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 |