Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
STATEMENT TO NOTEHOLDERS

 

January 18, 2023

 

TRANSACTION PARTIES

 
Depositor: Citigroup Commercial Mortgage Securities Inc.
Master Servicer / Special Servicer: Midland Loan Services, a Division of PNC Bank N.A.
Asset Representations Reviewer /    
  Pentalpha Surveillance LLC.
Operating Advisor:    
Trustee: Wilmington Trust, National Association
Certificate Administrator: Citibank, N.A.  
 
 
 
 
Dragana Boskovic Citibank, Agency and Trust
(212) 816-0735 388 Greenwich Street Trading, 4th Floor
dragana.boskovic@citi.com New York, NY 10013

 

TABLE OF CONTENTS

 
1 . Distribution Summary 2
1.1 . Summary 2
1.2 . Factors 3
1.3 . Interest Detail 4
1.4 . Interest Shortfall Detail 5
1.5 . Principal Detail 6
2 . Reconciliation Detail 7
3 . Other Information 8
4 . Stratification Detail 9
5 . Mortgage Loan Detail 14
6 . NOI Detail 16
7 . Delinquency Loan Detail 18
8 . Collateral Performance Delinquency and Loan Status Detail 19
9 . Appraisal Reduction Detail 20
10 . Historical Appraisal Reduction Detail 21
11 . Loan Modification Detail 22
12 . Historical Loan Modification Detail 23
13 . Specially Serviced Loan Detail 24
14 . Historical Specially Serviced Loan Detail 25
15 . Unscheduled Principal Detail 26
16 . Historical Unscheduled Principal Detail 27
17 . Liquidated Loan Detail 28
18 . Historical Liquidated Loan Detail 29
19 . CREFC Investor Reporting Package Legends 30
20 . Notes 31

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 1 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
DISTRIBUTION SUMMARY

 

January 18, 2023

 

1                          
2                          
          Accrual   PPP, YM, Other       Non-Cash    
  Original Prior Pass-Through   Day Interest Amounts Principal Total Realized Balance   Current
Class Balance Balance Rate   Count Distributed Distributed Distributed Distributed Loss Change   Balance
 
A-1 18,655,000.00 14,433,003.58 0.725000 % 30/360 8,719.94 - 243,240.33 251,960.27 - -   14,189,763.25
A-2 37,990,000.00 37,990,000.00 2.020000 % 30/360 63,949.83 - - 63,949.83 - -   37,990,000.00
A-3 83,071,000.00 83,071,000.00 1.792000 % 30/360 124,052.69 - - 124,052.69 - -   83,071,000.00
A-4 175,000,000.00 175,000,000.00 2.103000 % 30/360 306,687.50 - - 306,687.50 - -   175,000,000.00
A-5 396,379,000.00 396,379,000.00 2.390000 % 30/360 789,454.84 - - 789,454.84 - -   396,379,000.00
A-AB 26,294,000.00 26,294,000.00 2.163000 % 30/360 47,394.94 - - 47,394.94 - -   26,294,000.00
A-S 71,105,000.00 71,105,000.00 2.512000 % 30/360 148,846.47 - - 148,846.47 - -   71,105,000.00
B 42,136,000.00 42,136,000.00 2.355000 % 30/360 82,691.90 - - 82,691.90 - -   42,136,000.00
C 48,721,000.00 48,721,000.00 2.703000 % 30/360 109,744.05 - - 109,744.05 - -   48,721,000.00
COMB_VRR 40,500,000.00 40,337,679.16 0.000000 % 30/360 117,243.54 - 9,351.73 126,595.27 - -   40,328,327.43
D 35,553,000.00 35,553,000.00 2.000000 % 30/360 59,255.00 - - 59,255.00 - -   35,553,000.00
E 28,968,000.00 28,968,000.00 2.000000 % 30/360 48,280.00 - - 48,280.00 - -   28,968,000.00
F 15,802,000.00 15,802,000.00 2.250000 % 30/360 29,628.75 - - 29,628.75 - -   15,802,000.00
G 14,484,000.00 14,484,000.00 2.250000 % 30/360 27,157.50 - - 27,157.50 - -   14,484,000.00
J-RR 11,851,000.00 11,851,000.00 3.487897 % 30/360 34,445.89 - - 34,445.89 - -   11,851,000.00
K-RR 47,403,985.00 47,403,985.00 3.487897 % 30/360 137,752.44 - - 137,752.44 - -   47,403,985.00
R - - 0.000000 % 30/360 - - - - - -   -
S - - 0.000000 % 30/360 - - - - - -   -
Total 1,093,912,985.00 1,089,528,667.74       2,135,305.28 - 252,592.06 2,387,897.34 - -   1,089,276,075.68
Notional                          
X-A 808,494,000.00 804,272,003.58 1.266102 % 30/360 848,575.67 - - 848,575.67 - (243,240.33 ) 804,028,763.25
X-B 90,857,000.00 90,857,000.00 0.946286 % 30/360 71,647.29 - - 71,647.29 - -   90,857,000.00
X-D 64,521,000.00 64,521,000.00 1.487897 % 30/360 80,000.52 - - 80,000.52 - -   64,521,000.00
X-F 15,802,000.00 15,802,000.00 1.237897 % 30/360 16,301.05 - - 16,301.05 - -   15,802,000.00
X-G 14,484,000.00 14,484,000.00 1.237897 % 30/360 14,941.42 - - 14,941.42 - -   14,484,000.00
Total 994,158,000.00 989,936,003.58       1,031,465.95 - - 1,031,465.95 - (243,240.33 ) 989,692,763.25
 
Grand Total 2,088,070,985.00 2,079,464,671.32       3,166,771.23 - 252,592.06 3,419,363.29 - (243,240.33 ) 2,078,968,838.93

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 2 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
DISTRIBUTION SUMMARY - FACTORS

 

January 18, 2023

 

          PPP, YM, Other       Non-Cash  
      Record Interest Amounts Principal Total Realized Balance Current
Class CUSIP   Date Distributed Distributed Distributed Distributed Loss Change Balance
 
A-1 08163 HAA6 12/30/2022 0.46743179 - 13.03888127 13.50631305 - - 760.64128920
A-2 08163 HAB4 12/30/2022 1.68333325 - - 1.68333325 - - 1,000.00000000
A-3 08163 HAC2 12/30/2022 1.49333329 - - 1.49333329 - - 1,000.00000000
A-4 08163 HAD0 12/30/2022 1.75250000 - - 1.75250000 - - 1,000.00000000
A-5 08163 HAE8 12/30/2022 1.99166666 - - 1.99166666 - - 1,000.00000000
A-AB 08163 HAF5 12/30/2022 1.80250019 - - 1.80250019 - - 1,000.00000000
A-S 08163 HAH1 12/30/2022 2.09333338 - - 2.09333338 - - 1,000.00000000
B 08163 HAJ7 12/30/2022 1.96250000 - - 1.96250000 - - 1,000.00000000
C 08163 HAK4 12/30/2022 2.25249995 - - 2.25249995 - - 1,000.00000000
COMB_VRR 08163 HBM9 12/30/2022 2.89490231 - 0.23090691 3.12580923 - - 995.76117111
D 08163HAU2 U0811FAE2 08163HAV0   12/30/2022 1.66666667 - - 1.66666667 - - 1,000.00000000
E 08163HAW8 U0811FAF9 08163HAX6   12/30/2022 1.66666667 - - 1.66666667 - - 1,000.00000000
F 08163HAY4 U0811FAG7 08163HAZ1   12/30/2022 1.87500000 - - 1.87500000 - - 1,000.00000000
G 08163HBA5 U0811FAH5 08163HBB3   12/30/2022 1.87500000 - - 1.87500000 - - 1,000.00000000
J-RR 08163 HBD9 12/30/2022 2.90658088 - - 2.90658088 - - 1,000.00000000
K-RR 08163 HBF4 12/30/2022 2.90592524 - - 2.90592524 - - 1,000.00000000
R 08163 HBJ6 12/30/2022 - - - - - - -
S 08163 HBH0 12/30/2022 - - - - - - -
X-A 08163 HAG3 12/30/2022 1.04957572 - - 1.04957572 - - 994.47709352
X-B 08163HAL2 U0811FAA0 08163HAM0   12/30/2022 0.78857204 - - 0.78857204 - - 1,000.00000000
X-D 08163HAN8 U0811FAB8 08163HAP3   12/30/2022 1.23991445 - - 1.23991445 - - 1,000.00000000
X-F 08163HAQ1 U0811FAC6 08163HAR9   12/30/2022 1.03158145 - - 1.03158145 - - 1,000.00000000
X-G 08163HAS7 U0811FAD4 08163HAT5   12/30/2022 1.03158105 - - 1.03158105 - - 1,000.00000000

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 3 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
DISTRIBUTION INFORMATION - INTEREST DETAIL

 

January 18, 2023

 

      Rate         Interest   Shortfall       Paid  
              Accrual     Non Carry Basis        
Class Uncapped Capped   Next   Dates Accrued Deferred Recovered Forward Risk Accrued Carry Forward Basis Risk Total
 
A-1 0.72500 % 0.72500 % 0.72500 % 12/01-12/31 8,719.94 - - - - 8,719.94 - - 8,719.94
A-2 2.02000 % 2.02000 % 2.02000 % 12/01-12/31 63,949.83 - - - - 63,949.83 - - 63,949.83
A-3 1.79200 % 1.79200 % 1.79200 % 12/01-12/31 124,052.69 - - - - 124,052.69 - - 124,052.69
A-4 2.10300 % 2.10300 % 2.10300 % 12/01-12/31 306,687.50 - - - - 306,687.50 - - 306,687.50
A-5 2.39000 % 2.39000 % 2.39000 % 12/01-12/31 789,454.84 - - - - 789,454.84 - - 789,454.84
A-AB 2.16300 % 2.16300 % 2.16300 % 12/01-12/31 47,394.94 - - - - 47,394.94 - - 47,394.94
A-S 2.51200 % 2.51200 % 2.51200 % 12/01-12/31 148,846.47 - - - - 148,846.47 - - 148,846.47
B 2.35500 % 2.35500 % 2.35500 % 12/01-12/31 82,691.90 - - - - 82,691.90 - - 82,691.90
C 0.00000 % 2.70300 % 2.70300 % 12/01-12/31 109,744.05 - - - - 109,744.05 - - 109,744.05
COMB_VRR 0.00000 % 0.00000 % 0.00000 % 12/01-12/31 117,243.54 - - - - 117,243.54 - - 117,243.54
D 2.00000 % 2.00000 % 2.00000 % 12/01-12/31 59,255.00 - - - - 59,255.00 - - 59,255.00
E 2.00000 % 2.00000 % 2.00000 % 12/01-12/31 48,280.00 - - - - 48,280.00 - - 48,280.00
F 2.25000 % 2.25000 % 2.25000 % 12/01-12/31 29,628.75 - - - - 29,628.75 - - 29,628.75
G 2.25000 % 2.25000 % 2.25000 % 12/01-12/31 27,157.50 - - - - 27,157.50 - - 27,157.50
J-RR 0.00000 % 3.48790 % 0.00000 % 12/01-12/31 34,445.89 - - - - 34,445.89 - - 34,445.89
K-RR 0.00000 % 3.48790 % 0.00000 % 12/01-12/31 137,783.53 - - 31.09 - 137,752.44 - - 137,752.44
R 0.00000 % 0.00000 % 0.00000 % 12/01-12/31 - - - - - - - - -
S 0.00000 % 0.00000 % 0.00000 % 12/01-12/31 - - - - - - - - -
Total               2,135,336.37 - - 31.09 - 2,135,305.28 - - 2,135,305.28
Notional                                
X-A 0.00000 % 1.26610 % 1.26610 % 12/01-12/31 848,575.67 - - - - 848,575.67 - - 848,575.67
X-B 0.00000 % 0.94629 % 0.94629 % 12/01-12/31 71,647.29 - - - - 71,647.29 - - 71,647.29
X-D 0.00000 % 1.48790 % 1.48790 % 12/01-12/31 80,000.52 - - - - 80,000.52 - - 80,000.52
X-F 0.00000 % 1.23790 % 1.23790 % 12/01-12/31 16,301.05 - - - - 16,301.05 - - 16,301.05
X-G 0.00000 % 1.23790 % 1.23790 % 12/01-12/31 14,941.42 - - - - 14,941.42 - - 14,941.42
Total               1,031,465.95 - - - - 1,031,465.95 - - 1,031,465.95
 
Grand Total               3,166,802.32 - - 31.09 - 3,166,771.23 - - 3,166,771.23

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 4 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL

 

January 18, 2023

 

  Non-Recov Shortfall     Carry Forward Interest       Basis Risk Shortfall    
      Other                    
Class PPIS SSRA Shortfall Prior Int. on Prior New Paid Outstanding Prior Int. on Prior New Paid Outstanding
 
A-1 - - - - - - - - - - - - -
A-2 - - - - - - - - - - - - -
A-3 - - - - - - - - - - - - -
A-4 - - - - - - - - - - - - -
A-5 - - - - - - - - - - - - -
A-AB - - - - - - - - - - - - -
A-S - - - - - - - - - - - - -
B - - - - - - - - - - - - -
C - - - - - - - - - - - - -
COMB_VRR - - - - - - - - - - - - -
D - - - - - - - - - - - - -
E - - - - - - - - - - - - -
F - - - - - - - - - - - - -
G - - - - - - - - - - - - -
J-RR - - - - - - - - - - - - -
K-RR - - - 2,312.92 - 31.09 - 2,344.01 - - - - -
R - - - - - - - - - - - - -
S - - - - - - - - - - - - -
Total - - - 2,312.92 - 31.09 - 2,344.01 - - - - -
Notional                          
X-A - - - - - - - - - - - - -
X-B - - - - - - - - - - - - -
X-D - - - - - - - - - - - - -
X-F - - - - - - - - - - - - -
X-G - - - - - - - - - - - - -
Total - - - - - - - - - - - - -
 
Grand Total - - - 2,312.92 - 31.09 - 2,344.01 - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 5 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL

 

January 18, 2023

 

        Realized Loss/ Non-Cash   Cumulative                
  Prior Principal Accreted (Recovery Prin Balance Current Realized Class %   Class %   Sub %   Sub %  
Class Balance Distributed Principal Applied) Change Balance Loss Original   Current   Original   Current  
 
A-1 14,433,003.58 243,240.33 - - - 14,189,763.25 - 1.71 % 1.30 % 30.00 % 30.13 %
A-2 37,990,000.00 - - - - 37,990,000.00 - 3.47 % 3.49 % 30.00 % 30.13 %
A-3 83,071,000.00 - - - - 83,071,000.00 - 7.59 % 7.63 % 30.00 % 30.13 %
A-4 175,000,000.00 - - - - 175,000,000.00 - 16.00 % 16.07 % 30.00 % 30.13 %
A-5 396,379,000.00 - - - - 396,379,000.00 - 36.24 % 36.39 % 30.00 % 30.13 %
A-AB 26,294,000.00 - - - - 26,294,000.00 - 2.40 % 2.41 % 30.00 % 30.13 %
A-S 71,105,000.00 - - - - 71,105,000.00 - 6.50 % 6.53 % 23.25 % 23.35 %
B 42,136,000.00 - - - - 42,136,000.00 - 3.85 % 3.87 % 19.25 % 19.33 %
C 48,721,000.00 - - - - 48,721,000.00 - 4.45 % 4.47 % 14.63 % 14.69 %
COMB_VRR 40,337,679.16 9,351.73 - - - 40,328,327.43 - 3.70 % 3.70 % 0.00 % 0.00 %
D 35,553,000.00 - - - - 35,553,000.00 - 3.25 % 3.26 % 11.25 % 11.30 %
E 28,968,000.00 - - - - 28,968,000.00 - 2.65 % 2.66 % 8.50 % 8.54 %
F 15,802,000.00 - - - - 15,802,000.00 - 1.44 % 1.45 % 7.00 % 7.03 %
G 14,484,000.00 - - - - 14,484,000.00 - 1.32 % 1.33 % 5.63 % 5.65 %
J-RR 11,851,000.00 - - - - 11,851,000.00 - 1.08 % 1.08 % 4.50 % 4.50 %
K-RR 47,403,985.00 - - - - 47,403,985.00 - 4.33 % 4.33 % 0.00 % 0.00 %
R - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
S - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
Total 1,089,528,667.74 252,592.06 - - - 1,089,276,075.68 - 99.98 % 99.97 % 274.01 % 275.15 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 6 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
RECONCILIATION DETAIL

 

January 18, 2023

 

SOURCE OF FUNDS         ALLOCATION OF FUNDS    
 
Interest Funds Available         Scheduled Fees    
Scheduled Interest 3,287,095.04       Servicing Fee 5,161.74  
Prepayment Interest Excess 0.00       Trustee/Certificate Administrator Fee 7,693.30  
Prepayment Interest Shortfall 0.00       Operating Advisor Fee 1,191.46  
Interest Adjustments 0.00       Asset Representations Reviewer Ongoing Fee 215.78  
ASER Amount 0.00       CREFC Intellectual Property Royalty License Fee 469.13  
Realized Loss in Excess of Principal Balance 0.00            
          Total Scheduled Fees   14,731.41
Total Interest Funds Available     3,287,095.04   Additional Fees, Expenses, etc.    
Principal Funds Available         Additional Servicing Fee 0.00  
Scheduled Principal 252,592.06       Special Servicing Fee 0.00  
Unscheduled Principal Collections 0.00       Work-out Fee 0.00  
Net Liquidation Proceeds 0.00       Liquidation Fee 0.00  
Repurchased Principal 0.00       Trust Fund Expenses 0.00  
Substitution Principal 0.00       Trust Advisor Expenses 0.00  
Other Principal 0.00       Reimbursement of Interest on Advances to the Servicer 32.29  
          Borrower Reimbursable Trust Fund Expenses 0.00  
Total Principal Funds Available     252,592.06        
          Other Expenses 0.00  
Other Funds Available              
Yield Maintenance Charges 0.00       Total Additional Fees, Expenses, etc.   32.29
Initial Interest Deposit Amount 0.00       Distributions    
Deposit of Withheld Amounts to the Interest Reserve Account (105,560.11 )     Interest Distribution 3,166,771.23  
          Principal Distribution 252,592.06  
Total Other Funds Available     (105,560.11 )      
          Yield Maintenance Charge Distribution 0.00  
          Total Distributions   3,419,363.29
 
 
 
 
Total Funds Available     3,434,126.99   Total Funds Allocated   3,434,126.99

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 7 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
OTHER INFORMATION

 

January 18, 2023

 

Other Information    
  Monthly Debt Service Payment Advance 0.00  
 
  Has a Consultation Period Commenced? N  
  Has a CCR Consultation Period Commenced? N  
 
  Has a Control Period Terminated? N  
  Has a Consultation Period Terminated? N  
 
Collateral Information    
  % of Cut-Off Principal Balance Outstanding 99.576117 %
Controlling Class Information    
  The Controlling Class Representative is KKR Real Estate Credit Opportunity Partners II L.P.,    
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 8 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
STRATIFICATION DETAIL

 

January 18, 2023

 

Anticipated Remaining Term          
 
Anticipated Remaining Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
60 Months or Less 3 40,466,171.14 3.71 3.7845 40 3.629283
61 to 90 Months 13 247,504,923.21 22.72 3.0261 79 2.003268
91 Months or Greater 38 801,304,981.33 73.56 3.6369 101 2.381891
Total 54 1,089,276,075.68 100.00 3.5036 94 2.342200
 
Debt Service Coverage Ratio          
 
Debt Service Coverage Asset Ending Scheduled % of     Wtd Avg
Ratio Range Count Balance Agg.Bal. WAC WAM DSCR
 
1.250 or Less 0 0.00 0.00 0.0000 0 0.000000
1.251 to 1.500 10 159,750,113.96 14.67 3.4228 94 1.387649
1.501 to 1.750 2 88,210,000.00 8.10 4.2644 102 1.685633
1.751 to 2.000 9 199,355,049.22 18.30 3.4743 96 1.854376
2.001 to 2.250 9 164,455,280.38 15.10 3.6240 96 2.198201
2.251 to 2.500 6 151,791,347.71 13.94 3.2581 82 2.327442
2.501 to 2.750 5 110,524,284.41 10.15 3.6140 91 2.621757
2.751 to 3.000 1 8,410,000.00 0.77 3.5300 101 2.920000
3.001 to 3.250 2 37,000,000.00 3.40 3.2662 100 3.202973
3.251 to 3.500 3 38,600,000.00 3.54 3.2979 92 3.305492
3.501 to 3.750 3 74,715,000.00 6.86 3.2349 101 3.555800
3.751 to 4.000 1 10,465,000.00 0.96 3.0500 102 3.800000
4.001 or Greater 3 46,000,000.00 4.22 3.4656 83 5.013043
Total 54 1,089,276,075.68 100.00 3.5036 94 2.342200

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 9 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
STRATIFICATION DETAIL

 

January 18, 2023

 

Ending Schedule Balance            
 
Ending Schedule Balance Asset Ending Scheduled % of     Wtd Avg
Range Count Balance Agg.Bal. WAC WAM DSCR
 
1 to 5,000,000 5 19,334,655.38 1.78 3.9544 84 2.609498
10,000,001 to 15,000,000 12 154,696,171.14 14.20 3.6209 84 3.132378
15,000,001 to 20,000,000 9 163,799,709.33 15.04 3.5433 94 1.971188
20,000,001 to 25,000,000 0 0.00 0.00 0.0000 0 0.000000
25,000,001 to 30,000,000 5 139,960,000.00 12.85 3.4620 100 2.539456
30,000,001 to 35,000,000 2 63,200,000.00 5.80 3.7113 101 2.228165
35,000,001 to 40,000,000 3 117,788,358.34 10.81 3.2048 96 1.833486
40,000,001 to 45,000,000 1 45,000,000.00 4.13 3.1000 101 3.530000
45,000,001 to 50,000,000 2 100,000,000.00 9.18 3.5817 101 2.395000
5,000,001 to 10,000,000 12 91,388,151.49 8.39 3.7279 94 2.112460
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 5.51 4.5500 102 1.740000
60,000,001 to 65,000,000 0 0.00 0.00 0.0000 0 0.000000
65,000,001 to 70,000,000 2 134,109,030.00 12.31 2.9190 82 2.128067
70,000,001 to 75,000,000 0 0.00 0.00 0.0000 0 0.000000
75,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.000000
80,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.000000
85,000,000+ 0 0.00 0.00 0.0000 0 0.000000
Total 54 1,089,276,075.68 100.00 3.5036 94 2.342200

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 10 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
STRATIFICATION DETAIL

 

January 18, 2023

 

Loan Rate            
 
  Asset Ending Scheduled % of     Wtd Avg
Loan Rate Range Count Balance Agg.Bal. WAC WAM DSCR
 
4.00 or Less 43 928,815,739.32 85.27 3.3548 94 2.402384
4.01 to 4.25 5 32,507,393.65 2.98 4.1005 74 2.000371
4.26 to 4.50 5 67,952,942.71 6.24 4.3284 96 2.214821
4.51 to 4.75 1 60,000,000.00 5.51 4.5500 102 1.740000
4.76 to 5.00 0 0.00 0.00 0.0000 0 0.000000
5.01 to 5.25 0 0.00 0.00 0.0000 0 0.000000
5.26 to 5.50 0 0.00 0.00 0.0000 0 0.000000
5.51 to 5.75 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
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
Total 54 1,089,276,075.68 100.00 3.5036 94 2.342200
 
Property Type            
 
  Asset Ending Scheduled % of     Wtd Avg
Property Type Range Count Balance Agg.Bal. WAC WAM DSCR
 
Industrial 7 179,962,351.74 16.52 3.2354 79 2.381424
Lodging 4 57,839,893.21 5.31 3.8823 80 3.943934
Mixed Use 3 33,919,740.38 3.11 3.7444 101 2.031417
Multifamily 4 66,560,000.00 6.11 3.7178 101 2.056417
Office 20 511,012,792.22 46.91 3.4459 97 2.164372
Other 2 63,200,000.00 5.80 3.7113 101 2.228165
Retail 9 104,825,826.52 9.62 3.8814 93 2.505376
Self Storage 4 66,603,358.34 6.11 3.1691 99 2.480954
Total 54 1,089,276,075.68 100.00 3.5036 94 2.342200

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 11 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
STRATIFICATION DETAIL

 

January 18, 2023

 

Remaining Amortization Term          
 
Remaining Amortization Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
240 Months or Less 37 820,679,405.00 75.34 3.3998 94 2.422189
241 to 270 Months 0 0.00 0.00 0.0000 0 0.000000
271 to 300 Months 2 54,641,301.05 5.02 3.1585 97 1.962780
301 Months or Greater 15 213,955,369.63 19.64 3.9901 92 2.132282
Total 54 1,089,276,075.68 100.00 3.5036 94 2.342200
 
Seasoning            
 
  Asset Ending Scheduled % of     Wtd Avg
Seasoning Range Count Balance Agg.Bal. WAC WAM DSCR
 
12 Months or Less 0 0.00 0.00 0.0000 0 0.000000
13 to 24 Months 52 1,063,936,182.47 97.67 3.4887 94 2.345757
25 to 36 Months 2 25,339,893.21 2.33 4.1315 85 2.192855
37 to 48 Months 0 0.00 0.00 0.0000 0 0.000000
49 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 54 1,089,276,075.68 100.00 3.5036 94 2.342200

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 12 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
STRATIFICATION DETAIL

 

January 18, 2023

 

State            
 
  Asset Ending Scheduled % of     Wtd Avg
State Range Count Balance Agg.Bal. WAC WAM DSCR
 
Alabama 2 75,852,942.71 6.96 4.4978 98 1.880027
California 13 247,069,740.38 22.68 3.2921 97 2.485190
Connecticut 1 5,347,321.74 0.49 3.8900 101 1.430000
Georgia 1 3,679,375.00 0.34 3.9400 101 2.450000
Illinois 2 18,965,000.00 1.74 3.7844 101 3.147646
Michigan 1 4,000,000.00 0.37 3.9900 64 3.480000
N/A 5 147,897,388.34 13.58 3.0549 83 2.153427
Nevada 1 10,465,000.00 0.96 3.0500 102 3.800000
New Jersey 2 18,950,000.00 1.74 4.0332 46 2.244697
New Mexico 1 5,352,113.27 0.49 4.0610 101 2.640000
New York 12 333,403,197.38 30.61 3.5892 98 2.167905
Ohio 1 9,556,000.00 0.88 3.4300 65 2.590000
Oregon 2 12,231,046.36 1.12 3.7554 101 1.612402
South Carolina 2 18,486,950.50 1.70 3.9084 92 2.472615
Tennessee 2 58,410,000.00 5.36 3.5329 101 2.671755
Texas 2 26,000,000.00 2.39 3.6524 101 2.837038
Washington 3 65,400,000.00 6.00 3.1322 77 3.094908
West Virginia 1 28,210,000.00 2.59 3.6570 102 1.570000
Total 54 1,089,276,075.68 100.00 3.5036 94 2.342200

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 13 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
MORTGAGE LOAN DETAIL

 

January 18, 2023

 

      Prop     Paid         Beginning Ending   Payment Workout Mod  
      Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status   Strategy Code  
Loan ID OMCR   (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
30507306 10   SS     01/01/2023 2.69200 % 90,137.09 95,493.60 38,883,851.94 38,788,358.34 07/01/2031 0   0   0  
30507210 11   OF New York NY 01/06/2023 3.92000 % 131,646.67 - 39,000,000.00 39,000,000.00 06/06/2031 0   0   0  
30507332 12   N/A Culver City CA 01/06/2023 3.74000 % 106,278.33 - 33,000,000.00 33,000,000.00 06/06/2031 0   0   0  
30507323 13   N/A New York NY 01/06/2023 3.68000 % 95,700.44 - 30,200,000.00 30,200,000.00 06/06/2031 0   0   0  
30530139 14   OF Manhattan Beach CA 01/06/2023 3.14400 % 81,220.00 - 30,000,000.00 30,000,000.00 05/06/2031 0   0   0  
30506942 15   OF Charleston WV 01/01/2023 3.65700 % 88,835.64 - 28,210,000.00 28,210,000.00 07/01/2031 0   0   0  
30319809 16 A2 IN Hopewell Junction NY 01/06/2023 3.80000 % 91,622.22 - 28,000,000.00 28,000,000.00 05/06/2031 0   0   0  
30507244 17   OF Bakersfield CA 01/06/2023 3.04000 % 73,297.78 - 28,000,000.00 28,000,000.00 06/06/2031 0   0   0  
30507253 18   RT Brooklyn NY 01/06/2023 3.71000 % 82,264.10 - 25,750,000.00 25,750,000.00 06/06/2031 0   0   0  
30530156 19   LO San Diego CA 01/06/2023 3.73500 % 61,108.75 - 19,000,000.00 19,000,000.00 06/06/2031 0   0   0  
30319801 1 -C-4 OF Burlingame CA 01/06/2023 3.01680 % 51,956.00 - 20,000,000.00 20,000,000.00 01/06/2033 0   0   0  
30319802 1 -C-5 OF Burlingame CA 01/06/2023 3.01680 % 51,956.00 - 20,000,000.00 20,000,000.00 01/06/2033 0   0   0  
30530131 20 A2 OF New Hyde Park NY 01/06/2023 3.85600 % 59,615.93 27,177.00 17,954,203.24 17,927,026.24 04/06/2031 0   0   0  
30507341 21   MU Temecula CA 01/06/2023 3.64000 % 53,430.58 26,526.22 17,046,266.60 17,019,740.38 07/06/2031 0   0   0  
30319810 22 A2 LO Daphne AL 01/06/2023 4.30000 % 58,824.88 33,747.19 15,886,689.90 15,852,942.71 02/06/2030 0   0   0  
30507259 23   OF San Antonio TX 01/06/2023 3.17000 % 40,672.86 - 14,900,000.00 14,900,000.00 06/06/2031 0   0   0  
30507246 24   SS Romeoville IL 01/06/2023 3.71000 % 47,329.81 - 14,815,000.00 14,815,000.00 06/06/2031 0   0   0  
30507152 25   IN Passaic NJ 01/06/2023 4.14000 % 51,157.75 - 14,350,000.00 14,350,000.00 05/06/2026 0   0   0  
30507233 26   LO Spokane WA 01/01/2023 3.62200 % 42,105.75 - 13,500,000.00 13,500,000.00 07/01/2026 0   0   0  
30530152 27   OF Sunnyvale CA 01/06/2023 2.93000 % 34,061.25 - 13,500,000.00 13,500,000.00 06/06/2031 0   0   0  
30507299 28   RT Bronx NY 01/01/2023 3.55400 % 38,671.89 20,096.49 12,636,267.63 12,616,171.14 06/01/2026 0   0   0  
30507330 29   OF Carson CA 01/06/2023 3.61000 % 37,769.63 - 12,150,000.00 12,150,000.00 06/06/2031 0   0   0  
30319803 2 -C-3 OF Burlingame CA 01/06/2023 3.01680 % 41,564.80 - 16,000,000.00 16,000,000.00 01/06/2033 0   0   0  
30319804 2 -C-4 OF Burlingame CA 01/06/2023 3.01680 % 25,978.00 - 10,000,000.00 10,000,000.00 01/06/2033 0   0   0  
30507307 30   OF Sugar Land TX 01/01/2023 4.30000 % 41,100.83 - 11,100,000.00 11,100,000.00 07/01/2031 0   0   0  
30319811 31   RT Las Vegas NV 01/11/2023 3.05000 % 27,485.16 - 10,465,000.00 10,465,000.00 06/11/2031 0   0   0  
30507252 32   MU Pomona CA 01/06/2023 3.92100 % 35,114.73 - 10,400,000.00 10,400,000.00 06/06/2031 0   0   0  
30319812 33   LO Florence SC 01/06/2023 3.85000 % 31,502.86 15,377.96 9,502,328.46 9,486,950.50 03/06/2030 0   0   0  
30530149 34   OF Portland OR 01/06/2023 3.62000 % 29,116.20 14,665.06 9,340,431.04 9,325,765.98 06/06/2031 0   0   0  
30507266 35   IN Fairborn OH 01/06/2023 3.43000 % 28,224.71 - 9,556,000.00 9,556,000.00 06/06/2028 0   0   0  
30319813 36   SS Bluffton SC 01/06/2023 3.97000 % 30,767.50 - 9,000,000.00 9,000,000.00 05/06/2031 0   0   0  
30319814 37   RT Fairview TN 01/06/2023 3.53000 % 25,564.06 - 8,410,000.00 8,410,000.00 06/06/2031 0   0   0  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 14 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
MORTGAGE LOAN DETAIL

 

January 18, 2023

 

      Prop     Paid         Beginning Ending   Payment Workout Mod  
      Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status   Strategy Code  
Loan ID OMCR   (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
30319815 38   MF Brooklyn NY 01/06/2023 3.90000 % 22,366.50 - 6,660,000.00 6,660,000.00 06/06/2031 0   0   0  
30530151 39   MU New York NY 01/06/2023 3.73500 % 20,905.63 - 6,500,000.00 6,500,000.00 06/06/2031 0   0   0  
30319807 3 A2 OF New York NY 12/11/2022 3.36818 % 191,425.00 - 66,000,000.00 66,000,000.00 06/11/2031 A   0   0  
30507068 3 -C-3 OF Burlingame CA 01/06/2023 3.01680 % 46,760.40 - 18,000,000.00 18,000,000.00 01/06/2033 0   0   0  
30507319 40   MF Bronx NY 01/06/2023 4.03000 % 19,954.10 - 5,750,000.00 5,750,000.00 06/06/2031 0   0   0  
30507410 41   MH   NM 01/06/2023 4.06100 % 18,743.15 7,708.48 5,359,821.75 5,352,113.27 06/06/2031 0   0   0  
30507255 42   IN Guilford CT 01/06/2023 3.89000 % 17,938.74 7,971.51 5,355,293.25 5,347,321.74 06/06/2031 0   0   0  
30507264 43   IN   NJ 01/06/2023 3.70000 % 14,656.11 - 4,600,000.00 4,600,000.00 06/06/2028 0   0   0  
30507265 44   MF Chicago IL 01/06/2023 4.05000 % 14,473.13 - 4,150,000.00 4,150,000.00 06/06/2031 0   0   0  
30507154 45   SS Romulus MI 01/06/2023 3.99000 % 13,743.33 - 4,000,000.00 4,000,000.00 05/06/2028 0   0   0  
30507327 46   RT Snellville GA 01/06/2023 3.94000 % 12,483.30 - 3,679,375.00 3,679,375.00 06/06/2031 0   0   0  
30507333 47   RT Newberg OR 01/06/2023 4.19000 % 10,496.23 3,828.55 2,909,108.93 2,905,280.38 06/06/2031 0   0   0  
30507314 4 A1 OF Birmingham AL 01/05/2023 4.55000 % 235,083.33 - 60,000,000.00 60,000,000.00 07/05/2031 0   0   0  
30507035 5 A3 OF Seattle WA 01/06/2023 3.00483 % 103,499.80 - 40,000,000.00 40,000,000.00 05/06/2033 0   0   0  
30507037 5 A3 OF Seattle WA 01/06/2023 3.00483 % 30,791.19 - 11,900,000.00 11,900,000.00 05/06/2033 0   0   0  
30507328 6 A1 IN Cookeville TN 01/06/2023 3.53333 % 152,129.49 - 50,000,000.00 50,000,000.00 06/06/2031 0   0   0  
30507320 7   MF   NY 01/06/2023 3.63000 % 156,291.67 - 50,000,000.00 50,000,000.00 06/06/2031 0   0   0  
30530157 8   OF New York NY 01/06/2023 3.10000 % 120,125.00 - 45,000,000.00 45,000,000.00 06/06/2031 0   0   0  
30319808 9 A1 RT     01/06/2023 4.34700 % 74,865.00 - 20,000,000.00 20,000,000.00 04/06/2036 0   0   0  
30319816 9 A2 RT     01/06/2023 4.34700 % 56,148.75 - 15,000,000.00 15,000,000.00 04/06/2036 0   0   0  
30319817 9 A3 RT     01/06/2023 4.34700 % 22,459.50 - 6,000,000.00 6,000,000.00 04/06/2036 0   0   0  
30319806 A-1 -B IN     01/09/2023 2.48380 % 145,673.49 - 68,109,030.00 68,109,030.00 04/09/2028 0   0   0  
Total Count = 54               3,287,095.04 252,592.06 1,089,528,667.74 1,089,276,075.68              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 15 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
NOI DETAIL

 

January 18, 2023

 

      Property     Ending Preceding   Most Most Recent Most Recent
      Type     Scheduled Fiscal   Recent Financial As of Financial Asof
Loan ID OMCR   (1) City State Balance Year NOI   NOI Start Date End Date
 
30507306 10   SS     38,788,358.34 4,473,072.19   1,003,678.65 01/01/2022 03/31/2022
30507210 11   OF New York NY 39,000,000.00 2,977,910.88   2,308,571.16 01/01/2022 09/30/2022
30507332 12   N/A Culver City CA 33,000,000.00 2,900,239.84   3,275,400.00 Not Available Not Available
30507323 13   N/A New York NY 30,200,000.00 1,523,353.64   2,093,383.53 Not Available Not Available
30530139 14   OF Manhattan Beach CA 30,000,000.00 2,875,586.56   3,267,893.28 01/01/2022 09/30/2022
30506942 15   OF Charleston WV 28,210,000.00 2,334,618.36   2,041,588.95 01/01/2022 09/30/2022
30319809 16 A2 IN Hopewell Junction NY 28,000,000.00 6,719,228.70   8,275,614.50 Not Available Not Available
30507244 17   OF Bakersfield CA 28,000,000.00 2,940,870.68   2,805,490.27 01/01/2022 09/30/2022
30507253 18   RT Brooklyn NY 25,750,000.00 2,457,337.05   2,331,681.75 01/01/2022 06/30/2022
30530156 19   LO San Diego CA 19,000,000.00 2,217,062.39   3,590,908.96 10/01/2021 09/30/2022
30319801 1 -C-4 OF Burlingame CA 20,000,000.00 (966,154.00 ) 12,951,169.00 07/01/2021 06/30/2022
30319802 1 -C-5 OF Burlingame CA 20,000,000.00 (966,154.00 ) 12,951,169.00 07/01/2021 06/30/2022
30530131 20 A2 OF New Hyde Park NY 17,927,026.24 5,124,926.52   4,397,134.23 10/01/2021 09/30/2022
30507341 21   MU Temecula CA 17,019,740.38 1,760,219.76   1,804,442.03 01/01/2022 09/30/2022
30319810 22 A2 LO Daphne AL 15,852,942.71 5,266,031.97   4,976,562.10 Not Available Not Available
30507259 23   OF San Antonio TX 14,900,000.00 1,652,711.57   1,817,225.63 01/01/2022 09/30/2022
30507246 24   SS Romeoville IL 14,815,000.00 1,764,308.43   2,055,690.86 10/01/2021 09/30/2022
30507152 25   IN Passaic NJ 14,350,000.00 1,285,605.31   1,293,729.95 01/01/2022 06/30/2022
30507233 26   LO Spokane WA 13,500,000.00 2,427,203.93   3,887,500.36 10/01/2021 09/30/2022
30530152 27   OF Sunnyvale CA 13,500,000.00 1,981,250.53   1,790,903.26 01/01/2022 09/30/2022
30507299 28   RT Bronx NY 12,616,171.14 1,936,055.60   1,872,455.38 10/01/2021 09/30/2022
30507330 29   OF Carson CA 12,150,000.00 754,784.21   1,136,726.01 01/01/2022 09/30/2022
30319803 2 -C-3 OF Burlingame CA 16,000,000.00 (966,154.00 ) 12,951,169.00 07/01/2021 06/30/2022
30319804 2 -C-4 OF Burlingame CA 10,000,000.00 (966,154.00 ) 12,951,169.00 07/01/2021 06/30/2022
30507307 30   OF Sugar Land TX 11,100,000.00 696,372.55   996,848.39 01/01/2022 09/30/2022
30319811 31   RT Las Vegas NV 10,465,000.00 1,017,948.59   1,284,091.75 01/01/2022 09/30/2022
30507252 32   MU Pomona CA 10,400,000.00 1,042,802.18   1,042,802.18 Not Available Not Available
30319812 33   LO Florence SC 9,486,950.50 885,972.72   1,156,972.09 10/01/2021 09/30/2022
30530149 34   OF Portland OR 9,325,765.98 922,936.68   797,762.79 01/01/2022 09/30/2022
30507266 35   IN Fairborn OH 9,556,000.00 815,309.76   902,759.99 01/01/2022 09/30/2022
30319813 36   SS Bluffton SC 9,000,000.00 1,152,478.72   1,152,478.72 Not Available Not Available
30319814 37   RT Fairview TN 8,410,000.00 446,231.87   1,828,363.84 07/01/2021 06/30/2022
Reports Available at sf.citidirect.com   v. 21.09.28   Page 16 of 31       © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
NOI DETAIL

 

January 18, 2023

 

      Property     Ending Preceding   Most Most Recent Most Recent
      Type     Scheduled Fiscal   Recent Financial As of Financial Asof
Loan ID OMCR   (1) City State Balance Year NOI   NOI Start Date End Date
 
30319815 38   MF Brooklyn NY 6,660,000.00 427,024.86   469,011.69 01/01/2022 09/30/2022
30530151 39   MU New York NY 6,500,000.00 413,851.65   516,012.44 01/01/2022 09/30/2022
30319807 3 A2 OF New York NY 66,000,000.00 11,331,502.33   14,595,434.35 01/01/2022 09/30/2022
30507068 3 -C-3 OF Burlingame CA 18,000,000.00 (966,154.00 ) 12,951,169.00 07/01/2021 06/30/2022
30507319 40   MF Bronx NY 5,750,000.00 468,035.12   468,035.12 Not Available Not Available
30507410 41   MH   NM 5,352,113.27 569,991.66   850,452.61 01/01/2022 06/30/2022
30507255 42   IN Guilford CT 5,347,321.74 378,382.87   471,035.01 10/01/2021 09/30/2022
30507264 43   IN   NJ 4,600,000.00 646,212.00   609,465.98 Not Available Not Available
30507265 44   MF Chicago IL 4,150,000.00 302,610.11   238,856.27 01/01/2022 09/30/2022
30507154 45   SS Romulus MI 4,000,000.00 293,906.54   569,257.78 10/01/2021 09/30/2022
30507327 46   RT Snellville GA 3,679,375.00 379,176.69   367,998.35 Not Available Not Available
30507333 47   RT Newberg OR 2,905,280.38 269,946.89   319,858.88 01/01/2022 09/30/2022
30507314 4 A1 OF Birmingham AL 60,000,000.00 6,745,774.33   7,186,621.60 10/01/2021 09/30/2022
30507035 5 A3 OF Seattle WA 40,000,000.00 24,695,893.03   26,727,070.19 01/01/2022 09/30/2022
30507037 5 A3 OF Seattle WA 11,900,000.00 24,695,893.03   26,727,070.19 01/01/2022 09/30/2022
30507328 6 A1 IN Cookeville TN 50,000,000.00 6,738,464.23   7,197,335.62 Not Available Not Available
30507320 7   MF   NY 50,000,000.00 3,924,142.69   4,021,619.20 01/01/2022 09/30/2022
30530157 8   OF New York NY 45,000,000.00 4,668,154.03   5,515,890.77 01/01/2022 09/30/2022
30319808 9 A1 RT     20,000,000.00 (94,726.02 ) 4,023,554.15 Not Available Not Available
30319816 9 A2 RT     15,000,000.00 (94,726.02 ) 4,023,554.15 Not Available Not Available
30319817 9 A3 RT     6,000,000.00 (94,726.02 ) 4,023,554.15 Not Available Not Available
30319806 A-1 -B IN     68,109,030.00 22,067,072.00   30,933,574.00 Not Available Not Available
Total Count = 54         1,089,276,075.68 166,253,517.19   269,799,768.11    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 17 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
DELINQUENCY LOAN DETAIL

 

January 18, 2023

 

      # of Actual Paid Current P&I Total P&I Cumulative Other Expense Payment Workout   Most Recent      
      Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Loan ID OMCR   Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
 
30319807 3 A2 <1 66,000,000.00 12/11/2022 191,211.88 191,211.88 - - A   0          
Total Count = 1 66,000,000.00   191,211.88 191,211.88 - -                

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 18 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL

 

January 18, 2023

 

              Delinquent                                        
          (Does not include loans in Bankruptcy, Foreclosure, or REO)                                    
 
      30 Day     60 Day     90 Day 120 + Day Bankruptcy   Foreclosure       REO    
 
Distribution                                                          
 
Date Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count     Balance  
 
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
01/18/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
12/16/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
11/18/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
10/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
09/16/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
08/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
07/15/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
06/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
05/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
04/15/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
03/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
02/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 19 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
APPRAISAL REDUCTION DETAIL

 

January 18, 2023

 

      Beginning Ending Appraisal Appraisal Most Recent Cumulative
Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount ASER Amount
 
No Loans with Appraisal Reduction Activity.              
Total Count = 0              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 20 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
HISTORICAL APPRAISAL REDUCTION DETAIL

 

January 18, 2023

 

Distribution       Beginning Ending Appraisal Appraisal Most Recent Cumulative
Date Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount ASER Amount
 
No Loans with Appraisal Reduction Activity.              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 21 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
LOAN MODIFICATION DETAIL

 

January 18, 2023

 

        Modification Modification
Loan ID   OMCR Property Name Date Code (4)
 
No Loans with Modification Activity to Report.        
Total Count = 0        

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 22 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
HISTORICAL LOAN MODIFICATION DETAIL

 

January 18, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
No Loans with Modification Activity to Report.        

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 23 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
SPECIALLY SERVICED LOAN DETAIL

 

January 18, 2023

 

      Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
    Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Loan ID OMCR Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
No Loans Specially Serviced to Report.                  
Total Count = 0                

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 24 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
HISTORICAL SPECIALLY SERVICED LOANS

 

January 18, 2023

 

        Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
Distribution     Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Date Loan ID OMCR Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
No Loans Specially Serviced to Report.                  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 25 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
UNSCHEDULED PRINCIPAL DETAIL

 

January 18, 2023

 

    Liquidation / Liquid / Prepay Principal Principal Prepayment Interest Prepayment Yield Maintenance
Loan ID OMCR Prepayment Date Code (5) Collections Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
 
No Loans with Unscheduled Principal Activity to Report.              
Total Count = 0              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 26 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL

 

January 18, 2023

 

Distribution     Liquidation / Liquid / Prepay Principal Principal Prepayment Interest Prepayment Yield Maintenance
Date Loan ID OMCR Prepayment Date Code (5) Collections Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
 
No Loans with Unscheduled Principal Activity to Report.              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 27 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
LIQUIDATED LOAN DETAIL

 

January 18, 2023

 

    Beginning Most Liquidation Net   Net Realized Date of   Loss with
    Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
 
No Loans liquidated to Report.                      
Total Count = 0                    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 28 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
HISTORICAL LIQUIDATED LOAN

 

January 18, 2023

 

    Beginning Most Liquidation Net   Net Realized Date of   Loss with
Distribution Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Date Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
 
No Loans liquidated to Report.                    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 29 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
CREFC® INVESTOR REPORTING PACKAGE LEGENDS

 

January 18, 2023

 

1|CREFC Investor Reporting Package Legends        
  Property Type (1)   Workout Strategy (3)   Liquidation/Prepayment Code (5)
 
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 TBD    
ZZ Missing Information 98 Other    
SF SF        
 
      Modification Code (4)    
  Payment Status of Loan (2)        
    1 Maturity Date Extension    
A In Grace Period 2 Amortization Change    
B Late, but less than 30 Days 3 Principal Write-Off    
0 Current 4 Blank (formerly Combination)    
1 30-59 Days Delinquent 5 Temporary Rate Reduction    
2 60-89 Days Delinquent 6 Capitalization of Interest    
3 90-120 Days Delinquent 7 Capitalization of Taxes    
4 Performing Matured Balloon 8 Other    
5 Non Performing Matured Balloon 9 Combination    
6 121+ Days Delinquent 10 Forbearance    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 30 of 31 © Copyright 2023 Citigroup

 


 

Benchmark 2021-B27 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2021-B27
NOTES

 

January 18, 2023

 

No Notes available for this deal at this time.

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 31 of 31 © Copyright 2023 Citigroup