		.00000000
		
			Storage Elevated
			4006 North Forestdale Drive
			Park City
			UT
			84098
			Summit
			SS
			69667
			69667
			601
			641
			2015
			10500000.00000000
			MAI
			11-21-2017
			10500000.00000000
			11-21-2017
			MAI
			.89000000
			1.00000000
			6
			05-06-2020
			N
			12-31-2017
			07-01-2020
			06-30-2021
			881038.99000000
			1188122.56000000
			238157.31000000
			298927.09000000
			642881.68000000
			889195.47000000
			635914.98000000
			882228.47000000
			UW
			CREFC
			470436.72000000
			1.72000000
			1.89010000
			1.70000000
			1.87530000
			F
		
		false
		false
		6942818.38000000
		39203.06000000
		.05125000
		.00012550
		30640.01000000
		8563.05000000
		.00000000
		6934255.33000000
		6934255.33000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-14-2018
		7020000.00000000
		120
		03-06-2028
		360
		.05210000
		.05210000
		3
		1
		36
		04-06-2018
		true
		1
		WL
		5
		31494.45000000
		7020000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		12-05-2027
		.00000000
		.00000000
		
			Courtyard Indy
			7226 Woodland Drive
			Indianapolis
			IN
			46278
			Marion
			LO
			90
			90
			1997
			2009
			8600000.00000000
			MAI
			12-18-2017
			13000000.00000000
			01-01-2019
			MAI
			.71000000
			.52240000
			6
			05-06-2020
			N
			11-30-2017
			01-01-2021
			06-30-2021
			3062476.56000000
			1712542.00000000
			2035450.00000000
			1238946.36000000
			1027025.56000000
			473595.64000000
			904525.56000000
			405093.96000000
			UW
			CREFC
			414416.76000000
			2.77000000
			1.14280000
			2.44000000
			.97750000
			F
		
		false
		false
		6982151.75000000
		38590.96000000
		.05210000
		.00012550
		31324.65000000
		7266.31000000
		.00000000
		6974885.44000000
		6974885.44000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		04-07-2021
		98
		.00000000
		03-06-2028
		.00000000
	
	
		Prospectus Loan ID
		37
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		01-29-2018
		7000000.00000000
		84
		02-06-2025
		360
		.05260000
		.05260000
		3
		1
		36
		03-06-2018
		true
		1
		WL
		5
		31706.11000000
		7000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2024
		.00000000
		.00000000
		
			1101-1109 West Randolph Street
			1101-1109 West Randolph Street
			Chicago
			IL
			60607
			Cook
			MU
			18630
			18630
			2017
			12770000.00000000
			MAI
			11-20-2017
			12770000.00000000
			11-20-2017
			MAI
			.84000000
			1.00000000
			6
			05-06-2020
			N
			Urban Outfitters
			10950
			01-31-2028
			Salon Lofts
			4680
			02-28-2028
			Alice in Ivory
			3000
			11-30-2028
			01-01-2021
			06-30-2021
			694769.00000000
			1067666.80000000
			115291.00000000
			315659.41000000
			579478.00000000
			752007.39000000
			560216.00000000
			732744.39000000
			UW
			CREFC
			436405.48000000
			1.55000000
			1.72320000
			1.50000000
			1.67900000
			F
			06-30-2021
		
		false
		false
		6952377.67000000
		38697.63000000
		.05260000
		.00012550
		31490.41000000
		7207.22000000
		.00000000
		6945170.45000000
		6945170.45000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		12-01-2017
		7000000.00000000
		120
		12-06-2027
		180
		.04220000
		.04220000
		3
		1
		0
		01-06-2018
		true
		1
		WL
		2
		52553.27000000
		6888491.72000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			Sherman Plaza
			201 87th Street
			Chicago
			IL
			60620
			Cook
			RT
			307916
			307916
			18600000.00000000
			MAI
			11-07-2017
			18600000.00000000
			11-07-2017
			MAI
			1.00000000
			6
			05-06-2020
			N
			09-30-2017
			900461.00000000
			37160.00000000
			863301.00000000
			863301.00000000
			UW
			CREFC
			1.37000000
			1.37000000
			F
		
		false
		false
		5688422.38000000
		52553.27000000
		.04220000
		.00110050
		20671.09000000
		31882.18000000
		.00000000
		5656540.20000000
		5656540.20000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-13-2018
		4550000.00000000
		120
		03-06-2028
		360
		.05140000
		.05140000
		3
		1
		36
		04-06-2018
		true
		1
		WL
		5
		20138.81000000
		4550000.00000000
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			52743
			427
			6380000.00000000
			MAI
			01-08-2018
			.85000000
			3
			05-06-2020
			F
			11-30-2017
			575865.74000000
			200521.00000000
			375344.74000000
			368336.74000000
			UW
			1.58000000
			1.55000000
		
		false
		false
		4525097.21000000
		24816.17000000
		.05140000
		.00012550
		20028.58000000
		4787.59000000
		.00000000
		4520309.62000000
		4520309.62000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		11-28-2017
		4500000.00000000
		120
		12-06-2027
		360
		.04640000
		.04640000
		3
		1
		0
		01-06-2018
		true
		1
		WL
		2
		23176.69000000
		4477345.42000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		05-05-2020
		10-05-2027
		10-05-2027
		.00000000
		.00000000
		
			The Stimson Building
			700 Hennepin Avenue
			Minneapolis
			MN
			55403
			Hennepin
			MU
			44631
			30977
			1916
			2007
			7850000.00000000
			MAI
			11-07-2017
			7400000.00000000
			05-04-2021
			MAI
			1.00000000
			1.00000000
			6
			X
			KOCH GROUP
			39255
			12-31-2026
			CLEAR CHANNEL OUTDOOR
			5376
			12-31-2027
			12-31-2016
			01-01-2021
			06-30-2021
			766729.83000000
			224281.78000000
			225797.52000000
			335081.68000000
			540932.31000000
			-110799.90000000
			505271.31000000
			-146461.90000000
			UW
			CREFC
			278120.28000000
			1.94000000
			-.39840000
			1.82000000
			-.52660000
			F
			06-30-2021
		
		false
		false
		4235140.99000000
		23176.69000000
		.04640000
		.00012550
		16921.74000000
		6254.95000000
		.00000000
		4336705.80000000
		4228886.04000000
		04-06-2020
		1
		false
		360014.97000000
		96433.50000000
		136522.54000000
		3
		Midland Loan Services
		06-11-2020
		false
		.00000000
		2
	
	
		Prospectus Loan ID
		41
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-13-2018
		4320000.00000000
		120
		03-06-2028
		360
		.05170000
		.05170000
		3
		1
		0
		04-06-2018
		true
		1
		WL
		2
		23641.59000000
		4315590.81000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Pecan Ridge Apartments
			2501 Culkin Road
			Vicksburg
			MS
			39183
			Warren
			MF
			132
			132
			1979
			6290000.00000000
			MAI
			01-30-2018
			6290000.00000000
			01-30-2018
			MAI
			1.00000000
			6
			05-06-2020
			N
			01-31-2018
			939990.50000000
			454839.98000000
			485150.53000000
			444758.53000000
			UW
			CREFC
			1.71000000
			1.57000000
			F
		
		false
		false
		4107619.88000000
		23641.59000000
		.05170000
		.00012550
		18286.90000000
		5354.69000000
		.00000000
		4102265.19000000
		4102265.19000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-02-2018
		3650000.00000000
		120
		02-06-2028
		360
		.05230000
		.05230000
		3
		1
		0
		03-06-2018
		true
		1
		WL
		2
		20110.24000000
		3641041.39000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			CVS - Lawton, OK
			2107 NW Cache Road
			Lawton
			OK
			73505
			Comanche
			RT
			13275
			13275
			2014
			6550000.00000000
			MAI
			01-17-2018
			6550000.00000000
			01-17-2018
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			CVS
			13275
			01-31-2041
			01-01-2021
			06-30-2021
			342398.00000000
			350636.00000000
			8173.00000000
			14025.44000000
			334225.00000000
			336610.56000000
			328440.00000000
			330825.56000000
			UW
			CREFC
			241322.88000000
			1.38000000
			1.39490000
			1.36000000
			1.37090000
			F
			08-21-2021
		
		false
		false
		3466308.90000000
		20110.24000000
		.05230000
		.00012550
		15610.91000000
		4499.33000000
		.00000000
		3461809.57000000
		3461809.57000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		02-07-2018
		3400000.00000000
		120
		03-06-2028
		360
		.04785000
		.04785000
		3
		1
		36
		04-06-2018
		true
		1
		WL
		5
		14009.42000000
		3400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2027
		.00000000
		.00000000
		
			Lakeridge Point
			6135 & 6147 Lakeside Drive
			Reno
			NV
			89511
			Washoe
			RT
			34464
			34464
			1998
			5130000.00000000
			MAI
			12-13-2017
			5130000.00000000
			12-13-2017
			MAI
			.87000000
			.93340000
			6
			05-06-2020
			N
			Rita Parmar/Lakeside Market
			3837
			07-31-2031
			Teddy Simon's Restaurant
			2500
			05-31-2022
			Aura Care Hearing Centers of America LLC dba My Hearing
			2295
			06-30-2026
			10-31-2017
			01-01-2021
			06-30-2021
			596100.44000000
			655828.68000000
			182258.71000000
			174118.00000000
			413841.73000000
			481710.68000000
			362025.10000000
			429893.68000000
			UW
			CREFC
			188191.88000000
			2.51000000
			2.55970000
			2.19000000
			2.28430000
			F
			06-30-2021
		
		false
		false
		3379941.67000000
		17807.81000000
		.04785000
		.00052550
		13926.77000000
		3881.04000000
		.00000000
		3376060.63000000
		3376060.63000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-23-2018
		2700000.00000000
		60
		03-06-2023
		360
		.05530000
		.05530000
		3
		1
		36
		04-06-2018
		true
		1
		WL
		5
		12857.25000000
		2700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2023
		.00000000
		.00000000
		
			Centro Retail Condo
			161, 163 & 165 SE 1st Street
			Miami
			FL
			33132
			Miami-Dade
			RT
			4350
			4350
			2016
			5500000.00000000
			MAI
			11-17-2017
			5500000.00000000
			11-17-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			OCEAN BANK
			2150
			10-31-2027
			Poke OG Downtown LLC
			1200
			01-31-2023
			Omakase cafe
			1000
			12-31-2022
			09-30-2017
			01-01-2021
			06-30-2021
			435758.00000000
			350733.54000000
			154198.00000000
			89679.78000000
			281559.00000000
			261053.76000000
			263541.00000000
			243035.76000000
			UW
			CREFC
			166941.96000000
			1.86000000
			1.56370000
			1.74000000
			1.45580000
			F
			06-30-2021
		
		false
		false
		2686423.89000000
		15381.16000000
		.05530000
		.00062550
		12792.60000000
		2588.56000000
		.00000000
		2683835.33000000
		2683835.33000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-09-2018
		2670000.00000000
		120
		03-06-2028
		360
		.05310000
		.05310000
		3
		1
		0
		04-06-2018
		true
		1
		WL
		2
		14843.23000000
		2667365.36000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			PNC Bank - Chicago Fee
			8700 S. Cottage Grove Avenue
			Chicago
			IL
			60619
			Cook
			98
			26000
			26000
			4140000.00000000
			MAI
			01-11-2018
			4140000.00000000
			01-11-2018
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			PNC Bank - Ground Lease
			26000
			01-30-2039
			01-01-2021
			06-30-2021
			225302.00000000
			241992.00000000
			4506.00000000
			43118.89000000
			220796.00000000
			198873.11000000
			220796.00000000
			198873.11000000
			UW
			CREFC
			178118.64000000
			1.24000000
			1.11650000
			1.24000000
			1.11650000
			F
		
		false
		false
		2542232.64000000
		14843.22000000
		.05310000
		.00012550
		11624.36000000
		3218.86000000
		.00000000
		2539013.78000000
		2539013.78000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
(null) 


	
		Item 2(c)(1)
		Originator Name
		Certain originator names have been truncated due to EDGAR constraints. The full name for Cantor Commercial Real Estate is Cantor Commercial Real Estate Lending, L.P. The full name for Deutsche Bank AG, New York Branch is Deutsche Bank AG, acting through its New York Branch.
	
	
		Item 2(c)(1)
		Originator Name
		In the case of mortgage loans that are part of a loan combination, the entire loan combination may have been co-originated with one or more other originators.
	
	
		Item 2(c)(4)
		Original Loan Term Number
		For anticipated repayment date mortgage loan (Asset Number 7): the original loan term number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
	
	
		Item 2(c)(15)
		Loan Structure
		For the mortgage loan identified as Twelve Oaks Mall (Asset Number 4), the mortgage loan is evidenced by a senior pari passu note that is part of a loan combination that consists of three other senior pari-passu notes and three subordinate notes. The three other senior pari-passu notes and the subordinate notes are not included in the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(26)
		Negative Amortization Indicator
		For anticipated repayment date mortgage loan: the mortgage loan (Asset Number 7) provides that, after the related anticipated repayment date, if the borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate.  Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(5)
		propertyZip
		For the properties with zip codes reflecting less than five digits, the missing digit is a leading zero.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet at Securitization
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(10)
		Number of Units/ Beds/Rooms
		For mortgage loans that are part of a loan combination, the number of units/beds/rooms relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(11)
		Number of Units/Beds/Rooms at Securitization
		For mortgage loans that are part of a loan combination, the number of units/beds/rooms at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(12)
		Year Built Number
		For the mortgage loan identified as Chicago Infill Industrial Portfolio (Asset Number 14), the year built is shown as blank because the 15 industrial buildings securing the mortgage loan were built on various dates. For the mortgage loans identified as Sherman Plaza Fee (Asset Number 38) and PNC Chicago Fee (Asset Number 45), the year built is shown as blank because the mortgage loan is secured by the underlying land at the property.
	
	
		Item 2(d)(14)
		Valuation Amount at Securitization
		For mortgage loans that are part of a loan combination, the valuation amount at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(17)
		Most Recent Value
		For mortgage loans that are part of a loan combination, the most recent value relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11).
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10).
	
	
		Item 2(d)(27)(i)
		Third Largest Tenant
		For the mortgaged property identified as Palmdale Place (Asset Number 3-004), the third largest tenant, Department of Mental Health, leases its space on a month-to-month basis. For the mortgaged property identified as Fresno Airport (Asset Number 3-024), the third largest tenant, Briggs Field Services, Inc., leases its space on a month-to-month basis.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For mortgage loans that are part of a loan combination, the revenue at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(v)
		Most Recent Revenue
		For mortgage loans that are part of a loan combination, the most recent revenue is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses at securitization are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vii)
		Operating Expenses
		For mortgage loans that are part of a loan combination, the operating expenses are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For mortgage loans that are part of a loan combination, the net operating income at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(ix)
		Most Recent Net Operating Income
		For mortgage loans that are part of a loan combination, the most recent net operating income is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For mortgage loans that are part of a loan combination, the net cash flow at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xi)
		Most Recent Net Cash Flow
		For mortgage loans that are part of a loan combination, the most recent net cash flow is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		For mortgage loans that are part of a loan combination, the most recent debt service amount presented is for all the loans comprising the loan combination, which includes one or more pari passu and/or subordinate companion loans that are not included in the trust.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Ratio (Net Operating Income)
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Ratio (Net Cash Flow)
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, and (iv) the CREFC(R) intellectual property royalty license fee rate.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association; the full name for Wells Fargo is Wells Fargo Bank, National Association; and the full name for KeyBank N.A. is KeyBank National Association, a national banking association.