Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 |
CONTACT INFORMATION | |
Depositor | CCRE Commercial Mortgage Securities, L.P. |
Master Servicer | KeyBank National Association |
Special Servicers | KeyBank National Association |
Trimont Real Estate Advisors, LLC | |
LNR Partners, LLC | |
Asset Representations | Park Bridge Lender Services LLC |
Reviewer / Operating | |
Advisor | |
Trustee / Custodian | Citibank, N.A. |
Certificate Administrator | Citibank, N.A. |
CONTENTS | |
Distribution Summary | 2 |
Distribution Summary (Factors) | 4 |
Interest Distribution Detail | 6 |
Principal Distribution Detail | 8 |
Reconciliation Detail | 9 |
Other Information | 10 |
Stratification Detail | 11 |
Mortgage Loan Detail | 14 |
NOI Detail | 16 |
Delinquency Loan Detail | 18 |
Appraisal Reduction Detail | 20 |
Loan Modification Detail | 23 |
Specially Serviced Loan Detail | 25 |
Unscheduled Principal Detail | 28 |
Liquidated Loan Detail | 30 |
CREFC Legends | 32 |
Deal Contact: | James Polcari | Citibank, N.A. |
james.polcari@citi.com | Agency and Trust | |
Tel: (212) 816-7079 | 388 Greenwich Street, 14th Floor | |
New York, NY 10013 |
Reports Available at | sf.citidirect.com | Page 1 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 | 9,039,000.00 | 4,148,991.62 | 2.854600 | % | 30/360 | 08/01 - 08/31 | 9,869.76 | 208,810.25 | 0.00 | 218,680.01 | 0.00 | 0.00 | 3,940,181.37 | |||||||||||||
A-2 | 47,743,000.00 | 47,743,000.00 | 3.623400 | % | 30/360 | 08/01 - 08/31 | 144,159.99 | 0.00 | 0.00 | 144,159.99 | 0.00 | 0.00 | 47,743,000.00 | |||||||||||||
A-SB | 18,934,000.00 | 18,934,000.00 | 3.660200 | % | 30/360 | 08/01 - 08/31 | 57,751.86 | 0.00 | 0.00 | 57,751.86 | 0.00 | 0.00 | 18,934,000.00 | |||||||||||||
A-3 | 50,595,000.00 | 50,595,000.00 | 3.835600 | % | 30/360 | 08/01 - 08/31 | 161,718.48 | 0.00 | 0.00 | 161,718.48 | 0.00 | 0.00 | 50,595,000.00 | |||||||||||||
A-4 | 154,167,000.00 | 154,167,000.00 | 3.523000 | % | 30/360 | 08/01 - 08/31 | 452,608.62 | 0.00 | 0.00 | 452,608.62 | 0.00 | 0.00 | 154,167,000.00 | |||||||||||||
A-5 | 182,897,561.00 | 182,897,561.00 | 3.785700 | % | 30/360 | 08/01 - 08/31 | 576,996.08 | 0.00 | 0.00 | 576,996.08 | 0.00 | 0.00 | 182,897,561.00 | |||||||||||||
A-S | 60,404,315.00 | 60,404,315.00 | 4.027300 | % | 30/360 | 08/01 - 08/31 | 202,721.91 | 0.00 | 0.00 | 202,721.91 | 0.00 | 0.00 | 60,404,315.00 | |||||||||||||
B | 32,270,798.00 | 32,270,798.00 | 4.178400 | % | 30/360 | 08/01 - 08/31 | 112,366.92 | 0.00 | 0.00 | 112,366.92 | 0.00 | 0.00 | 32,270,798.00 | |||||||||||||
C | 30,615,885.00 | 30,615,885.00 | 4.352400 | % | 30/360 | 08/01 - 08/31 | 111,043.81 | 0.00 | 0.00 | 111,043.81 | 0.00 | 0.00 | 30,615,885.00 | |||||||||||||
D | 19,031,496.00 | 19,031,496.00 | 3.000000 | % | 30/360 | 08/01 - 08/31 | 47,578.74 | 0.00 | 0.00 | 47,578.74 | 0.00 | 0.00 | 19,031,496.00 | |||||||||||||
E | 14,066,759.00 | 14,066,759.00 | 3.000000 | % | 30/360 | 08/01 - 08/31 | 35,166.90 | 0.00 | 0.00 | 35,166.90 | 0.00 | 0.00 | 14,066,759.00 | |||||||||||||
F | 13,239,301.00 | 13,239,301.00 | 3.500000 | % | 30/360 | 08/01 - 08/31 | 38,614.63 | 0.00 | 0.00 | 38,614.63 | 0.00 | 0.00 | 13,239,301.00 | |||||||||||||
G | 6,619,651.00 | 6,619,651.00 | 3.500000 | % | 30/360 | 08/01 - 08/31 | 19,307.32 | 0.00 | 0.00 | 19,307.32 | 0.00 | 0.00 | 6,619,651.00 | |||||||||||||
NR-RR | 22,341,322.00 | 22,341,322.00 | 4.966904 | % | 30/360 | 08/01 - 08/31 | 92,175.12 | 0.00 | 0.00 | 92,175.12 | 0.00 | 0.00 | 22,341,322.00 | |||||||||||||
R | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
S | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
65 | A | 15,698,000.00 | 15,698,000.00 | 4.411400 | % | 30/360 | 08/01 - 08/31 | 57,708.46 | 0.00 | 0.00 | 57,708.46 | 0.00 | 0.00 | 15,698,000.00 | ||||||||||||
65 | B | 10,481,000.00 | 10,481,000.00 | 4.139600 | % | 30/360 | 08/01 - 08/31 | 36,155.96 | 0.00 | 0.00 | 36,155.96 | 0.00 | 0.00 | 10,481,000.00 | ||||||||||||
65 | C | 14,240,000.00 | 14,240,000.00 | 4.122600 | % | 30/360 | 08/01 - 08/31 | 48,921.52 | 0.00 | 0.00 | 48,921.52 | 0.00 | 0.00 | 14,240,000.00 | ||||||||||||
65 | D | 13,784,000.00 | 13,784,000.00 | 4.660200 | % | 30/360 | 08/01 - 08/31 | 53,530.16 | 0.00 | 0.00 | 53,530.16 | 0.00 | 0.00 | 13,784,000.00 | ||||||||||||
65 | E | 35,597,000.00 | 35,597,000.00 | 5.074493 | % | 30/360 | 08/01 - 08/31 | 150,530.62 | 0.00 | 0.00 | 150,530.62 | 0.00 | 0.00 | 35,597,000.00 | ||||||||||||
65 | RR | 6,200,000.00 | 6,200,000.00 | 5.074493 | % | 30/360 | 08/01 - 08/31 | 26,218.22 | 0.00 | 0.00 | 26,218.22 | 0.00 | 0.00 | 6,200,000.00 | ||||||||||||
Totals | 757,965,088.00 | 753,075,079.62 | 2,435,145.08 | 208,810.25 | 0.00 | 2,643,955.33 | 0.00 | 0.00 | 752,866,269.37 | |||||||||||||||||
Notional Classes | ||||||||||||||||||||||||||
X-A | 463,375,561.00 | 458,485,552.62 | 1.294541 | % | 30/360 | 08/01 - 08/31 | 494,606.79 | 0.00 | 0.00 | 494,606.79 | 0.00 | 0.00 | 458,276,742.37 |
Reports Available at | sf.citidirect.com | Page 2 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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) |
X-B | 123,290,998.00 | 123,290,998.00 | 0.819325 | % | 30/360 | 08/01 - 08/31 | 84,179.52 | 0.00 | 0.00 | 84,179.52 | 0.00 | 0.00 | 123,290,998.00 | |||||||||||||
X-D | 33,098,255.00 | 33,098,255.00 | 1.966904 | % | 30/360 | 08/01 - 08/31 | 54,250.92 | 0.00 | 0.00 | 54,250.92 | 0.00 | 0.00 | 33,098,255.00 | |||||||||||||
X-F | 13,239,301.00 | 13,239,301.00 | 1.466904 | % | 30/360 | 08/01 - 08/31 | 16,183.99 | 0.00 | 0.00 | 16,183.99 | 0.00 | 0.00 | 13,239,301.00 | |||||||||||||
X-G | 6,619,651.00 | 6,619,651.00 | 1.466904 | % | 30/360 | 08/01 - 08/31 | 8,092.00 | 0.00 | 0.00 | 8,092.00 | 0.00 | 0.00 | 6,619,651.00 | |||||||||||||
65 | X1 | 26,179,000.00 | 26,179,000.00 | 0.771911 | % | 30/360 | 08/01 - 08/31 | 16,839.88 | 0.00 | 0.00 | 16,839.88 | 0.00 | 0.00 | 26,179,000.00 | ||||||||||||
65 | X2 | 28,024,000.00 | 28,024,000.00 | 0.687467 | % | 30/360 | 08/01 - 08/31 | 16,054.65 | 0.00 | 0.00 | 16,054.65 | 0.00 | 0.00 | 28,024,000.00 | ||||||||||||
Totals | 693,826,766.00 | 688,936,757.62 | 690,207.75 | 0.00 | 0.00 | 690,207.75 | 0.00 | 0.00 | 688,727,947.37 |
Reports Available at | sf.citidirect.com | Page 3 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 | 12529 | MAA6 | 8/31/2022 | 459.010025 | 1.091908 | 23.101034 | 0.000000 | 24.192943 | 0.000000 | 0.000000 | 435.908991 | |||||||||
A-2 | 12529 | MAB4 | 8/31/2022 | 1,000.000000 | 3.019500 | 0.000000 | 0.000000 | 3.019500 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
A-SB | 12529 | MAC2 | 8/31/2022 | 1,000.000000 | 3.050167 | 0.000000 | 0.000000 | 3.050167 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
A-3 | 12529 | MAD0 | 8/31/2022 | 1,000.000000 | 3.196333 | 0.000000 | 0.000000 | 3.196333 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
A-4 | 12529 | MAE8 | 8/31/2022 | 1,000.000000 | 2.935833 | 0.000000 | 0.000000 | 2.935833 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
A-5 | 12529 | MAF5 | 8/31/2022 | 1,000.000000 | 3.154750 | 0.000000 | 0.000000 | 3.154750 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
A-S | 12529 | MAJ7 | 8/31/2022 | 1,000.000000 | 3.356083 | 0.000000 | 0.000000 | 3.356083 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
B | 12529 | MAK4 | 8/31/2022 | 1,000.000000 | 3.482000 | 0.000000 | 0.000000 | 3.482000 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
C | 12529 | MAL2 | 8/31/2022 | 1,000.000000 | 3.627000 | 0.000000 | 0.000000 | 3.627000 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
D | 12529 | MCY2 | 8/31/2022 | 1,000.000000 | 2.500000 | 0.000000 | 0.000000 | 2.500000 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1576 | YAQ7 | |||||||||||||||||||
E | 12529 | MCZ9 | 8/31/2022 | 1,000.000000 | 2.500000 | 0.000000 | 0.000000 | 2.500000 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1576 | YAR5 | |||||||||||||||||||
F | 12529 | MDA3 | 8/31/2022 | 1,000.000000 | 2.916667 | 0.000000 | 0.000000 | 2.916667 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1576 | YAS3 | |||||||||||||||||||
G | 12529 | MDB1 | 8/31/2022 | 1,000.000000 | 2.916667 | 0.000000 | 0.000000 | 2.916667 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1576 | YAT1 | |||||||||||||||||||
NR-RR | 12529 | MDC9 | 8/31/2022 | 1,000.000000 | 4.125768 | 0.000000 | 0.000000 | 4.125768 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1576 | YAU8 | |||||||||||||||||||
R | 12529 | MDD7 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | |||||||||
S | 12529 | MDN5 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | |||||||||
65 | A | 12529 | MDE5 | 8/31/2022 | 1,000.000000 | 3.676166 | 0.000000 | 0.000000 | 3.676166 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1576 | YAW4 | |||||||||||||||||||
65 | B | 12529 | MDF2 | 8/31/2022 | 1,000.000000 | 3.449667 | 0.000000 | 0.000000 | 3.449667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1576 | YAX2 | |||||||||||||||||||
65 | C | 12529 | MDG0 | 8/31/2022 | 1,000.000000 | 3.435500 | 0.000000 | 0.000000 | 3.435500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1576 | YAYO | |||||||||||||||||||
65 | D | 12529 | MDH8 | 8/31/2022 | 1,000.000000 | 3.883500 | 0.000000 | 0.000000 | 3.883500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1576 | YAZ7 | |||||||||||||||||||
65 | E | 12529 | MDJ4 | 8/31/2022 | 1,000.000000 | 4.228745 | 0.000000 | 0.000000 | 4.228745 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1576 | YBAI | |||||||||||||||||||
65 | RR | 12529 | MDK1 | 8/31/2022 | 1,000.000000 | 4.228745 | 0.000000 | 0.000000 | 4.228745 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1576 | YBB9 | |||||||||||||||||||
X-A | 12529 | MAG3 | 8/31/2022 | 989.446987 | 1.067399 | 0.000000 | 0.000000 | 1.067399 | 0.000000 | 0.000000 | 988.996358 | |||||||||
X-B | 12529 | MAH1 | 8/31/2022 | 1,000.000000 | 0.682771 | 0.000000 | 0.000000 | 0.682771 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
X-D | 12529 | MCV8 | 8/31/2022 | 1,000.000000 | 1.639087 | 0.000000 | 0.000000 | 1.639087 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1576 | YAM6 |
Reports Available at | sf.citidirect.com | Page 4 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 | |||||
X-F | 12529 | MCW6 | 8/31/2022 | 1,000.000000 | 1.222420 | 0.000000 | 0.000000 | 1.222420 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1576 | YAN4 | |||||||||||||||||||
X-G | 12529 | MCX4 | 8/31/2022 | 1,000.000000 | 1.222421 | 0.000000 | 0.000000 | 1.222421 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1576 | YAP9 | |||||||||||||||||||
65 | X1 | 12529 | MDL9 | 8/31/2022 | 1,000.000000 | 0.643259 | 0.000000 | 0.000000 | 0.643259 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1576 | YBC7 | |||||||||||||||||||
65 | X2 | 12529 | MDM7 | 8/31/2022 | 1,000.000000 | 0.572889 | 0.000000 | 0.000000 | 0.572889 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1576 | YBD5 |
Reports Available at | sf.citidirect.com | Page 5 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 | 4,148,991.62 | 2.854600 | % | 30/360 | 9,869.76 | 0.00 | 0.00 | 0.00 | 9,869.76 | 0.00 | 9,869.76 | 0.00 | ||||||||||
A-2 | 47,743,000.00 | 3.623400 | % | 30/360 | 144,159.99 | 0.00 | 0.00 | 0.00 | 144,159.99 | 0.00 | 144,159.99 | 0.00 | ||||||||||
A-SB | 18,934,000.00 | 3.660200 | % | 30/360 | 57,751.86 | 0.00 | 0.00 | 0.00 | 57,751.86 | 0.00 | 57,751.86 | 0.00 | ||||||||||
A-3 | 50,595,000.00 | 3.835600 | % | 30/360 | 161,718.48 | 0.00 | 0.00 | 0.00 | 161,718.48 | 0.00 | 161,718.48 | 0.00 | ||||||||||
A-4 | 154,167,000.00 | 3.523000 | % | 30/360 | 452,608.62 | 0.00 | 0.00 | 0.00 | 452,608.62 | 0.00 | 452,608.62 | 0.00 | ||||||||||
A-5 | 182,897,561.00 | 3.785700 | % | 30/360 | 576,996.08 | 0.00 | 0.00 | 0.00 | 576,996.08 | 0.00 | 576,996.08 | 0.00 | ||||||||||
A-S | 60,404,315.00 | 4.027300 | % | 30/360 | 202,721.91 | 0.00 | 0.00 | 0.00 | 202,721.91 | 0.00 | 202,721.91 | 0.00 | ||||||||||
B | 32,270,798.00 | 4.178400 | % | 30/360 | 112,366.92 | 0.00 | 0.00 | 0.00 | 112,366.92 | 0.00 | 112,366.92 | 0.00 | ||||||||||
C | 30,615,885.00 | 4.352400 | % | 30/360 | 111,043.81 | 0.00 | 0.00 | 0.00 | 111,043.81 | 0.00 | 111,043.81 | 0.00 | ||||||||||
D | 19,031,496.00 | 3.000000 | % | 30/360 | 47,578.74 | 0.00 | 0.00 | 0.00 | 47,578.74 | 0.00 | 47,578.74 | 0.00 | ||||||||||
E | 14,066,759.00 | 3.000000 | % | 30/360 | 35,166.90 | 0.00 | 0.00 | 0.00 | 35,166.90 | 0.00 | 35,166.90 | 0.00 | ||||||||||
F | 13,239,301.00 | 3.500000 | % | 30/360 | 38,614.63 | 0.00 | 0.00 | 0.00 | 38,614.63 | 0.00 | 38,614.63 | 0.00 | ||||||||||
G | 6,619,651.00 | 3.500000 | % | 30/360 | 19,307.32 | 0.00 | 0.00 | 0.00 | 19,307.32 | 0.00 | 19,307.32 | 0.00 | ||||||||||
NR-RR | 22,341,322.00 | 4.966904 | % | 30/360 | 92,472.67 | 178,610.99 | 0.00 | 0.00 | 271,083.66 | 0.00 | 92,175.12 | 178,908.54 | ||||||||||
R | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
S | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
65 | A | 15,698,000.00 | 4.411400 | % | 30/360 | 57,708.46 | 0.00 | 0.00 | 0.00 | 57,708.46 | 0.00 | 57,708.46 | 0.00 | |||||||||
65 | B | 10,481,000.00 | 4.139600 | % | 30/360 | 36,155.96 | 0.00 | 0.00 | 0.00 | 36,155.96 | 0.00 | 36,155.96 | 0.00 | |||||||||
65 | C | 14,240,000.00 | 4.122600 | % | 30/360 | 48,921.52 | 0.00 | 0.00 | 0.00 | 48,921.52 | 0.00 | 48,921.52 | 0.00 | |||||||||
65 | D | 13,784,000.00 | 4.660200 | % | 30/360 | 53,530.16 | 0.00 | 0.00 | 0.00 | 53,530.16 | 0.00 | 53,530.16 | 0.00 | |||||||||
65 | E | 35,597,000.00 | 5.074493 | % | 30/360 | 150,530.62 | 0.00 | 0.00 | 0.00 | 150,530.62 | 0.00 | 150,530.62 | 0.00 | |||||||||
65 | RR | 6,200,000.00 | 5.074493 | % | 30/360 | 26,218.22 | 0.00 | 0.00 | 0.00 | 26,218.22 | 0.00 | 26,218.22 | 0.00 | |||||||||
Totals | 753,075,079.62 | 2,435,442.63 | 178,610.99 | 0.00 | 0.00 | 2,614,053.62 | 0.00 | 2,435,145.08 | 178,908.54 | |||||||||||||
Notional Classes | ||||||||||||||||||||||
X-A | 458,485,552.62 | 1.294541 | % | 30/360 | 494,606.79 | 0.00 | 0.00 | 0.00 | 494,606.79 | 0.00 | 494,606.79 | 0.00 |
Reports Available at | sf.citidirect.com | Page 6 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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) |
X-B | 123,290,998.00 | 0.819325 | % | 30/360 | 84,179.52 | 0.00 | 0.00 | 0.00 | 84,179.52 | 0.00 | 84,179.52 | 0.00 | ||||||||||
X-D | 33,098,255.00 | 1.966904 | % | 30/360 | 54,250.92 | 0.00 | 0.00 | 0.00 | 54,250.92 | 0.00 | 54,250.92 | 0.00 | ||||||||||
X-F | 13,239,301.00 | 1.466904 | % | 30/360 | 16,183.99 | 0.00 | 0.00 | 0.00 | 16,183.99 | 0.00 | 16,183.99 | 0.00 | ||||||||||
X-G | 6,619,651.00 | 1.466904 | % | 30/360 | 8,092.00 | 0.00 | 0.00 | 0.00 | 8,092.00 | 0.00 | 8,092.00 | 0.00 | ||||||||||
65 | X1 | 26,179,000.00 | 0.771911 | % | 30/360 | 16,839.88 | 0.00 | 0.00 | 0.00 | 16,839.88 | 0.00 | 16,839.88 | 0.00 | |||||||||
65 | X2 | 28,024,000.00 | 0.687467 | % | 30/360 | 16,054.65 | 0.00 | 0.00 | 0.00 | 16,054.65 | 0.00 | 16,054.65 | 0.00 | |||||||||
Totals | 688,936,757.62 | 690,207.75 | 0.00 | 0.00 | 0.00 | 690,207.75 | 0.00 | 690,207.75 | 0.00 |
Reports Available at | sf.citidirect.com | Page 7 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Principal Distribution Detail |
Prior | Current | Current | Current | Cumulative | Original | Current | Original Current | |||||||||||||||||||
Original | Principal | Principal | Balance | Realized | Principal | Principal | Realized | Class | Class | Credit | Credit | |||||||||||||||
Class | Balance | Balance | Distribution | Change | Losses | Recoveries | Balance | Losses | (%) | (%) | Support Support | |||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (6 | ) | (7 | ) | (8 | ) | (9)= | (3)-(4)-(5)+(6)- | (10 | ) | (11 | ) | (12 | ) | (13 | ) | (14 | ) | |
(7)+ | (8 | ) | ||||||||||||||||||||||||
A-1 | 9,039,000.00 | 4,148,991.62 | 208,810.25 | 0.00 | 0.00 | 0.00 | 3,940,181.37 | 0.00 | 1.19 | % | 0.52 | % | 30.00 | % | 30.23 | % | ||||||||||
A-2 | 47,743,000.00 | 47,743,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 47,743,000.00 | 0.00 | 6.30 | % | 6.34 | % | 30.00 | % | 30.23 | % | ||||||||||
A-SB | 18,934,000.00 | 18,934,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 18,934,000.00 | 0.00 | 2.50 | % | 2.51 | % | 30.00 | % | 30.23 | % | ||||||||||
A-3 | 50,595,000.00 | 50,595,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 50,595,000.00 | 0.00 | 6.68 | % | 6.72 | % | 30.00 | % | 30.23 | % | ||||||||||
A-4 | 154,167,000.00 | 154,167,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 154,167,000.00 | 0.00 | 20.34 | % | 20.48 | % | 30.00 | % | 30.23 | % | ||||||||||
A-5 | 182,897,561.00 | 182,897,561.00 | 0.00 | 0.00 | 0.00 | 0.00 | 182,897,561.00 | 0.00 | 24.13 | % | 24.29 | % | 30.00 | % | 30.23 | % | ||||||||||
A-S | 60,404,315.00 | 60,404,315.00 | 0.00 | 0.00 | 0.00 | 0.00 | 60,404,315.00 | 0.00 | 7.97 | % | 8.02 | % | 20.87 | % | 21.04 | % | ||||||||||
B | 32,270,798.00 | 32,270,798.00 | 0.00 | 0.00 | 0.00 | 0.00 | 32,270,798.00 | 0.00 | 4.26 | % | 4.29 | % | 16.00 | % | 16.12 | % | ||||||||||
C | 30,615,885.00 | 30,615,885.00 | 0.00 | 0.00 | 0.00 | 0.00 | 30,615,885.00 | 0.00 | 4.04 | % | 4.07 | % | 11.38 | % | 11.46 | % | ||||||||||
D | 19,031,496.00 | 19,031,496.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,031,496.00 | 0.00 | 2.51 | % | 2.53 | % | 8.50 | % | 8.57 | % | ||||||||||
E | 14,066,759.00 | 14,066,759.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14,066,759.00 | 0.00 | 1.86 | % | 1.87 | % | 6.37 | % | 6.42 | % | ||||||||||
F | 13,239,301.00 | 13,239,301.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13,239,301.00 | 0.00 | 1.75 | % | 1.76 | % | 4.38 | % | 4.41 | % | ||||||||||
G | 6,619,651.00 | 6,619,651.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,619,651.00 | 0.00 | 0.87 | % | 0.88 | % | 3.38 | % | 3.40 | % | ||||||||||
NR-RR | 22,341,322.00 | 22,341,322.00 | 0.00 | 0.00 | 0.00 | 0.00 | 22,341,322.00 | 0.00 | 2.95 | % | 2.97 | % | 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 | % | ||||||||||
S | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
65 | A | 15,698,000.00 | 15,698,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15,698,000.00 | 0.00 | 2.07 | % | 2.09 | % | 83.65 | % | 83.65 | % | |||||||||
65 | B | 10,481,000.00 | 10,481,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,481,000.00 | 0.00 | 1.38 | % | 1.39 | % | 72.73 | % | 72.73 | % | |||||||||
65 | C | 14,240,000.00 | 14,240,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14,240,000.00 | 0.00 | 1.88 | % | 1.89 | % | 57.90 | % | 57.90 | % | |||||||||
65 | D | 13,784,000.00 | 13,784,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13,784,000.00 | 0.00 | 1.82 | % | 1.83 | % | 43.54 | % | 43.54 | % | |||||||||
65 | E | 35,597,000.00 | 35,597,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 35,597,000.00 | 0.00 | 4.70 | % | 4.73 | % | 6.46 | % | 6.46 | % | |||||||||
65 | RR | 6,200,000.00 | 6,200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,200,000.00 | 0.00 | 0.82 | % | 0.82 | % | 0.00 | % | 0.00 | % | |||||||||
Totals | 757,965,088.00 | 753,075,079.62 | 208,810.25 | 0.00 | 0.00 | 0.00 | 752,866,269.37 | 0.00 | 100.00 | % | 100.00 | % |
Reports Available at | sf.citidirect.com | Page 8 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Reconciliation Detail |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
Interest Funds Available | Scheduled Fees | ||||
Scheduled Interest | 3,143,586.68 | Servicing Fee | 8,386.22 | ||
Prepayment Interest Shortfall | 0.00 | Trustee/Certificate Administrator Fee | 7,262.99 | ||
Interest Adjustments | 0.99 | Operating Advisor Fee | 1,748.83 | ||
ASER Amount | 0.00 | Asset Representations Reviewer Ongoing Fee | 215.03 | ||
Realized Loss in Excess of Principal Balance | 0.00 | CREFC® Intellectual Property Royalty License Fee | 324.22 | ||
Total Interest Funds Available: | 3,143,587.67 | Total Scheduled Fees: | 17,937.29 | ||
Principal Funds Available | Additional Fees, Expenses, etc. | ||||
Scheduled Principal | 208,810.25 | Additional Servicing Fee | 0.00 | ||
Unscheduled Principal Collections | 0.00 | Special Servicing Fee | 0.00 | ||
Net Liquidation Proceeds | 0.00 | Work-out Fee | 297.55 | ||
Repurchased Principal | 0.00 | ||||
Liquidation Fee | 0.00 | ||||
Substitution Principal | 0.00 | ||||
Other Principal | 0.00 | Trust Fund Expenses | 0.00 | ||
Total Principal Funds Available: | 208,810.25 | Trust Advisor Expenses | 0.00 | ||
Other Funds Available | Reimbursement of Interest on Advances to the Servicer | 0.00 | |||
Yield Maintenance Charges | 0.00 | Borrower Reimbursable Trust Fund Expenses | 0.00 | ||
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | Other Expenses | 0.00 | ||
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | Total Additional Fees, Expenses, etc.: | 297.55 | ||
Total Other Funds Available: | 0.00 | Distributions | |||
Total Funds Available | 3,352,397.92 | Interest Distribution | 3,125,352.83 | ||
Principal Distribution | 208,810.25 | ||||
Yield Maintenance Charge Distribution | 0.00 | ||||
Total Distributions: | 3,334,163.08 | ||||
Total Funds Allocated | 3,352,397.92 |
Reports Available at | sf.citidirect.com | Page 9 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Other Information |
Available Funds | |||
Pooled Available Funds | 2,928,202.63 | ||
65 Broadway Available Funds | 405,959.46 | ||
Interest Reserve Account Information | |||
Beginning Balance | 0.00 | ||
Deposit of Withheld Amounts | 0.00 | ||
Withdrawal of Withheld Amounts | 0.00 | ||
Ending Balance | 0.00 | ||
Gain-on-Sale Reserve Account Information | |||
Beginning Balance | 0.00 | ||
Deposit of Gain-on-Sale Proceeds | 0.00 | ||
Withdrawal of Gain-on-Sale Proceeds | 0.00 | ||
Ending Balance | 0.00 | ||
ARD Mortgage Loan Information | |||
Excess Interest | 0.00 | ||
Collateral Information | |||
% of Cut-Off Principal Balance Outstanding | 99.327302 | % | |
Controlling Class Information | |||
Controlling Class is Class NR-RR. | |||
The Controlling Pooled Class Representative is LNR Securities Holdings, LLC or its Affiliate. | |||
The 65 Broadway Controlling Class is Class 65RR. | |||
The 65 Broadway Controlling Class Representative is CRE Fund Investments III LLC. | |||
There Are No Disclosable Special Servicer Fees. | |||
Reports Available at sf.citidirect.com | Page 10 of 32 | © Copyright 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Stratification Detail |
Ending Scheduled Balance | State | |||||||||||||
Ending Sched | # of | Ending Sched | % of Agg | Wtd Avg | # of | Ending Sched | % of Agg | Wtd Avg | ||||||
Balance | Loans | Balance | Balance | WAC | WAM | DSCR | State | Loans | Balance | Balance | WAC | WAM | DSCR | |
1 to 5,000,000 | 8 | 31,296,089.57 | 4.16 | 5.3816 | 64 | 1.559051 | California | 2 | 40,200,000.00 | 5.34 | 4.9455 | 79 | 0.315522 | |
5,000,001 to 10,000,000 | 11 | 84,688,489.09 | 11.25 | 4.9361 | 78 | 1.617114 | Delaware | 2 | 21,750,000.00 | 2.89 | 5.4944 | 76 | 1.719080 | |
10,000,001 to 15,000,000 | 3 | 37,136,228.04 | 4.93 | 5.0147 | 78 | 2.171322 | Florida | 3 | 39,760,800.19 | 5.28 | 5.0183 | 79 | 1.760271 | |
15,000,001 to 20,000,000 | 8 | 144,519,077.66 | 19.20 | 5.1453 | 78 | 1.651646 | Georgia | 1 | 4,967,451.16 | 0.66 | 5.1510 | 78 | 3.830000 | |
20,000,001 to 25,000,000 | 3 | 66,324,316.17 | 8.81 | 4.8975 | 79 | 2.264170 | Illinois | 2 | 55,220,369.26 | 7.33 | 4.7221 | 40 | 1.766017 | |
25,000,001 to 30,000,000 | 3 | 83,306,953.84 | 11.07 | 4.8972 | 77 | 2.039454 | Indiana | 2 | 12,640,098.36 | 1.68 | 5.1079 | 77 | 0.981929 | |
30,000,001 to 35,000,000 | 2 | 69,000,000.00 | 9.16 | 4.3387 | 99 | 1.921159 | Massachusetts | 3 | 46,800,000.00 | 6.22 | 5.0000 | 77 | 2.470000 | |
35,000,001 to 40,000,000 | 1 | 40,000,000.00 | 5.31 | 4.9350 | 19 | 1.000000 | Michigan | 2 | 36,891,953.77 | 4.90 | 3.8492 | 117 | 3.431653 | |
40,000,001 to 45,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Missouri | 1 | 20,000,000.00 | 2.66 | 5.3500 | 76 | 1.810000 | |
45,000,001 to 50,000,000 | 1 | 50,000,000.00 | 6.64 | 3.9140 | 79 | 2.280000 | Mississippi | 1 | 10,921,436.41 | 1.45 | 5.0500 | 79 | 1.890000 | |
50,000,001 to 55,000,000 | 1 | 50,595,115.00 | 6.72 | 4.6300 | 42 | 1.730000 | New York | 5 | 208,650,000.00 | 27.71 | 4.7388 | 40 | 1.246084 | |
55,000,001 to 60,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||
60,000,001 to 65,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Ohio | 2 | 31,577,710.74 | 4.19 | 5.1547 | 70 | 1.647535 | |
65,000,001 to 70,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Oklahoma | 1 | 5,350,650.25 | 0.71 | 5.5200 | 77 | 0.520000 | |
70,000,001 to 75,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Oregon | 1 | 15,394,626.83 | 2.04 | 4.9500 | 78 | 1.700000 | |
75,000,001 to 80,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Pennsylvania | 3 | 57,474,450.83 | 7.63 | 5.0059 | 79 | 1.621730 | |
80,000,001 to 85,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | South Carolina | 1 | 4,760,000.00 | 0.63 | 5.1900 | 76 | 1.650000 | |
85,000,001 to 90,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Texas | 3 | 57,163,515.98 | 7.59 | 4.6954 | 78 | 2.639039 | |
90,000,001 or Greater | 1 | 96,000,000.00 | 12.75 | 4.9350 | 19 | 1.000000 | Utah | 1 | 13,214,791.63 | 1.76 | 5.0000 | 78 | 2.110000 | |
Totals | 42 | 752,866,269.37 | 100.00 | 4.8476 | 66 | 1.720401 | Virginia | 4 | 55,000,000.00 | 7.31 | 4.8136 | 77 | 1.780909 | |
Washington | 1 | 7,605,000.00 | 1.01 | 4.8000 | 79 | 1.950000 | ||||||||
Wisconsin | 1 | 7,523,413.96 | 1.00 | 4.9500 | 79 | 1.810000 | ||||||||
Totals | 42 | 752,866,269.37 | 100.00 | 4.8476 | 66 | 1.720401 | ||||||||
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Reports Available at | sf.citidirect.com | Page 11 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Stratification Detail |
Seasoning | Property Type | ||||||||||||
# of | Ending Sched | % of Agg | Wtd Avg | Property | # of | Ending Sched | % of Agg | Wtd Avg | |||||
Seasoning | Loans | Balance | Balance | WAC | WAM | DSCR | Type | Loans | Balance | Balance | WAC | WAM | DSCR |
12 Months or Less | 1 | 34,000,000.00 | 4.52 | 3.7300 | 120 | 3.590000 | Other | 1 | 19,400,000.00 | 2.58 | 5.2150 | 79 | 2.080000 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Multifamily | 11 | 114,204,285.33 | 15.17 | 5.0463 | 76 | 1.672302 |
25 to 36 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Retail | 5 | 70,987,966.81 | 9.43 | 4.8542 | 79 | 2.049542 |
37 to 48 Months | 41 | 718,866,269.37 | 95.48 | 4.9004 | 64 | 1.631975 | Industrial | 1 | 34,000,000.00 | 4.52 | 3.7300 | 120 | 3.590000 |
49 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Mobile Home Park | 2 | 19,409,424.88 | 2.58 | 5.1010 | 78 | 1.466424 |
Totals | 42 | 752,866,269.37 | 100.00 | 4.8476 | 66 | 1.720401 | Office | 9 | 309,428,505.25 | 41.10 | 4.7597 | 46 | 1.537420 |
Mixed Use | 4 | 72,350,000.00 | 9.61 | 4.9868 | 79 | 1.524596 | |||||||
Lodging | 5 | 63,394,133.33 | 8.42 | 5.0302 | 74 | 0.973566 | |||||||
Self Storage | 4 | 49,691,953.77 | 6.60 | 5.0145 | 77 | 2.417622 | |||||||
Totals | 42 | 752,866,269.37 | 100.00 | 4.8476 | 66 | 1.720401 | |||||||
Debt Service Coverage Ratio | Loan Rate | ||||||||||||
Debt Service | # of | Ending Sched | % of Agg | Wtd Avg | Loan | # of | Ending Sched | % of Agg | Wtd Avg | ||||
Coverage Ratio | Loans | Balance | Balance | WAC | WAM | DSCR | Rate (%) | Loans | Balance | Balance | WAC | WAM | DSCR |
1.250 or Less | 9 | 211,481,323.73 | 28.09 | 5.0113 | 40 | 0.757769 | 4.00 or Less | 2 | 84,000,000.00 | 11.16 | 3.8395 | 96 | 2.810238 |
1.251 to 1.500 | 7 | 85,454,632.61 | 11.35 | 4.8561 | 75 | 1.419703 | 4.01 to 4.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
1.501 to 1.750 | 7 | 134,209,449.63 | 17.83 | 4.9097 | 64 | 1.702416 | 4.26 to 4.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
1.751 to 2.000 | 5 | 54,049,850.37 | 7.18 | 5.0431 | 78 | 1.873986 | 4.51 to 4.75 | 7 | 144,458,630.98 | 19.19 | 4.6419 | 65 | 2.026894 |
2.001 to 2.250 | 6 | 89,540,045.89 | 11.89 | 5.0897 | 75 | 2.094814 | 4.76 to 5.00 | 13 | 309,221,708.13 | 41.07 | 4.9425 | 52 | 1.326355 |
2.251 to 2.500 | 5 | 116,800,000.00 | 15.51 | 4.5471 | 78 | 2.357842 | 5.01 to 5.25 | 13 | 143,258,595.37 | 19.03 | 5.1170 | 78 | 1.818681 |
2.501 to 2.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | 5.26 to 5.50 | 3 | 41,680,673.48 | 5.54 | 5.3841 | 78 | 0.982775 |
2.751 to 3.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | 5.51 to 5.75 | 3 | 27,475,904.51 | 3.65 | 5.5923 | 66 | 1.859734 |
3.001 to 3.250 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | 5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.251 to 3.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | 6.01 to 6.25 | 1 | 2,770,756.90 | 0.37 | 6.1500 | 19 | 1.310000 |
3.501 to 3.750 | 2 | 56,363,515.98 | 7.49 | 4.0958 | 104 | 3.582065 | 6.26 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.751 to 4.000 | 1 | 4,967,451.16 | 0.66 | 5.1510 | 78 | 3.830000 | 6.51 to 6.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Totals | 42 | 752,866,269.37 | 100.00 | 4.8476 | 66 | 1.720401 | 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 | 42 | 752,866,269.37 | 100.00 | 4.8476 | 66 | 1.720401 | |||||||
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Reports Available at | sf.citidirect.com | Page 12 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 |
Stratification Detail | |||||||||||||
Anticipated Remaining Term | Remaining Amortization Term | ||||||||||||
Anticipated | # of | Ending Sched | % of Agg | Wtd Avg | Remaining | # of | Ending Sched | % of Agg | Wtd Avg | ||||
Remaining Term | Loans | Balance | Balance | WAC | WAM | DSCR | Amortization Term | Loans | Balance | Balance | WAC | WAM | DSCR |
60 Months or Less | 5 | 193,991,126.16 | 25.77 | 4.8918 | 25 | 1.222478 | 240 Months or Less | 21 | 514,945,115.00 | 68.40 | 4.7524 | 62 | 1.673015 |
61 to 90 Months | 36 | 524,875,143.21 | 69.72 | 4.9036 | 78 | 1.783324 | 241 to 270 Months | 1 | 3,030,673.48 | 0.40 | 5.4500 | 79 | -0.090000 |
91 Months or Greater | 1 | 34,000,000.00 | 4.52 | 3.7300 | 120 | 3.590000 | 271 to 300 Months | 1 | 4,625,254.26 | 0.61 | 5.7300 | 18 | 2.160000 |
Totals | 42 | 752,866,269.37 | 100.00 | 4.8476 | 66 | 1.720401 | 301 Months or Greater | 19 | 230,265,226.63 | 30.59 | 5.0347 | 77 | 1.841369 |
Totals | 42 | 752,866,269.37 | 100.00 | 4.8476 | 66 | 1.720401 | |||||||
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Reports Available at | sf.citidirect.com | Page 13 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 | ) | ||
010201581 | 001 | OF | Chicago | IL | 201,719.91 | 0.00 | 4.63000 | % | 3/6/26 | N | 50,595,115.00 | 50,595,115.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201610 | 002 | OF | New York | NY | 168,519.44 | 0.00 | 3.91400 | % | 3/11/29 | N | 50,000,000.00 | 50,000,000.00 | 9/11/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010200904 | 004 | OF | New York | NY | 169,983.33 | 0.00 | 4.93500 | % | 4/6/24 | N | 40,000,000.00 | 40,000,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201582 | 006 | LO | San Jose | CA | 148,584.72 | 0.00 | 4.93000 | % | 4/1/29 | N | 35,000,000.00 | 35,000,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201583 | 007 | IN | Livonia | MI | 109,206.11 | 0.00 | 3.73000 | % | 9/1/32 | N | 34,000,000.00 | 34,000,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201584 | 008 | OF | Cincinnati | OH | 125,652.40 | 36,477.57 | 5.05900 | % | 12/6/28 | N | 28,843,431.41 | 28,806,953.84 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201598 | 009 | MU | Fort Worth | TX | 113,873.33 | 0.00 | 4.64000 | % | 3/6/29 | N | 28,500,000.00 | 28,500,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201599 | 010 | RT | Irving | TX | 89,691.33 | 26,353.92 | 4.65200 | % | 4/6/29 | N | 22,389,869.90 | 22,363,515.98 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201585 | 011 | MF | Fort Walton Beach | FL | 96,460.05 | 25,091.89 | 5.09500 | % | 4/6/29 | N | 21,985,892.08 | 21,960,800.19 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201600 | 012 | RT | North Wales | PA | 93,775.00 | 0.00 | 4.95000 | % | 4/6/29 | N | 22,000,000.00 | 22,000,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201601 | 013 | MU | Ashburn | VA | 87,316.67 | 0.00 | 5.07000 | % | 4/6/29 | N | 20,000,000.00 | 20,000,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201586 | 014 | MF | Bridgeton | MO | 92,138.89 | 0.00 | 5.35000 | % | 1/6/29 | N | 20,000,000.00 | 20,000,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201602 | 015 | N/A | Harrisburg | PA | 87,119.47 | 0.00 | 5.21500 | % | 4/6/29 | N | 19,400,000.00 | 19,400,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201587 | 016 | MU | New York | NY | 86,883.10 | 0.00 | 5.41000 | % | 4/1/29 | N | 18,650,000.00 | 18,650,000.00 | 9/1/22 | 2/11/22 | 0.00 | 0 | 8 | 5 | |||
010201588 | 017 | OF | Newark | DE | 84,057.36 | 0.00 | 5.57800 | % | 12/6/28 | N | 17,500,000.00 | 17,500,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201589 | 018 | RT | Gettysburg | PA | 66,949.84 | 22,485.99 | 4.83000 | % | 3/6/29 | N | 16,096,936.82 | 16,074,450.83 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010199848 | 019 | MF | Portland | OR | 65,692.24 | 17,042.15 | 4.95000 | % | 3/6/29 | N | 15,411,668.98 | 15,394,626.83 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010189526 | 020 | LO | Ogden | UT | 56,963.79 | 15,507.13 | 5.00000 | % | 3/1/29 | N | 13,230,298.76 | 13,214,791.63 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010194875 | 021 | OF | Jackson | MS | 47,556.27 | 14,530.11 | 5.05000 | % | 4/1/29 | N | 10,935,966.52 | 10,921,436.41 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201595 | 022 | MH | Sarasota | FL | 43,882.22 | 0.00 | 5.20000 | % | 5/1/29 | N | 9,800,000.00 | 9,800,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010194988 | 023 | MH | Bluffton | IN | 41,419.78 | 10,651.92 | 5.00000 | % | 1/1/29 | N | 9,620,076.80 | 9,609,424.88 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201603 | 024 | OF | Key Biscayne | FL | 31,585.56 | 0.00 | 4.58500 | % | 4/6/29 | N | 8,000,000.00 | 8,000,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201604 | 025 | LO | Neenah | WI | 32,112.10 | 10,215.86 | 4.95000 | % | 4/6/29 | N | 7,533,629.82 | 7,523,413.96 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201590 | 026 | OF | Olympia | WA | 31,434.00 | 0.00 | 4.80000 | % | 4/1/29 | N | 7,605,000.00 | 7,605,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201593 | 027 | RT | Katy | TX | 27,667.50 | 0.00 | 5.10000 | % | 3/1/29 | N | 6,300,000.00 | 6,300,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010198476 | 028 | MF | Elk City | OK | 25,464.53 | 6,544.22 | 5.52000 | % | 2/6/29 | N | 5,357,194.47 | 5,350,650.25 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010201605 | 029 | MU | Bell | CA | 22,612.78 | 0.00 | 5.05000 | % | 4/6/29 | N | 5,200,000.00 | 5,200,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at | sf.citidirect.com | Page 14 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 | ) | |||
010201606 | 030 | MF | Atlanta | GA | 22,056.82 | 5,247.57 | 5.15100 | % | 3/6/29 | N | 4,972,698.73 | 4,967,451.16 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
010201596 | 031 | LO | Marion | IL | 22,855.81 | 6,898.74 | 5.73000 | % | 3/1/24 | N | 4,632,153.00 | 4,625,254.26 | 9/1/22 | 8/11/21 | 0.00 | 0 | 8 | 2 | ||||
010201592 | 032 | MF | Goose Creek | SC | 21,273.23 | 0.00 | 5.19000 | % | 1/1/29 | N | 4,760,000.00 | 4,760,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
010201594 | 033 | RT | Wilmington | DE | 18,847.57 | 0.00 | 5.15000 | % | 5/1/29 | N | 4,250,000.00 | 4,250,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
010201591 | 034 | MF | Brooklyn | NY | 18,083.33 | 0.00 | 5.25000 | % | 4/1/29 | N | 4,000,000.00 | 4,000,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
010201607 | 035 | LO | Crawfordsville | IN | 14,249.45 | 5,611.47 | 5.45000 | % | 4/6/29 | N | 3,036,284.95 | 3,030,673.48 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
010196502 | 036 | SS | Richland | MI | 13,089.76 | 3,476.35 | 5.25000 | % | 2/1/29 | N | 2,895,430.12 | 2,891,953.77 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
010201597 | 037 | MF | Lorain | OH | 14,687.64 | 2,675.36 | 6.15000 | % | 4/1/24 | N | 2,773,432.26 | 2,770,756.90 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
010198841 | 03 | A | SS | Nantucket | MA | 111,944.44 | 0.00 | 5.00000 | % | 2/1/29 | N | 26,000,000.00 | 26,000,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010198844 | 03 | B | SS | Nantucket | MA | 55,972.22 | 0.00 | 5.00000 | % | 2/1/29 | N | 13,000,000.00 | 13,000,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010198846 | 03 | C | SS | Nantucket | MA | 33,583.33 | 0.00 | 5.00000 | % | 2/1/29 | N | 7,800,000.00 | 7,800,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010199130 | 05 | A | MF | Fairfax | VA | 70,330.68 | 0.00 | 4.66711 | % | 1/6/29 | N | 17,500,000.00 | 17,500,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010199421 | 05 | B | MF | Fairfax | VA | 40,188.96 | 0.00 | 4.66711 | % | 1/6/29 | N | 10,000,000.00 | 10,000,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010199422 | 05 | C | MF | Fairfax | VA | 30,141.72 | 0.00 | 4.66711 | % | 1/6/29 | N | 7,500,000.00 | 7,500,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
010200906 | 04 | S | OF | New York | NY | 407,960.00 | 0.00 | 4.93500 | % | 4/6/24 | N | 96,000,000.00 | 96,000,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
Totals | Count: | 42 | 3,143,586.68 | 208,810.25 | 753,075,079.62 | 752,866,269.37 | 0.00 |
Reports Available at | sf.citidirect.com | Page 15 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 |
010201581 | 001 | OF | Chicago | IL | 50,595,115.00 | 4,864,999.22 | 2,358,103.24 | 01/01/2022 | 06/30/2022 |
010201610 | 002 | OF | New York | NY | 50,000,000.00 | 53,869,546.00 | 43,293,327.00 | 01/01/2021 | 09/30/2021 |
010200904 | 004 | OF | New York | NY | 40,000,000.00 | 7,390,556.62 | 7,708,964.95 | 04/01/2021 | 03/31/2022 |
010201582 | 006 | LO | San Jose | CA | 35,000,000.00 | -583,326.06 | 1,225,439.94 | 07/01/2021 | 06/30/2022 |
010201583 | 007 | IN | Livonia | MI | 34,000,000.00 | 4,712,203.08 | 4,712,203.08 | Not Available | Not Available |
010201584 | 008 | OF | Cincinnati | OH | 28,806,953.84 | 7,674,633.00 | 3,473,162.83 | Not Available | Not Available |
010201598 | 009 | MU | Fort Worth | TX | 28,500,000.00 | 2,843,222.21 | 2,199,808.79 | Not Available | Not Available |
010201599 | 010 | RT | Irving | TX | 22,363,515.98 | 2,536,309.32 | 2,184,968.27 | 01/01/2022 | 06/30/2022 |
010201585 | 011 | MF | Fort Walton Beach | FL | 21,960,800.19 | 2,633,025.83 | 1,811,737.75 | Not Available | Not Available |
010201600 | 012 | RT | North Wales | PA | 22,000,000.00 | 1,836,420.10 | 1,347,752.75 | Not Available | Not Available |
010201601 | 013 | MU | Ashburn | VA | 20,000,000.00 | 1,822,713.78 | 1,260,022.90 | Not Available | Not Available |
010201586 | 014 | MF | Bridgeton | MO | 20,000,000.00 | 4,659,763.00 | 2,666,563.00 | 04/01/2021 | 03/31/2022 |
010201602 | 015 | N/A | Harrisburg | PA | 19,400,000.00 | 1,949,088.30 | 1,606,603.59 | Not Available | Not Available |
010201587 | 016 | MU | New York | NY | 18,650,000.00 | 765,065.38 | 59,714.21 | 01/01/2022 | 03/31/2022 |
010201588 | 017 | OF | Newark | DE | 17,500,000.00 | 5,792,654.00 | 2,367,693.00 | 01/01/2022 | 06/30/2022 |
010201589 | 018 | RT | Gettysburg | PA | 16,074,450.83 | 1,472,635.67 | 1,472,635.67 | Not Available | Not Available |
010199848 | 019 | MF | Portland | OR | 15,394,626.83 | 1,497,587.39 | 1,365,814.98 | Not Available | Not Available |
010189526 | 020 | LO | Ogden | UT | 13,214,791.63 | 1,930,576.51 | 2,079,120.37 | 04/01/2021 | 03/31/2022 |
010194875 | 021 | OF | Jackson | MS | 10,921,436.41 | 1,621,936.07 | 1,621,936.07 | Not Available | Not Available |
010201595 | 022 | MH | Sarasota | FL | 9,800,000.00 | 781,102.12 | 421,237.18 | Not Available | Not Available |
010194988 | 023 | MH | Bluffton | IN | 9,609,424.88 | 770,298.38 | 752,998.20 | 07/01/2021 | 06/30/2022 |
010201603 | 024 | OF | Key Biscayne | FL | 8,000,000.00 | 784,959.87 | 784,959.87 | Not Available | Not Available |
010201604 | 025 | LO | Neenah | WI | 7,523,413.96 | 1,038,537.91 | 1,093,823.91 | 04/01/2021 | 03/31/2022 |
010201590 | 026 | OF | Olympia | WA | 7,605,000.00 | 752,689.03 | 555,410.17 | Not Available | Not Available |
010201593 | 027 | RT | Katy | TX | 6,300,000.00 | 771,920.36 | 771,920.36 | Not Available | Not Available |
010198476 | 028 | MF | Elk City | OK | 5,350,650.25 | 169,946.00 | 220,165.47 | 04/01/2021 | 03/31/2022 |
010201605 | 029 | MU | Bell | CA | 5,200,000.00 | 421,455.02 | 105,306.44 | Not Available | Not Available |
Reports Available at | sf.citidirect.com | Page 16 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 | ||
010201606 | 030 | MF | Atlanta | GA | 4,967,451.16 | 572,954.66 | 507,764.26 | Not Available | Not Available | ||
010201596 | 031 | LO | Marion | IL | 4,625,254.26 | 860,347.26 | 860,347.26 | Not Available | Not Available | ||
010201592 | 032 | MF | Goose Creek | SC | 4,760,000.00 | 386,287.70 | 440,171.32 | Not Available | Not Available | ||
010201594 | 033 | RT | Wilmington | DE | 4,250,000.00 | 433,715.76 | -28,753.30 | Not Available | Not Available | ||
010201591 | 034 | MF | Brooklyn | NY | 4,000,000.00 | 258,106.63 | 66,834.28 | 10/01/2021 | 12/31/2021 | ||
010201607 | 035 | LO | Crawfordsville | IN | 3,030,673.48 | 484,598.90 | 2,907.06 | Not Available | Not Available | ||
010196502 | 036 | SS | Richland | MI | 2,891,953.77 | 268,699.28 | 228,986.65 | Not Available | Not Available | ||
010201597 | 037 | MF | Lorain | OH | 2,770,756.90 | 322,426.17 | 311,574.82 | Not Available | Not Available | ||
010198841 | 03 | A | SS | Nantucket | MA | 26,000,000.00 | 11,357,803.03 | 6,540,116.48 | 01/01/2022 | 06/30/2022 | |
010198844 | 03 | B | SS | Nantucket | MA | 13,000,000.00 | 11,357,803.03 | 6,540,116.48 | 01/01/2022 | 06/30/2022 | |
010198846 | 03 | C | SS | Nantucket | MA | 7,800,000.00 | 11,357,803.03 | 6,540,116.48 | 01/01/2022 | 06/30/2022 | |
010199130 | 05 | A | MF | Fairfax | VA | 17,500,000.00 | 12,621,589.96 | 6,577,793.83 | 01/01/2022 | 06/30/2022 | |
010199421 | 05 | B | MF | Fairfax | VA | 10,000,000.00 | 12,621,589.96 | 6,577,793.83 | 01/01/2022 | 06/30/2022 | |
010199422 | 05 | C | MF | Fairfax | VA | 7,500,000.00 | 12,621,589.96 | 6,577,793.83 | 01/01/2022 | 06/30/2022 | |
010200906 | 04 | S | OF | New York | NY | 96,000,000.00 | 7,390,556.62 | 7,708,964.95 | 04/01/2021 | 03/31/2022 | |
Totals | Count: | 42 | 752,866,269.37 | 197,696,390.06 | 138,973,922.22 |
Reports Available at | sf.citidirect.com | Page 17 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 |
There is no delinquency loan activity for the current distribution period. | ||||||||||||||||
Totals | Count: |
Reports Available at | sf.citidirect.com | Page 18 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 | # | ||||||||||||||||
09/16/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
08/17/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
07/15/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
06/17/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
05/17/2022 | 13,278,248.73 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.762 | % | 2.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
04/15/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
03/17/2022 | 18,650,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
2.473 | % | 2.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
02/17/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
01/18/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
12/17/2021 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 4,686,668.66 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.621 | % | 2.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
11/18/2021 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 4,694,009.32 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.622 | % | 2.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
10/18/2021 | 3,093,694.54 | 1 | 0.00 | 0 | 0.00 | 0 | 4,700,570.47 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.410 | % | 2.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.623 | % | 2.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % |
Reports Available at | sf.citidirect.com | Page 19 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Appraisal Reduction Detail |
Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
010201587 | 016 | 394 Broadway | 0.00 | 02/11/2022 | 0.00 | 0.00 |
010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 0.00 |
Totals | 2 | 0.00 | 0.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 20 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Historical Appraisal Reduction Detail |
Distribution | Loan | Appraisal | Appraisal | Most Recent | Cumulative | ||
Date | Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
08/17/2021 | 010201587 | 016 | 394 Broadway | 4,662,500.00 | 08/11/2021 | 21,710.74 | 21,710.74 |
09/17/2021 | 010201587 | 016 | 394 Broadway | 4,662,500.00 | 08/11/2021 | 21,710.74 | 43,421.48 |
10/18/2021 | 010201587 | 016 | 394 Broadway | 4,662,500.00 | 08/11/2021 | -43,421.48 | 0.00 |
11/18/2021 | 010201587 | 016 | 394 Broadway | 2,692,666.54 | 08/11/2021 | 0.00 | 0.00 |
12/17/2021 | 010201587 | 016 | 394 Broadway | 2,692,666.54 | 11/12/2021 | 0.00 | 0.00 |
01/18/2022 | 010201587 | 016 | 394 Broadway | 2,692,666.54 | 11/12/2021 | 0.00 | 0.00 |
03/17/2022 | 010201587 | 016 | 394 Broadway | 0.00 | 02/11/2022 | 0.00 | 0.00 |
04/15/2022 | 010201587 | 016 | 394 Broadway | 0.00 | 02/11/2022 | 0.00 | 0.00 |
05/17/2022 | 010201587 | 016 | 394 Broadway | 0.00 | 02/11/2022 | 0.00 | 0.00 |
06/17/2022 | 010201587 | 016 | 394 Broadway | 0.00 | 02/11/2022 | 0.00 | 0.00 |
07/15/2022 | 010201587 | 016 | 394 Broadway | 0.00 | 02/11/2022 | 0.00 | 0.00 |
08/17/2022 | 010201587 | 016 | 394 Broadway | 0.00 | 02/11/2022 | 0.00 | 0.00 |
09/16/2022 | 010201587 | 016 | 394 Broadway | 0.00 | 02/11/2022 | 0.00 | 0.00 |
09/17/2020 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 0.00 | 0.00 | |
10/19/2020 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 0.00 | 0.00 | |
11/18/2020 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,912.18 | 5,912.18 |
12/17/2020 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,721.47 | 11,633.65 |
01/15/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,912.18 | 17,545.83 |
02/18/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,912.18 | 23,458.01 |
03/17/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,340.03 | 28,798.04 |
04/16/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,912.18 | 34,710.22 |
05/17/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,721.47 | 40,431.69 |
06/17/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,912.18 | 46,343.87 |
07/16/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 1,198,735.90 | 11/12/2020 | 5,721.47 | 52,065.34 |
08/17/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | -46,153.16 | 5,912.18 |
09/17/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 5,912.18 |
10/18/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 5,912.18 |
11/18/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 5,912.18 |
12/17/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 5,912.18 |
01/18/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 5,912.18 |
Reports Available at | sf.citidirect.com | Page 21 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Historical Appraisal Reduction Detail |
Distribution | Loan | Appraisal | Appraisal | Most Recent | Cumulative | ||
Date | Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
02/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | -5,912.18 | 0.00 |
03/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 0.00 |
04/15/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 0.00 |
05/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 0.00 |
06/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 0.00 |
07/15/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 0.00 |
08/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 0.00 |
09/16/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 0.00 | 08/11/2021 | 0.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 22 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Loan Modification Detail |
Modification | Modification | Modification | |||
Loan Number | OMCR | Property Name | Date | Type (4) | Description |
010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
Totals | 2 |
Reports Available at | sf.citidirect.com | Page 23 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
Historical Loan Modification Detail |
Distribution | Loan | Modification | Modification | Modification | ||
Date | Number | OMCR | Property Name | Date | Type (4) | Description |
11/18/2021 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
12/17/2021 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
01/18/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
02/17/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
03/17/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
04/15/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
05/17/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
06/17/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
07/15/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
08/17/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
09/16/2022 | 010201587 | 016 | 394 Broadway | 6/1/21 | 5 | Temporary Rate Reduction |
12/17/2021 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
01/18/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
02/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
03/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
04/15/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
05/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
06/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
07/15/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
08/17/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
09/16/2022 | 010201596 | 031 | Fairfield Inn & Suites Marion | 5/1/20 | 2 | Amortization Change |
Reports Available at | sf.citidirect.com | Page 24 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust |
Determination Date: | 09/12/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF1 | ||
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 |
010201587 | 016 | 8 | 7/9/21 | 1/14/19 | 29,500,000.00 | 0.00 | See the loan supplemental file for comments. | ||
010201596 | 031 | 8 | 7/7/20 | 8/13/21 | 7,700,000.00 | 0.00 | See the loan supplemental file for comments. | ||
Totals | 2 | 37,200,000.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 25 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust | |||||||||||||||||
Determination Date: | 09/12/2022 | ||||||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||||||
Series 2019-CF1 | |||||||||||||||||||
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 | ||
9/16/22 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 59,714.21 | 0.42 | % | 4/1/29 | 79 | |||
8/17/22 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 59,714.21 | 0.42 | % | 4/1/29 | 80 | |||
7/15/22 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 59,714.21 | 0.42 | % | 4/1/29 | 81 | |||
6/17/22 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 585,298.91 | 0.84 | % | 4/1/29 | 82 | |||
5/17/22 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 585,298.91 | 0.84 | % | 4/1/29 | 83 | |||
4/15/22 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 585,298.91 | 0.84 | % | 4/1/29 | 84 | |||
3/17/22 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 4.410 | % | 585,298.91 | 0.84 | % | 4/1/29 | 85 | |||
2/17/22 | 010201587 | 016 | 7/9/21 | 0 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 4.410 | % | 585,298.91 | 0.84 | % | 4/1/29 | 86 | |||
1/18/22 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 848,788.15 | 1.24 | % | 4/1/29 | 87 | |||
12/17/21 | 010201587 | 016 | 7/9/21 | 8 | 11/17/21 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 848,788.15 | 1.24 | % | 4/1/29 | 88 | |||
11/18/21 | 010201587 | 016 | 7/9/21 | 1 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 848,788.15 | 1.24 | % | 4/1/29 | 89 | ||||
10/18/21 | 010201587 | 016 | 7/9/21 | 1 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 4.410 | % | 848,788.15 | 1.24 | % | 4/1/29 | 90 | ||||
9/17/21 | 010201587 | 016 | 7/9/21 | 1 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 848,788.15 | 1.24 | % | 4/1/29 | 91 | ||||
8/17/21 | 010201587 | 016 | 7/9/21 | 1 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 848,788.15 | 1.24 | % | 4/1/29 | 92 | ||||
7/16/21 | 010201587 | 016 | 7/9/21 | 13 | 18,650,000.00 | 18,650,000.00 | 18 | NY | 5.410 | % | 848,788.15 | 1.24 | % | 0 | |||||
9/16/22 | 010201596 | 031 | 7/7/20 | 8 | 2/17/22 | 4,625,254.26 | 4,625,254.26 | 19 | IL | 5.730 | % | 860,347.26 | 2.41 | % | 3/1/24 | 18 | |||
8/17/22 | 010201596 | 031 | 7/7/20 | 8 | 2/17/22 | 4,632,153.00 | 4,632,153.00 | 19 | IL | 5.730 | % | 860,347.26 | 2.41 | % | 3/1/24 | 19 | |||
7/15/22 | 010201596 | 031 | 7/7/20 | 8 | 2/17/22 | 4,639,017.86 | 4,639,017.86 | 19 | IL | 5.730 | % | 860,347.26 | 2.41 | % | 3/1/24 | 20 | |||
6/17/22 | 010201596 | 031 | 7/7/20 | 8 | 2/17/22 | 4,646,584.97 | 4,646,584.97 | 19 | IL | 5.730 | % | 860,347.26 | 2.41 | % | 3/1/24 | 21 | |||
5/17/22 | 010201596 | 031 | 7/7/20 | 8 | 2/17/22 | 4,653,378.97 | 4,653,378.97 | 19 | IL | 5.730 | % | 860,347.26 | 2.41 | % | 3/1/24 | 22 | |||
4/15/22 | 010201596 | 031 | 7/7/20 | 8 | 2/17/22 | 4,660,877.83 | 4,660,877.83 | 19 | IL | 5.730 | % | 860,347.26 | 2.41 | % | 3/1/24 | 23 | |||
3/17/22 | 010201596 | 031 | 7/7/21 | 8 | 2/16/22 | 4,667,601.66 | 4,667,601.66 | 19 | IL | 5.730 | % | 860,347.26 | 2.41 | % | 3/1/24 | 24 | |||
2/17/22 | 010201596 | 031 | 7/7/20 | 9 | 4,676,514.54 | 4,676,514.54 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 25 | ||||
1/18/22 | 010201596 | 031 | 7/7/20 | 9 | 4,683,161.59 | 4,683,161.59 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 26 | ||||
12/17/21 | 010201596 | 031 | 7/7/20 | 98 | 4,686,668.66 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 27 | ||||
11/18/21 | 010201596 | 031 | 7/7/20 | 98 | 4,694,009.32 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 28 | ||||
Reports Available at sf.citidirect.com | Page 26 of 32 | © Copyright 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust | |||||||||||||
Determination Date: | 09/12/2022 | ||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||
Series 2019-CF1 | |||||||||||||||
10/18/21 | 010201596 | 031 | 7/7/20 | 98 | 4,700,570.47 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 29 |
9/17/21 | 010201596 | 031 | 7/7/20 | 98 | 4,707,845.06 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 30 |
8/17/21 | 010201596 | 031 | 7/7/20 | 98 | 4,714,338.28 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 31 |
7/16/21 | 010201596 | 031 | 7/7/20 | 98 | 4,720,799.62 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 0 | |
6/17/21 | 010201596 | 031 | 7/7/20 | 98 | 4,727,978.07 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 0 | |
5/17/21 | 010201596 | 031 | 7/7/20 | 98 | 4,734,372.44 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 34 |
4/16/21 | 010201596 | 031 | 7/7/20 | 98 | 4,741,486.39 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 35 |
3/17/21 | 010201596 | 031 | 7/7/20 | 98 | 4,747,814.43 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 36 |
2/18/21 | 010201596 | 031 | 7/7/20 | 98 | 4,756,371.42 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 37 |
1/15/21 | 010201596 | 031 | 7/7/20 | 98 | 4,762,626.38 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 38 |
12/17/20 | 010201596 | 031 | 7/7/20 | 98 | 4,768,850.63 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 39 |
11/18/20 | 010201596 | 031 | 7/7/20 | 98 | 4,775,800.73 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 40 |
10/19/20 | 010201596 | 031 | 7/7/20 | 98 | 4,781,960.29 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 41 |
9/17/20 | 010201596 | 031 | 7/7/20 | 98 | 4,788,848.09 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 42 |
8/17/20 | 010201596 | 031 | 7/3/20 | 13 | 4,794,943.59 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 43 |
7/17/20 | 010201596 | 031 | 7/3/20 | 13 | 4,801,009.16 | 4,820,545.29 | 19 | IL | 5.730 | % | 478,157.29 | 1.34 | % | 3/1/24 | 44 |
Reports Available at sf.citidirect.com | Page 27 of 32 | © Copyright 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust | ||||||||
Determination Date: | 09/12/2022 | |||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||
Series 2019-CF1 | ||||||||||
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 28 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust | |||||||||
Determination Date: | 09/12/2022 | ||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||
Series 2019-CF1 | |||||||||||
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 | |
11/18/21 | 010198476 | 028 | 0 | 6,213.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
1/18/22 | 010201596 | 031 | 0 | (3,122.68 | ) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
8/17/20 | 010201597 | 037 | 0 | 7,865.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
Reports Available at sf.citidirect.com | Page 29 of 32 | © Copyright 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust | ||||||||||
Determination Date: | 09/12/2022 | |||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||
Series 2019-CF1 | ||||||||||||
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 30 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust | |||||||||||
Determination Date: | 09/12/2022 | ||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||
Series 2019-CF1 | |||||||||||||
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 31 of 32 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/16/2022 | CF 2019-CF1 Mortgage Trust | |||||||
Determination Date: | 09/12/2022 | ||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||
Series 2019-CF1 | |||||||||
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 32 of 32 | © Copyright 2022 Citigroup |