Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 |
CONTACT INFORMATION | |
Depositor | CCRE Commercial Mortgage Securities, L.P. |
Master Servicer | KeyBank National Association |
Special Servicers | KeyBank National Association |
LNR Partners, LLC | |
Asset Representations | Park Bridge Lender Services LLC |
Reviewer / Operating | |
Advisor | |
Trustee / Custodian | Citibank, N.A. |
Certificate Administrator | Citibank, N.A. |
CONTENTS | |
Distribution Summary | 2 |
Distribution Summary (Factors) | 4 |
Interest Distribution Detail | 6 |
Principal Distribution Detail | 8 |
Reconciliation Detail | 9 |
Other Information | 10 |
Stratification Detail | 11 |
Mortgage Loan Detail | 14 |
NOI Detail | 16 |
Delinquency Loan Detail | 18 |
Appraisal Reduction Detail | 20 |
Loan Modification Detail | 22 |
Specially Serviced Loan Detail | 24 |
Unscheduled Principal Detail | 26 |
Liquidated Loan Detail | 28 |
CREFC Legends | 30 |
Deal Contact: | James Polcari | Citibank, N.A. |
james.polcari@citi.com | Agency and Trust | |
Tel: (212) 816-7079 | 388 Greenwich Street, 14th Floor | |
New York, NY 10013 |
Reports Available at | sf.citidirect.com | Page 1 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Distribution Summary | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Current | |||||||||||||||||||||||
Original | Principal | Through | Day Count | Accrual | Interest | Principal | PPP and YM | Total | Deferred | Realized | Principal | |||||||||||||||
Class | Balance | Balance | Rate | Fraction | Dates | Distributed | Distributed | Distributed | Distributed | Interest | Loss | Balance | ||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (7 | +8+9) | (11 | ) | (12 | ) | (13)= | (3-8+11-12) |
A-1 | 20,649,000.00 | 0.00 | 2.047600 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
A-2 | 40,987,000.00 | 22,099,222.88 | 2.844600 | % | 30/360 | 12/01 - 12/31 | 52,386.21 | 415,959.18 | 0.00 | 468,345.39 | 0.00 | 0.00 | 21,683,263.70 | |||||||||||||
A-SB | 28,718,000.00 | 28,718,000.00 | 2.816500 | % | 30/360 | 12/01 - 12/31 | 67,403.54 | 0.00 | 0.00 | 67,403.54 | 0.00 | 0.00 | 28,718,000.00 | |||||||||||||
A-3 | 39,556,500.00 | 39,556,500.00 | 2.646600 | % | 30/360 | 12/01 - 12/31 | 87,241.86 | 0.00 | 0.00 | 87,241.86 | 0.00 | 0.00 | 39,556,500.00 | |||||||||||||
A-4 | 214,000,000.00 | 214,000,000.00 | 2.623600 | % | 30/360 | 12/01 - 12/31 | 467,875.33 | 0.00 | 0.00 | 467,875.33 | 0.00 | 0.00 | 214,000,000.00 | |||||||||||||
A-5 | 218,123,500.00 | 218,123,500.00 | 2.874400 | % | 30/360 | 12/01 - 12/31 | 522,478.49 | 0.00 | 0.00 | 522,478.49 | 0.00 | 0.00 | 218,123,500.00 | |||||||||||||
A-S | 67,243,000.00 | 67,243,000.00 | 3.116300 | % | 30/360 | 12/01 - 12/31 | 174,624.56 | 0.00 | 0.00 | 174,624.56 | 0.00 | 0.00 | 67,243,000.00 | |||||||||||||
B | 36,131,000.00 | 36,131,000.00 | 3.267200 | % | 30/360 | 12/01 - 12/31 | 98,372.67 | 0.00 | 0.00 | 98,372.67 | 0.00 | 0.00 | 36,131,000.00 | |||||||||||||
C | 37,134,000.00 | 37,134,000.00 | 3.634912 | % | 30/360 | 12/01 - 12/31 | 112,482.35 | 0.00 | 0.00 | 112,482.35 | 0.00 | 0.00 | 37,134,000.00 | |||||||||||||
D | 24,087,000.00 | 24,087,000.00 | 2.500000 | % | 30/360 | 12/01 - 12/31 | 50,181.25 | 0.00 | 0.00 | 50,181.25 | 0.00 | 0.00 | 24,087,000.00 | |||||||||||||
E | 18,066,000.00 | 18,066,000.00 | 2.500000 | % | 30/360 | 12/01 - 12/31 | 37,637.50 | 0.00 | 0.00 | 37,637.50 | 0.00 | 0.00 | 18,066,000.00 | |||||||||||||
F | 19,069,000.00 | 19,069,000.00 | 3.000000 | % | 30/360 | 12/01 - 12/31 | 47,672.50 | 0.00 | 0.00 | 47,672.50 | 0.00 | 0.00 | 19,069,000.00 | |||||||||||||
G | 8,029,000.00 | 8,029,000.00 | 3.000000 | % | 30/360 | 12/01 - 12/31 | 20,072.50 | 0.00 | 0.00 | 20,072.50 | 0.00 | 0.00 | 8,029,000.00 | |||||||||||||
NR-RR | 31,113,052.00 | 31,113,052.00 | 3.943112 | % | 30/360 | 12/01 - 12/31 | 102,202.02 | 0.00 | 0.00 | 102,202.02 | 0.00 | 0.00 | 31,113,052.00 | |||||||||||||
R | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
S | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
SWA | 10,200,000.00 | 10,200,000.00 | 3.923600 | % | 30/360 | 12/01 - 12/31 | 33,350.60 | 0.00 | 0.00 | 33,350.60 | 0.00 | 0.00 | 10,200,000.00 | |||||||||||||
SWC | 5,890,000.00 | 5,890,000.00 | 3.835900 | % | 30/360 | 12/01 - 12/31 | 18,827.88 | 0.00 | 0.00 | 18,827.88 | 0.00 | 0.00 | 5,890,000.00 | |||||||||||||
SWD | 6,190,000.00 | 6,190,000.00 | 4.523500 | % | 30/360 | 12/01 - 12/31 | 23,333.72 | 0.00 | 0.00 | 23,333.72 | 0.00 | 0.00 | 6,190,000.00 | |||||||||||||
SWE | 5,720,000.00 | 5,720,000.00 | 5.202740 | % | 30/360 | 12/01 - 12/31 | 24,799.73 | 0.00 | 0.00 | 24,799.73 | 0.00 | 0.00 | 5,720,000.00 | |||||||||||||
SWRR | 2,000,000.00 | 2,000,000.00 | 5.202740 | % | 30/360 | 12/01 - 12/31 | 8,671.23 | 0.00 | 0.00 | 8,671.23 | 0.00 | 0.00 | 2,000,000.00 | |||||||||||||
Totals | 832,906,052.00 | 793,369,274.88 | 1,949,613.94 | 415,959.18 | 0.00 | 2,365,573.12 | 0.00 | 0.00 | 792,953,315.70 | |||||||||||||||||
Notional Classes | ||||||||||||||||||||||||||
X-A | 562,034,000.00 | 522,497,222.88 | 1.193121 | % | 30/360 | 12/01 - 12/31 | 519,502.09 | 0.00 | 0.00 | 519,502.09 | 0.00 | 0.00 | 522,081,263.70 | |||||||||||||
X-B | 140,508,000.00 | 140,508,000.00 | 0.650948 | % | 30/360 | 12/01 - 12/31 | 76,219.49 | 0.00 | 0.00 | 76,219.49 | 0.00 | 0.00 | 140,508,000.00 |
Reports Available at | sf.citidirect.com | Page 2 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Distribution Summary | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Current | |||||||||||||||||||||||
Original | Principal | Through | Day Count | Accrual | Interest | Principal | PPP and YM | Total | Deferred | Realized | Principal | |||||||||||||||
Class | Balance | Balance | Rate | Fraction | Dates | Distributed | Distributed | Distributed | Distributed | Interest | Loss | Balance | ||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (7 | +8+9) | (11 | ) | (12 | ) | (13)= | (3-8+11-12) |
X-D | 42,153,000.00 | 42,153,000.00 | 1.443112 | % | 30/360 | 12/01 - 12/31 | 50,692.91 | 0.00 | 0.00 | 50,692.91 | 0.00 | 0.00 | 42,153,000.00 | |||||||||||||
X-F | 19,069,000.00 | 19,069,000.00 | 0.943112 | % | 30/360 | 12/01 - 12/31 | 14,986.83 | 0.00 | 0.00 | 14,986.83 | 0.00 | 0.00 | 19,069,000.00 | |||||||||||||
X-G | 8,029,000.00 | 8,029,000.00 | 0.943112 | % | 30/360 | 12/01 - 12/31 | 6,310.20 | 0.00 | 0.00 | 6,310.20 | 0.00 | 0.00 | 8,029,000.00 | |||||||||||||
SWX1 | 10,200,000.00 | 10,200,000.00 | 1.279140 | % | 30/360 | 12/01 - 12/31 | 10,872.69 | 0.00 | 0.00 | 10,872.69 | 0.00 | 0.00 | 10,200,000.00 | |||||||||||||
SWX2 | 12,080,000.00 | 12,080,000.00 | 1.014502 | % | 30/360 | 12/01 - 12/31 | 10,212.66 | 0.00 | 0.00 | 10,212.66 | 0.00 | 0.00 | 12,080,000.00 | |||||||||||||
Totals | 794,073,000.00 | 754,536,222.88 | 688,796.87 | 0.00 | 0.00 | 688,796.87 | 0.00 | 0.00 | 754,120,263.70 |
Reports Available at | sf.citidirect.com | Page 3 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Distribution Summary (Factors) | ||
PER $1,000 OF ORIGINAL BALANCE | ||
Prior |
Current | |||||||||||||||||||
Record | Principal | Interest | Principal | PPP and YM | Total | Deferred | Principal | ||||||||||||
Class | CUSIP | Date | Balance | Distributed | Distributed | Distributed | Distributed | Interest | Realized Loss | Balance | |||||||||
(3)/ | (2) x 1000 | (7)/ | (2) x 1000 | (8)/ | (2) x 1000 | (9)/ | (2) x 1000 | (10)/ | (2) x 1000 | (11)/ | (2) x 1000 | (12)/ | (2) x 1000 | (14)/ | (2) x 1000 | ||||
A-1 | 12528 | YAA1 | 12/30/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
A-2 | 12528 | YAB9 | 12/30/2022 | 539.176394 | 1.278118 | 10.148564 | 0.000000 | 11.426681 | 0.000000 | 0.000000 | 529.027831 | ||||||||
A-SB | 12528 | YAC7 | 12/30/2022 | 1,000.000000 | 2.347083 | 0.000000 | 0.000000 | 2.347083 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
A-3 | 12528 | YAD5 | 12/30/2022 | 1,000.000000 | 2.205500 | 0.000000 | 0.000000 | 2.205500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
A-4 | 12528 | YAE3 | 12/30/2022 | 1,000.000000 | 2.186333 | 0.000000 | 0.000000 | 2.186333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
A-5 | 12528 | YAF0 | 12/30/2022 | 1,000.000000 | 2.395333 | 0.000000 | 0.000000 | 2.395333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
A-S | 12528 | YAJ2 | 12/30/2022 | 1,000.000000 | 2.596918 | 0.000000 | 0.000000 | 2.596918 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
B | 12528 | YAK9 | 12/30/2022 | 1,000.000000 | 2.722667 | 0.000000 | 0.000000 | 2.722667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
C | 12528 | YAL7 | 12/30/2022 | 1,000.000000 | 3.029093 | 0.000000 | 0.000000 | 3.029093 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
D | 12528 | YAT0 | 12/30/2022 | 1,000.000000 | 2.083333 | 0.000000 | 0.000000 | 2.083333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AD7 | ||||||||||||||||||
E | 12528 | YAV5 | 12/30/2022 | 1,000.000000 | 2.083333 | 0.000000 | 0.000000 | 2.083333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AE5 | ||||||||||||||||||
F | 12528 | YAX1 | 12/30/2022 | 1,000.000000 | 2.500000 | 0.000000 | 0.000000 | 2.500000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AF2 | ||||||||||||||||||
G | 12528 | YAZ6 | 12/30/2022 | 1,000.000000 | 2.500000 | 0.000000 | 0.000000 | 2.500000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AGO | ||||||||||||||||||
NR-RR | 12528 | YBB8 | 12/30/2022 | 1,000.000000 | 3.284860 | 0.000000 | 0.000000 | 3.284860 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AH8 | ||||||||||||||||||
R | 12528 | YBV4 | 12/30/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
S | 12528 | YBW2 | 12/30/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
SWA | 12528 | YBD4 | 12/30/2022 | 1,000.000000 | 3.269667 | 0.000000 | 0.000000 | 3.269667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Ul 5808 | AJ4 | ||||||||||||||||||
SWC | 12528 | YBH5 | 12/30/2022 | 1,000.000000 | 3.196584 | 0.000000 | 0.000000 | 3.196584 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AL9 | ||||||||||||||||||
SWD | 12528 | YBK8 | 12/30/2022 | 1,000.000000 | 3.769583 | 0.000000 | 0.000000 | 3.769583 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AM7 | ||||||||||||||||||
SWE | 12528 | YBM4 | 12/30/2022 | 1,000.000000 | 4.335617 | 0.000000 | 0.000000 | 4.335617 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AN5 | ||||||||||||||||||
SWRR | 12528 | YBP7 | 12/30/2022 | 1,000.000000 | 4.335615 | 0.000000 | 0.000000 | 4.335615 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
X-A | 12528 | YAG8 | 12/30/2022 | 929.654119 | 0.924325 | 0.000000 | 0.000000 | 0.924325 | 0.000000 | 0.000000 | 928.914022 | ||||||||
X-B | 12528 | YAH6 | 12/30/2022 | 1,000.000000 | 0.542457 | 0.000000 | 0.000000 | 0.542457 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
X-D | 12528 | YAM5 | 12/30/2022 | 1,000.000000 | 1.202593 | 0.000000 | 0.000000 | 1.202593 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AA3 | ||||||||||||||||||
X-F | 12528 | YAP8 | 12/30/2022 | 1,000.000000 | 0.785926 | 0.000000 | 0.000000 | 0.785926 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AB1 |
Reports Available at | sf.citidirect.com | Page 4 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Distribution Summary (Factors) | ||
PER $1,000 OF ORIGINAL BALANCE | ||
Prior |
Current | |||||||||||||||||||
Record | Principal | Interest | Principal | PPP and YM | Total | Deferred | Principal | ||||||||||||
Class | CUSIP | Date | Balance | Distributed | Distributed | Distributed | Distributed | Interest | Realized Loss | Balance | |||||||||
(3)/ | (2) x 1000 | (7)/ | (2) x 1000 | (8)/ | (2) x 1000 | (9)/ | (2) x 1000 | (10)/ | (2) x 1000 | (11)/ | (2) x 1000 | (12)/ | (2) x 1000 | (14)/ | (2) x 1000 | ||||
X-G | 12528 | YAR4 | 12/30/2022 | 1,000.000000 | 0.785926 | 0.000000 | 0.000000 | 0.785926 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AC9 | ||||||||||||||||||
SWX1 | 12528 | YBR3 | 12/30/2022 | 1,000.000000 | 1.065950 | 0.000000 | 0.000000 | 1.065950 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AQ8 | ||||||||||||||||||
SWX2 | 12528 | YBT9 | 12/30/2022 | 1,000.000000 | 0.845419 | 0.000000 | 0.000000 | 0.845419 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U15808 | AR6 |
Reports Available at | sf.citidirect.com | Page 5 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Interest Distribution Detail |
DISTRIBUTION IN DOLLARS | ||||||||||||||||||||||
Prior | Pass- | Accrual | Optimal | Prior | Interest on | Non-Recov. | Current | |||||||||||||||
Principal | Through | Day | Accrued | Unpaid | Prior Unpaid | Interest | Interest | Deferred | Interest | Unpaid | ||||||||||||
Class | Balance | Rate | Count | Interest | Interest | Interest | Shortfall | Due | Interest | Distributed | Interest | |||||||||||
(1 | ) | (2 | ) | (3 | ) | Fraction | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (6)+(7)+(8)-(9) | (11 | ) | (12 | ) | (13)= | (10)-(11)-(12) |
A-1 | 0.00 | 2.047600 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
A-2 | 22,099,222.88 | 2.844600 | % | 30/360 | 52,386.21 | 0.00 | 0.00 | 0.00 | 52,386.21 | 0.00 | 52,386.21 | 0.00 | ||||||||||
A-SB | 28,718,000.00 | 2.816500 | % | 30/360 | 67,403.54 | 0.00 | 0.00 | 0.00 | 67,403.54 | 0.00 | 67,403.54 | 0.00 | ||||||||||
A-3 | 39,556,500.00 | 2.646600 | % | 30/360 | 87,241.86 | 0.00 | 0.00 | 0.00 | 87,241.86 | 0.00 | 87,241.86 | 0.00 | ||||||||||
A-4 | 214,000,000.00 | 2.623600 | % | 30/360 | 467,875.33 | 0.00 | 0.00 | 0.00 | 467,875.33 | 0.00 | 467,875.33 | 0.00 | ||||||||||
A-5 | 218,123,500.00 | 2.874400 | % | 30/360 | 522,478.49 | 0.00 | 0.00 | 0.00 | 522,478.49 | 0.00 | 522,478.49 | 0.00 | ||||||||||
A-S | 67,243,000.00 | 3.116300 | % | 30/360 | 174,624.47 | 0.09 | 0.00 | 0.00 | 174,624.56 | 0.00 | 174,624.56 | 0.00 | ||||||||||
B | 36,131,000.00 | 3.267200 | % | 30/360 | 98,372.67 | 0.00 | 0.00 | 0.00 | 98,372.67 | 0.00 | 98,372.67 | 0.00 | ||||||||||
C | 37,134,000.00 | 3.634912 | % | 30/360 | 112,482.35 | 0.00 | 0.00 | 0.00 | 112,482.35 | 0.00 | 112,482.35 | 0.00 | ||||||||||
D | 24,087,000.00 | 2.500000 | % | 30/360 | 50,181.25 | 0.00 | 0.00 | 0.00 | 50,181.25 | 0.00 | 50,181.25 | 0.00 | ||||||||||
E | 18,066,000.00 | 2.500000 | % | 30/360 | 37,637.50 | 0.00 | 0.00 | 0.00 | 37,637.50 | 0.00 | 37,637.50 | 0.00 | ||||||||||
F | 19,069,000.00 | 3.000000 | % | 30/360 | 47,672.50 | 0.00 | 0.00 | 0.00 | 47,672.50 | 0.00 | 47,672.50 | 0.00 | ||||||||||
G | 8,029,000.00 | 3.000000 | % | 30/360 | 20,072.50 | 0.00 | 0.00 | 0.00 | 20,072.50 | 0.00 | 20,072.50 | 0.00 | ||||||||||
NR-RR | 31,113,052.00 | 3.943112 | % | 30/360 | 102,235.21 | 4,688.54 | 0.00 | 0.00 | 106,923.75 | 0.00 | 102,202.02 | 4,721.73 | ||||||||||
R | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
S | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
SWA | 10,200,000.00 | 3.923600 | % | 30/360 | 33,350.60 | 0.00 | 0.00 | 0.00 | 33,350.60 | 0.00 | 33,350.60 | 0.00 | ||||||||||
SWC | 5,890,000.00 | 3.835900 | % | 30/360 | 18,827.88 | 0.00 | 0.00 | 0.00 | 18,827.88 | 0.00 | 18,827.88 | 0.00 | ||||||||||
SWD | 6,190,000.00 | 4.523500 | % | 30/360 | 23,333.72 | 0.00 | 0.00 | 0.00 | 23,333.72 | 0.00 | 23,333.72 | 0.00 | ||||||||||
SWE | 5,720,000.00 | 5.202740 | % | 30/360 | 24,799.73 | 0.00 | 0.00 | 0.00 | 24,799.73 | 0.00 | 24,799.73 | 0.00 | ||||||||||
SWRR | 2,000,000.00 | 5.202740 | % | 30/360 | 8,671.23 | 0.00 | 0.00 | 0.00 | 8,671.23 | 0.00 | 8,671.23 | 0.00 | ||||||||||
Totals | 793,369,274.88 | 1,949,647.04 | 4,688.63 | 0.00 | 0.00 | 1,954,335.67 | 0.00 | 1,949,613.94 | 4,721.73 | |||||||||||||
Notional Classes | ||||||||||||||||||||||
X-A | 522,497,222.88 | 1.193121 | % | 30/360 | 519,502.09 | 0.00 | 0.00 | 0.00 | 519,502.09 | 0.00 | 519,502.09 | 0.00 | ||||||||||
X-B | 140,508,000.00 | 0.650948 | % | 30/360 | 76,219.49 | 0.00 | 0.00 | 0.00 | 76,219.49 | 0.00 | 76,219.49 | 0.00 |
Reports Available at | sf.citidirect.com | Page 6 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Interest Distribution Detail |
DISTRIBUTION IN DOLLARS | ||||||||||||||||||||||
Prior | Pass- | Accrual | Optimal | Prior | Interest on | Non-Recov. | Current | |||||||||||||||
Principal | Through | Day | Accrued | Unpaid | Prior Unpaid | Interest | Interest | Deferred | Interest | Unpaid | ||||||||||||
Class | Balance | Rate | Count | Interest | Interest | Interest | Shortfall | Due | Interest | Distributed | Interest | |||||||||||
(1 | ) | (2 | ) | (3 | ) | Fraction | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (6)+(7)+(8)-(9) | (11 | ) | (12 | ) | (13)= | (10)-(11)-(12) |
X-D | 42,153,000.00 | 1.443112 | % | 30/360 | 50,692.91 | 0.00 | 0.00 | 0.00 | 50,692.91 | 0.00 | 50,692.91 | 0.00 | ||||||||||
X-F | 19,069,000.00 | 0.943112 | % | 30/360 | 14,986.83 | 0.00 | 0.00 | 0.00 | 14,986.83 | 0.00 | 14,986.83 | 0.00 | ||||||||||
X-G | 8,029,000.00 | 0.943112 | % | 30/360 | 6,310.20 | 0.00 | 0.00 | 0.00 | 6,310.20 | 0.00 | 6,310.20 | 0.00 | ||||||||||
SWX1 | 10,200,000.00 | 1.279140 | % | 30/360 | 10,872.69 | 0.00 | 0.00 | 0.00 | 10,872.69 | 0.00 | 10,872.69 | 0.00 | ||||||||||
SWX2 | 12,080,000.00 | 1.014502 | % | 30/360 | 10,212.66 | 0.00 | 0.00 | 0.00 | 10,212.66 | 0.00 | 10,212.66 | 0.00 | ||||||||||
Totals | 754,536,222.88 | 688,796.87 | 0.00 | 0.00 | 0.00 | 688,796.87 | 0.00 | 688,796.87 | 0.00 |
Reports Available at | sf.citidirect.com | Page 7 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
DISTRIBUTION IN DOLLARS | Principal Distribution Detail |
Prior | Current | Current | Current | Cumulative | Original | Current | Original Current | |||||||||||||||||||
Original | Principal | Principal | Balance | Realized | Principal | Principal | Realized | Class | Class | Credit | Credit | |||||||||||||||
Class | Balance | Balance | Distribution | Change | Losses | Recoveries | Balance | Losses | (%) | (%) | Support Support | |||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (6 | ) | (7 | ) | (8 | ) | (9)= | (3)-(4)-(5)+(6)- | (10 | ) | (11 | ) | (12 | ) | (13 | ) | (14 | ) | |
(7)+ | (8 | ) | ||||||||||||||||||||||||
A-1 | 20,649,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.48 | % | 0.00 | % | 30.00 | % | 31.57 | % | ||||||||||
A-2 | 40,987,000.00 | 22,099,222.88 | 415,959.18 | 0.00 | 0.00 | 0.00 | 21,683,263.70 | 0.00 | 4.92 | % | 2.73 | % | 30.00 | % | 31.57 | % | ||||||||||
A-SB | 28,718,000.00 | 28,718,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 28,718,000.00 | 0.00 | 3.45 | % | 3.62 | % | 30.00 | % | 31.57 | % | ||||||||||
A-3 | 39,556,500.00 | 39,556,500.00 | 0.00 | 0.00 | 0.00 | 0.00 | 39,556,500.00 | 0.00 | 4.75 | % | 4.99 | % | 30.00 | % | 31.57 | % | ||||||||||
A-4 | 214,000,000.00 | 214,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 214,000,000.00 | 0.00 | 25.69 | % | 26.99 | % | 30.00 | % | 31.57 | % | ||||||||||
A-5 | 218,123,500.00 | 218,123,500.00 | 0.00 | 0.00 | 0.00 | 0.00 | 218,123,500.00 | 0.00 | 26.19 | % | 27.51 | % | 30.00 | % | 31.57 | % | ||||||||||
A-S | 67,243,000.00 | 67,243,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 67,243,000.00 | 0.00 | 8.07 | % | 8.48 | % | 21.63 | % | 22.76 | % | ||||||||||
B | 36,131,000.00 | 36,131,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 36,131,000.00 | 0.00 | 4.34 | % | 4.56 | % | 17.13 | % | 18.02 | % | ||||||||||
C | 37,134,000.00 | 37,134,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 37,134,000.00 | 0.00 | 4.46 | % | 4.68 | % | 12.50 | % | 13.15 | % | ||||||||||
D | 24,087,000.00 | 24,087,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 24,087,000.00 | 0.00 | 2.89 | % | 3.04 | % | 9.50 | % | 10.00 | % | ||||||||||
E | 18,066,000.00 | 18,066,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 18,066,000.00 | 0.00 | 2.17 | % | 2.28 | % | 7.25 | % | 7.63 | % | ||||||||||
F | 19,069,000.00 | 19,069,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,069,000.00 | 0.00 | 2.29 | % | 2.40 | % | 4.88 | % | 5.13 | % | ||||||||||
G | 8,029,000.00 | 8,029,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8,029,000.00 | 0.00 | 0.96 | % | 1.01 | % | 3.88 | % | 4.08 | % | ||||||||||
NR-RR | 31,113,052.00 | 31,113,052.00 | 0.00 | 0.00 | 0.00 | 0.00 | 31,113,052.00 | 0.00 | 3.74 | % | 3.92 | % | 0.00 | % | 0.00 | % | ||||||||||
R | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
S | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
SWA | 10,200,000.00 | 10,200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,200,000.00 | 0.00 | 1.22 | % | 1.29 | % | 66.00 | % | 66.00 | % | ||||||||||
SWC | 5,890,000.00 | 5,890,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,890,000.00 | 0.00 | 0.71 | % | 0.74 | % | 46.37 | % | 46.37 | % | ||||||||||
SWD | 6,190,000.00 | 6,190,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,190,000.00 | 0.00 | 0.74 | % | 0.78 | % | 25.73 | % | 25.73 | % | ||||||||||
SWE | 5,720,000.00 | 5,720,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,720,000.00 | 0.00 | 0.69 | % | 0.72 | % | 6.67 | % | 6.67 | % | ||||||||||
SWRR | 2,000,000.00 | 2,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,000,000.00 | 0.00 | 0.24 | % | 0.25 | % | 0.00 | % | 0.00 | % | ||||||||||
Totals | 832,906,052.00 | 793,369,274.88 | 415,959.18 | 0.00 | 0.00 | 0.00 | 792,953,315.70 | 0.00 | 100.00 | % | 100.00 | % |
Reports Available at | sf.citidirect.com | Page 8 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Reconciliation Detail |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||||
Interest Funds Available | Scheduled Fees | ||||||
Scheduled Interest | 2,743,169.52 | Servicing Fee | 9,247.48 | ||||
Prepayment Interest Shortfall | 0.00 | Trustee/Certificate Administrator Fee | 5,738.70 | ||||
Interest Adjustments | 0.01 | Operating Advisor Fee | 1,239.53 | ||||
ASER Amount | 0.00 | Asset Representations Reviewer Ongoing Fee | 210.34 | ||||
Realized Loss in Excess of Principal Balance | 0.00 | CREFC® Intellectual Property Royalty License Fee | 341.59 | ||||
Total Interest Funds Available: | 2,743,169.53 | Total Scheduled Fees: | 16,777.64 | ||||
Principal Funds Available | Additional Fees, Expenses, etc. | ||||||
Scheduled Principal | 415,959.18 | Additional Servicing Fee | 0.00 | ||||
Unscheduled Principal Collections | 0.00 | Special Servicing Fee | 0.00 | ||||
Net Liquidation Proceeds | 0.00 | Work-out Fee | 0.00 | ||||
Repurchased Principal | 0.00 | ||||||
Liquidation Fee | 0.00 | ||||||
Substitution Principal | 0.00 | ||||||
Other Principal | 0.00 | Trust Fund Expenses | 0.00 | ||||
Total Principal Funds Available: | 415,959.18 | Trust Advisor Expenses | 0.00 | ||||
Other Funds Available | Reimbursement of Interest on Advances to the Servicer | 32.96 | |||||
Yield Maintenance Charges | 0.00 | Borrower Reimbursable Trust Fund Expenses | 0.00 | ||||
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | Other Expenses | 0.00 | ||||
Deposit of Withheld Amounts to the Interest Reserve Account | (87,948.12 | ) | Total Additional Fees, Expenses, etc.: | 32.96 | |||
Total Other Funds Available: | (87,948.12 | ) | Distributions | ||||
Total Funds Available | 3,071,180.59 | Interest Distribution | 2,638,410.81 | ||||
Principal Distribution | 415,959.18 | ||||||
Yield Maintenance Charge Distribution | 0.00 | ||||||
Total Distributions: | 3,054,369.99 | ||||||
Total Funds Allocated | 3,071,180.59 |
Reports Available at | sf.citidirect.com | Page 9 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Other Information |
Available Funds | ||
Pooled Available Funds | 3,007,913.99 | |
Stanwix Available Funds | 134,404.11 | |
Interest Reserve Account Information | ||
Beginning Balance | 0.00 | |
Deposit of Withheld Amounts | 87,948.12 | |
Withdrawal of Withheld Amounts | 0.00 | |
Ending Balance | 87,948.12 | |
Gain-on-Sale Reserve Account Information | ||
Beginning Balance | 0.00 | |
Deposit of Gain-on-Sale Proceeds | 0.00 | |
Withdrawal of Gain-on-Sale Proceeds | 0.00 | |
Ending Balance | 0.00 | |
ARD Mortgage Loan Information | ||
Excess Interest | 0.00 | |
Collateral Information | ||
% of Cut-Off Principal Balance Outstanding | 95.203212 | % |
Controlling Class Information | ||
Controlling Class is Class NR-RR. | ||
The Controlling Pooled Class Representative is LNR Securities Holdings, LLC or its Affiliate. | ||
The Stanwix Controlling Class is Class SWRR. | ||
The Stanwix Controlling Class Representative is Axonic RR Fund LLC. | ||
There Are No Disclosable Special Servicer Fees. |
Reports Available at | sf.citidirect.com | Page 10 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Stratification Detail |
Ending Scheduled Balance | State | ||||||||||||
Ending Sched | # of | Ending Sched | % of Agg | Wtd Avg | # of | Ending Sched | % of Agg | Wtd Avg | |||||
Balance | Loans | Balance | Balance | WAC | WAM | DSCR | State | Loans | Balance | Balance | WAC | WAM | DSCR |
0 or Less | 2 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Arizona | 1 | 6,022,732.58 | 0.76 | 4.7000 | 80 | 1.530000 |
1 to 5,000,000 | 9 | 34,017,690.24 | 4.29 | 4.3130 | 67 | 2.206269 | California | 8 | 135,989,275.86 | 17.15 | 3.8446 | 78 | 2.245835 |
5,000,001 to 10,000,000 | 7 | 49,694,861.06 | 6.27 | 4.3872 | 71 | 1.989764 | District of Columbia | 1 | 42,000,000.00 | 5.30 | 4.0400 | 79 | 1.380000 |
10,000,001 to 15,000,000 | 11 | 146,002,116.20 | 18.41 | 4.2368 | 71 | 1.988178 | Florida | 5 | 65,779,917.55 | 8.30 | 4.0195 | 79 | 1.934207 |
15,000,001 to 20,000,000 | 8 | 141,654,824.72 | 17.86 | 3.9831 | 73 | 2.125945 | Idaho | 1 | 10,887,500.00 | 1.37 | 3.7100 | 50 | 2.160000 |
20,000,001 to 25,000,000 | 2 | 46,400,000.00 | 5.85 | 3.9784 | 78 | 1.992241 | Illinois | 1 | 17,585,000.00 | 2.22 | 3.9500 | 81 | 1.790000 |
25,000,001 to 30,000,000 | 3 | 87,839,869.59 | 11.08 | 4.2482 | 80 | 2.206065 | Massachusetts | 3 | 55,446,943.69 | 6.99 | 3.9188 | 80 | 5.907521 |
30,000,001 to 35,000,000 | 2 | 64,539,917.55 | 8.14 | 3.6695 | 79 | 1.464797 | Michigan | 2 | 26,367,279.98 | 3.33 | 3.5862 | 81 | 2.631680 |
35,000,001 to 40,000,000 | 3 | 112,804,036.34 | 14.23 | 3.7577 | 80 | 4.221334 | Missouri | 1 | 16,500,000.00 | 2.08 | 3.8400 | 79 | 2.670000 |
40,000,001 to 45,000,000 | 1 | 42,000,000.00 | 5.30 | 4.0400 | 79 | 1.380000 | Mississippi | 1 | 39,221,290.91 | 4.95 | 3.8090 | 79 | 2.940000 |
45,000,001 to 50,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | North Carolina | 1 | 12,025,000.00 | 1.52 | 3.9900 | 80 | 2.120000 |
50,000,001 to 55,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |||||||
55,000,001 to 60,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | North Dakota | 1 | 4,893,478.91 | 0.62 | 4.0500 | 80 | 2.140000 |
60,000,001 to 65,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | New Jersey | 4 | 71,800,000.00 | 9.05 | 4.1570 | 67 | 1.934819 |
65,000,001 to 70,000,000 | 1 | 68,000,000.00 | 8.58 | 3.6500 | 81 | 2.540000 | Nevada | 2 | 41,551,452.87 | 5.24 | 3.9635 | 78 | 1.840250 |
Totals | 49 | 792,953,315.70 | 100.00 | 4.0152 | 76 | 2.336813 | New York | 5 | 122,600,000.00 | 15.46 | 3.9473 | 80 | 1.720718 |
Ohio | 1 | 15,176,476.64 | 1.91 | 4.9300 | 19 | 3.280000 | |||||||
Pennsylvania | 2 | 35,392,546.61 | 4.46 | 4.5037 | 69 | 2.242251 | |||||||
South Carolina | 1 | 8,900,000.00 | 1.12 | 4.4700 | 79 | 1.460000 | |||||||
Tennessee | 1 | 7,102,530.72 | 0.90 | 4.2800 | 79 | 1.270000 | |||||||
(When current DSCR is not available, the most currently provided DSCR will be used.) | Texas | 4 | 40,170,353.41 | 5.07 | 4.2036 | 79 | 2.176358 | ||||||
Virginia | 2 | 8,150,000.00 | 1.03 | 4.3790 | 59 | 2.527178 | |||||||
Washington | 1 | 9,391,535.97 | 1.18 | 4.3000 | 77 | 2.170000 | |||||||
Totals | 49 | 792,953,315.70 | 100.00 | 4.0152 | 76 | 2.336813 |
Reports Available at | sf.citidirect.com | Page 11 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Stratification Detail |
Seasoning | Property Type | ||||||||||||
# of | Ending Sched | % of Agg | Wtd Avg | Property | # of | Ending Sched | % of Agg | Wtd Avg | |||||
Seasoning | Loans | Balance | Balance | WAC | WAM | DSCR | Type | Loans | Balance | Balance | WAC | WAM | DSCR |
12 Months or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Multifamily | 10 | 189,468,863.68 | 23.89 | 3.9635 | 74 | 1.918128 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | Retail | 12 | 157,578,365.17 | 19.87 | 4.1154 | 79 | 1.769844 |
25 to 36 Months | 1 | 10,887,500.00 | 1.37 | 3.7100 | 50 | 2.160000 | Industrial | 4 | 49,074,198.26 | 6.19 | 4.1039 | 80 | 1.821634 |
37 to 48 Months | 45 | 778,987,521.27 | 98.24 | 4.0176 | 77 | 2.337454 | Mobile Home Park | 2 | 6,552,677.02 | 0.83 | 5.4000 | 18 | 1.680000 |
49 Months or Greater | 3 | 3,078,294.43 | 0.39 | 4.5000 | 0 | 2.800000 | Office | 7 | 152,222,917.94 | 19.20 | 3.8171 | 78 | 2.310457 |
Totals | 49 | 792,953,315.70 | 100.00 | 4.0152 | 76 | 2.336813 | Mixed Use | 2 | 58,551,452.87 | 7.38 | 4.1135 | 79 | 1.484592 |
Lodging | 5 | 97,013,360.21 | 12.23 | 4.2103 | 71 | 4.556039 | |||||||
Self Storage | 7 | 82,491,480.55 | 10.40 | 3.8462 | 77 | 2.783792 | |||||||
Totals | 49 | 792,953,315.70 | 100.00 | 4.0152 | 76 | 2.336813 | |||||||
Debt Service Coverage Ratio | Loan Rate | ||||||||||||
Debt Service | # of | Ending Sched | % of Agg | Wtd Avg | Loan | # of | Ending Sched | % of Agg | Wtd Avg | ||||
Coverage Ratio | Loans | Balance | Balance | WAC | WAM | DSCR | Rate (%) | Loans | Balance | Balance | WAC | WAM | DSCR |
1.250 or Less | 5 | 66,800,000.00 | 8.42 | 3.5195 | 80 | 1.165868 | 4.00 or Less | 21 | 447,408,816.32 | 56.42 | 3.6635 | 79 | 2.724517 |
1.251 to 1.500 | 8 | 95,963,512.15 | 12.10 | 4.4301 | 70 | 1.386063 | 4.01 to 4.25 | 7 | 85,893,478.91 | 10.83 | 4.0962 | 79 | 1.754645 |
1.501 to 1.750 | 8 | 123,051,331.69 | 15.52 | 4.6464 | 76 | 1.675364 | 4.26 to 4.50 | 14 | 178,549,134.23 | 22.52 | 4.3362 | 78 | 1.844777 |
1.751 to 2.000 | 4 | 93,275,000.00 | 11.76 | 3.7741 | 80 | 1.858389 | 4.51 to 4.75 | 3 | 14,372,732.58 | 1.81 | 4.6129 | 68 | 1.689121 |
2.001 to 2.250 | 8 | 99,189,410.09 | 12.51 | 3.9387 | 75 | 2.126220 | 4.76 to 5.00 | 1 | 15,176,476.64 | 1.91 | 4.9300 | 19 | 3.280000 |
2.251 to 2.500 | 3 | 47,089,869.59 | 5.94 | 4.2278 | 79 | 2.396418 | 5.01 to 5.25 | 1 | 30,000,000.00 | 3.78 | 5.2333 | 80 | 1.600000 |
2.501 to 2.750 | 5 | 145,700,000.00 | 18.37 | 3.6327 | 80 | 2.577014 | 5.26 to 5.50 | 1 | 6,552,677.02 | 0.83 | 5.4000 | 18 | 1.680000 |
2.751 to 3.000 | 3 | 45,849,585.34 | 5.78 | 3.8895 | 74 | 2.935246 | 5.51 to 5.75 | 1 | 15,000,000.00 | 1.89 | 5.6817 | 18 | 1.390000 |
3.001 to 3.250 | 1 | 3,400,000.00 | 0.43 | 4.1400 | 81 | 3.110000 | 5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.251 to 3.500 | 2 | 28,526,476.64 | 3.60 | 4.4293 | 47 | 3.345518 | 6.01 to 6.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.501 to 3.750 | 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 |
3.751 to 4.000 | 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 |
4.001 or Greater | 2 | 44,108,130.20 | 5.56 | 3.6746 | 81 | 7.318125 | 6.76 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Totals | 49 | 792,953,315.70 | 100.00 | 4.0152 | 76 | 2.336813 | 7.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Totals | 49 | 792,953,315.70 | 100.00 | 4.0152 | 76 | 2.336813 | |||||||
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Reports Available at | sf.citidirect.com | Page 12 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 |
Stratification Detail | |||||||||||||
Anticipated Remaining Term | Remaining Amortization Term | ||||||||||||
Anticipated | # of | Ending Sched | % of Agg | Wtd Avg | Remaining | # of | Ending Sched | % of Agg | Wtd Avg | ||||
Remaining Term | Loans | Balance | Balance | WAC | WAM | DSCR | Amortization Term | Loans | Balance | Balance | WAC | WAM | DSCR |
60 Months or Less | 8 | 55,444,948.09 | 6.99 | 4.8929 | 26 | 2.232774 | 240 Months or Less | 29 | 501,540,794.43 | 63.25 | 3.9295 | 77 | 2.002542 |
61 to 90 Months | 41 | 737,508,367.61 | 93.01 | 3.9493 | 80 | 2.344634 | 241 to 270 Months | 2 | 20,286,930.84 | 2.56 | 4.4188 | 79 | 1.670625 |
91 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | 271 to 300 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Totals | 49 | 792,953,315.70 | 100.00 | 4.0152 | 76 | 2.336813 | 301 Months or Greater | 18 | 271,125,590.43 | 34.19 | 4.1437 | 75 | 3.005010 |
Totals | 49 | 792,953,315.70 | 100.00 | 4.0152 | 76 | 2.336813 | |||||||
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Reports Available at | sf.citidirect.com | Page 13 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment Workout | Mod | |||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status Strategy | Type | |||||||||
Number | OMCR | (1) | City | State | Payment | Payment | Coupon | Date Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | ||
010202952 | 001 | OF | Santa Clarita | CA | 213,727.78 | 0.00 | 3.65000 | % | 10/1/29 | N | 68,000,000.00 | 68,000,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207093 | 002 | MU | Washington | DC | 146,113.33 | 0.00 | 4.04000 | % | 8/6/29 | N | 42,000,000.00 | 42,000,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010201416 | 003 | LO | Brewster | MA | 121,566.58 | 63,679.66 | 3.75000 | % | 10/1/29 | N | 37,646,425.09 | 37,582,745.43 | 1/1/23 | N/A | 0.00 | 0 | 0 | 8 | |||
010201754 | 004 | SS | Flowood | MS | 128,826.63 | 55,452.28 | 3.80900 | % | 8/1/29 | N | 39,276,743.19 | 39,221,290.91 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207094 | 005 | MF | Brooklyn | NY | 115,010.00 | 0.00 | 3.71000 | % | 9/6/29 | N | 36,000,000.00 | 36,000,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010199167 | 006 | RT | Pembroke Pines | FL | 118,868.19 | 48,293.59 | 4.37000 | % | 7/1/29 | N | 31,588,211.14 | 31,539,917.55 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010205477 | 007 | MF | Brooklyn | NY | 85,250.00 | 0.00 | 3.00000 | % | 9/1/29 | N | 33,000,000.00 | 33,000,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207095 | 008 | LO | Stroudsburg | PA | 106,941.37 | 41,520.06 | 4.30000 | % | 9/6/29 | N | 28,881,389.65 | 28,839,869.59 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010205949 | 009 | MF | Fort Lee | NJ | 79,349.24 | 0.00 | 3.17750 | % | 10/1/29 | N | 29,000,000.00 | 29,000,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207096 | 010 | RT | Las Vegas | NV | 80,531.11 | 0.00 | 3.74080 | % | 7/1/29 | N | 25,000,000.00 | 25,000,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207097 | 012 | RT | The Woodlands | TX | 78,428.62 | 0.00 | 4.25600 | % | 8/1/29 | N | 21,400,000.00 | 21,400,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010202352 | 013 | SS | Port Huron | MI | 63,326.59 | 33,931.20 | 3.70000 | % | 10/1/29 | N | 19,875,826.41 | 19,841,895.21 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207098 | 014 | OF | Flushing | NY | 67,166.67 | 0.00 | 3.90000 | % | 8/6/29 | N | 20,000,000.00 | 20,000,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010205101 | 015 | RT | Los Angeles | CA | 67,166.67 | 0.00 | 3.90000 | % | 9/6/29 | N | 20,000,000.00 | 20,000,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010205963 | 016 | IN | Chicago | IL | 59,813.42 | 0.00 | 3.95000 | % | 10/6/29 | N | 17,585,000.00 | 17,585,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010200385 | 017 | MU | Las Vegas | NV | 61,380.97 | 25,553.10 | 4.30000 | % | 8/1/29 | N | 16,577,005.97 | 16,551,452.87 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010190075 | 018 | MF | Saint Charles | MO | 54,560.00 | 0.00 | 3.84000 | % | 8/1/29 | N | 16,500,000.00 | 16,500,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207099 | 019 | OF | Doral | FL | 48,222.22 | 0.00 | 3.50000 | % | 10/6/29 | N | 16,000,000.00 | 16,000,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010199701 | 020 | LO | Columbus | OH | 64,516.20 | 20,692.07 | 4.93000 | % | 8/1/24 | N | 15,197,168.71 | 15,176,476.64 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207100 | 021 | IN | Worcester | MA | 52,933.68 | 31,470.27 | 4.30000 | % | 8/1/29 | N | 14,295,668.53 | 14,264,198.26 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207101 | 022 | MF | Cliffside Park | NJ | 73,388.19 | 0.00 | 5.68167 | % | 7/6/24 | N | 15,000,000.00 | 15,000,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010205490 | 023 | RT | Sarasota | FL | 47,778.00 | 0.00 | 3.77700 | % | 9/6/29 | N | 14,690,000.00 | 14,690,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207102 | 024 | RT | McAllen | TX | 51,722.64 | 0.00 | 4.10000 | % | 8/6/29 | N | 14,650,000.00 | 14,650,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207103 | 025 | OF | Franklin (Somerset) | NJ | 54,250.00 | 0.00 | 4.50000 | % | 8/6/29 | N | 14,000,000.00 | 14,000,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010205602 | 026 | MF | East Orange | NJ | 50,030.56 | 0.00 | 4.21014 | % | 9/6/29 | N | 13,800,000.00 | 13,800,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010198637 | 027 | SS | Brea | CA | 44,373.92 | 0.00 | 3.86000 | % | 8/1/29 | N | 13,350,000.00 | 13,350,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
010207104 | 028 | OF | San Diego | CA | 40,971.67 | 0.00 | 3.90000 | % | 7/6/29 | N | 12,200,000.00 | 12,200,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | |||
© Copyright 2023 Citigroup |
Reports Available at | sf.citidirect.com | Page 14 of 30 |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment Workout | Mod | ||||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status Strategy | Type | ||||||||||
Number | OMCR | (1) | City | State | Payment | Payment | Coupon | Date Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | |||
010205790 | 029 | IN | Conover | NC | 41,315.90 | 0.00 | 3.99000 | % | 9/6/29 | N | 12,025,000.00 | 12,025,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207105 | 030 | OF | Escondido | CA | 41,291.64 | 16,113.45 | 4.30000 | % | 8/6/29 | N | 11,151,531.39 | 11,135,417.94 | 12/6/22 | N/A | 0.00 | B | 0 | 0 | ||||
010207106 | 031 | OF | Meridian | ID | 34,782.54 | 0.00 | 3.71000 | % | 3/6/27 | N | 10,887,500.00 | 10,887,500.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207107 | 032 | LO | Bellingham | WA | 34,829.05 | 14,658.09 | 4.30000 | % | 6/6/29 | N | 9,406,194.06 | 9,391,535.97 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010204828 | 033 | RT | Charleston | SC | 34,257.58 | 0.00 | 4.47000 | % | 8/1/29 | N | 8,900,000.00 | 8,900,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207108 | 034 | RT | Elizabethton | TN | 26,214.80 | 10,318.83 | 4.28000 | % | 8/6/29 | N | 7,112,849.55 | 7,102,530.72 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207109 | 035 | MF | Roseville | MI | 18,239.82 | 12,186.22 | 3.24000 | % | 9/6/29 | N | 6,537,570.99 | 6,525,384.77 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010198452 | 036 | MH | Middletown | PA | 30,505.13 | 7,566.66 | 5.40000 | % | 7/1/24 | N | 6,560,243.68 | 6,552,677.02 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207110 | 037 | LO | Tempe | AZ | 24,425.71 | 12,445.23 | 4.70000 | % | 9/6/29 | N | 6,035,177.81 | 6,022,732.58 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010206091 | 038 | IN | Huntington Park | CA | 19,478.33 | 0.00 | 4.35000 | % | 10/1/29 | N | 5,200,000.00 | 5,200,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207111 | 039 | MF | Williston | ND | 17,093.50 | 7,882.22 | 4.05000 | % | 9/6/29 | N | 4,901,361.13 | 4,893,478.91 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010198513 | 040 | MF | Newport News | VA | 18,610.76 | 0.00 | 4.55000 | % | 8/1/26 | N | 4,750,000.00 | 4,750,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207112 | 041 | RT | Houston | TX | 15,277.46 | 5,591.27 | 4.30000 | % | 8/6/29 | N | 4,125,944.68 | 4,120,353.41 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207113 | 042 | RT | Brooklyn | NY | 14,105.00 | 0.00 | 4.55000 | % | 9/6/29 | N | 3,600,000.00 | 3,600,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010198118 | 043 | SS | Waltham | MA | 12,927.00 | 0.00 | 4.17000 | % | 6/1/29 | N | 3,600,000.00 | 3,600,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207114 | 044 | RT | Port Orange | FL | 12,992.01 | 0.00 | 4.25000 | % | 9/6/29 | N | 3,550,000.00 | 3,550,000.00 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010205824 | 045 | SS | Hampton | VA | 12,121.00 | 0.00 | 4.14000 | % | 10/1/29 | N | 3,400,000.00 | 3,400,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010192335 | 046 | SS | Sun City | CA | 11,945.91 | 4,521.36 | 4.50000 | % | 10/1/29 | N | 3,082,815.79 | 3,078,294.43 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010207115 | 047 | RT | Hesperia | CA | 11,348.55 | 4,083.62 | 4.35000 | % | 7/6/29 | N | 3,029,647.11 | 3,025,563.49 | 1/6/23 | N/A | 0.00 | 0 | 0 | 0 | ||||
010205478 | 7 | NP | MF | Brooklyn | NY | 135,193.58 | 0.00 | 5.23330 | % | 9/1/29 | N | 30,000,000.00 | 30,000,000.00 | 1/1/23 | N/A | 0.00 | 0 | 0 | 0 | |||
Totals | Count: | 47 | 2,743,169.52 | 415,959.18 | 793,369,274.88 | 792,953,315.70 | 0.00 |
Reports Available at | sf.citidirect.com | Page 15 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
NOI Detail |
Property | Ending | Preceding | Most | Most Recent | Most Recent | ||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | |||
Number | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | of End Date |
010202952 | 001 | OF | Santa Clarita | CA | 68,000,000.00 | 20,821,903.51 | 15,313,171.54 | 01/01/2022 | 09/30/2022 |
010207093 | 002 | MU | Washington | DC | 42,000,000.00 | 6,865,124.00 | 5,295,796.00 | 01/01/2022 | 09/30/2022 |
010201416 | 003 | LO | Brewster | MA | 37,582,745.43 | 23,721,570.27 | 14,138,812.26 | 01/01/2022 | 09/30/2022 |
010201754 | 004 | SS | Flowood | MS | 39,221,290.91 | 14,715,924.30 | 12,435,500.63 | 01/01/2022 | 09/30/2022 |
010207094 | 005 | MF | Brooklyn | NY | 36,000,000.00 | 8,684,817.19 | 6,834,474.87 | 01/01/2022 | 09/30/2022 |
010199167 | 006 | RT | Pembroke Pines | FL | 31,539,917.55 | 3,325,359.66 | 1,758,686.90 | 01/01/2022 | 06/30/2022 |
010205477 | 007 | MF | Brooklyn | NY | 33,000,000.00 | 3,510,368.87 | 4,165,994.59 | 01/01/2022 | 12/31/2022 |
010207095 | 008 | LO | Stroudsburg | PA | 28,839,869.59 | 8,421,900.31 | 8,001,680.87 | 01/01/2022 | 09/30/2022 |
010205949 | 009 | MF | Fort Lee | NJ | 29,000,000.00 | 1,846,556.86 | 1,265,084.33 | 01/01/2022 | 06/30/2022 |
010207096 | 010 | RT | Las Vegas | NV | 25,000,000.00 | 54,054,215.00 | 61,860,972.00 | 01/01/2022 | 09/30/2022 |
010207097 | 012 | RT | The Woodlands | TX | 21,400,000.00 | 36,869,308.00 | 29,505,894.00 | 01/01/2022 | 09/30/2022 |
010202352 | 013 | SS | Port Huron | MI | 19,841,895.21 | 2,088,770.88 | 1,916,776.87 | 01/01/2022 | 09/30/2022 |
010207098 | 014 | OF | Flushing | NY | 20,000,000.00 | 2,021,768.54 | 1,520,274.66 | 01/01/2022 | 09/30/2022 |
010205101 | 015 | RT | Los Angeles | CA | 20,000,000.00 | 1,079,424.00 | 1,806,967.00 | 01/01/2022 | 09/30/2022 |
010205963 | 016 | IN | Chicago | IL | 17,585,000.00 | 1,399,745.72 | 1,079,238.74 | 01/01/2022 | 09/30/2022 |
010200385 | 017 | MU | Las Vegas | NV | 16,551,452.87 | 1,945,912.32 | 1,969,331.27 | 10/01/2021 | 09/30/2022 |
010190075 | 018 | MF | Saint Charles | MO | 16,500,000.00 | 1,724,083.75 | 1,780,470.55 | 10/01/2021 | 09/30/2022 |
010207099 | 019 | OF | Doral | FL | 16,000,000.00 | 1,392,998.76 | 1,115,802.37 | 01/01/2022 | 09/30/2022 |
010199701 | 020 | LO | Columbus | OH | 15,176,476.64 | 3,026,153.16 | 3,663,696.70 | 10/01/2021 | 09/30/2022 |
010207100 | 021 | IN | Worcester | MA | 14,264,198.26 | 3,414,843.00 | 3,009,435.00 | 01/01/2022 | 09/30/2022 |
010207101 | 022 | MF | Cliffside Park | NJ | 15,000,000.00 | 7,485,136.00 | 6,231,871.00 | 01/01/2022 | 09/30/2022 |
010205490 | 023 | RT | Sarasota | FL | 14,690,000.00 | 1,147,698.08 | 820,778.91 | 01/01/2022 | 09/30/2022 |
010207102 | 024 | RT | McAllen | TX | 14,650,000.00 | 1,634,137.01 | 1,174,572.47 | 01/01/2022 | 09/30/2022 |
010207103 | 025 | OF | Franklin (Somerset) | NJ | 14,000,000.00 | 1,182,235.21 | 1,382,867.10 | 07/01/2021 | 06/30/2022 |
010205602 | 026 | MF | East Orange | NJ | 13,800,000.00 | 1,193,725.13 | 1,197,375.95 | 07/01/2021 | 06/30/2022 |
010198637 | 027 | SS | Brea | CA | 13,350,000.00 | 1,639,549.06 | 1,343,295.11 | 01/01/2022 | 09/30/2022 |
010207104 | 028 | OF | San Diego | CA | 12,200,000.00 | 1,228,100.50 | 661,395.10 | 01/01/2022 | 06/30/2022 |
Reports Available at | sf.citidirect.com | Page 16 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
NOI Detail |
Property | Ending | Preceding | Most | Most Recent | Most Recent | ||||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | |||||
Number | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | of End Date | ||
010205790 | 029 | IN | Conover | NC | 12,025,000.00 | 1,137,637.51 | 872,299.61 | 01/01/2022 | 09/30/2022 | ||
010207105 | 030 | OF | Escondido | CA | 11,135,417.94 | 1,191,335.95 | 484,945.12 | 01/01/2022 | 06/30/2022 | ||
010207106 | 031 | OF | Meridian | ID | 10,887,500.00 | 1,094,531.06 | 732,428.16 | 01/01/2022 | 09/30/2022 | ||
010207107 | 032 | LO | Bellingham | WA | 9,391,535.97 | 1,868,989.20 | 3,171,692.13 | 10/01/2021 | 09/30/2022 | ||
010204828 | 033 | RT | Charleston | SC | 8,900,000.00 | 625,269.32 | 322,968.20 | 01/01/2022 | 06/30/2022 | ||
010207108 | 034 | RT | Elizabethton | TN | 7,102,530.72 | 584,809.70 | 340,982.84 | 01/01/2022 | 06/30/2022 | ||
010207109 | 035 | MF | Roseville | MI | 6,525,384.77 | 1,864,102.44 | 1,341,992.78 | Not Available | Not Available | ||
010198452 | 036 | MH | Middletown | PA | 6,552,677.02 | 730,098.64 | 778,601.42 | 10/01/2021 | 09/30/2022 | ||
010207110 | 037 | LO | Tempe | AZ | 6,022,732.58 | 192,290.82 | 397,055.80 | 01/01/2022 | 06/30/2022 | ||
010206091 | 038 | IN | Huntington Park | CA | 5,200,000.00 | 231,552.05 | 289,510.69 | Not Available | Not Available | ||
010207111 | 039 | MF | Williston | ND | 4,893,478.91 | 475,620.00 | 515,530.68 | Not Available | Not Available | ||
010198513 | 040 | MF | Newport News | VA | 4,750,000.00 | 475,173.14 | 475,173.14 | Not Available | Not Available | ||
010207112 | 041 | RT | Houston | TX | 4,120,353.41 | 339,589.19 | 318,252.47 | 01/01/2022 | 09/30/2022 | ||
010207113 | 042 | RT | Brooklyn | NY | 3,600,000.00 | 302,247.42 | 121,190.33 | 01/01/2022 | 06/30/2022 | ||
010198118 | 043 | SS | Waltham | MA | 3,600,000.00 | 348,918.23 | 370,605.29 | 10/01/2021 | 09/30/2022 | ||
010207114 | 044 | RT | Port Orange | FL | 3,550,000.00 | 433,412.41 | 235,328.25 | Not Available | Not Available | ||
010205824 | 045 | SS | Hampton | VA | 3,400,000.00 | 445,032.85 | 451,744.62 | 07/01/2021 | 06/30/2022 | ||
010192335 | 046 | SS | Sun City | CA | 3,078,294.43 | 331,686.76 | 280,361.25 | 01/01/2022 | 06/30/2022 | ||
010207115 | 047 | RT | Hesperia | CA | 3,025,563.49 | 339,131.71 | 224,705.58 | 01/01/2022 | 09/30/2022 | ||
010205478 | 7 | NP | MF | Brooklyn | NY | 30,000,000.00 | 3,510,368.87 | 4,007,107.29 | 10/01/2021 | 09/30/2022 | |
Totals | Count: | 47 | 792,953,315.70 | 232,963,126.36 | 206,982,692.44 |
Reports Available at | sf.citidirect.com | Page 17 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Delinquency Loan Detail |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment | Workout | Most Recent | ||||||||
Loan | # of Months | Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | |||
Number | OMCR | Delinq | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
010207105 | 030 | <1 | 11,151,531.40 | 12/6/22 | 57,405.09 | 57,357.27 | 0.00 | 0.00 | B | 0 | ||||||
Totals | Count: | 1 | 11,151,531.40 | 57,405.09 | 57,357.27 | 0.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 18 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Historical Delinquency Information |
Distribution | Less Than 1 Month | 1 Month | 2 Months | 3 Months | 4+ Months | Bankruptcy | Foreclosure | REO | ||||||||||||||||||||||||
Date | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | ||||||||||||||||
01/18/2023 | 11,135,417.94 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.404 | % | 2.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
12/16/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
11/18/2022 | 13,800,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.738 | % | 2.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
10/17/2022 | 13,800,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.738 | % | 2.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
09/16/2022 | 25,002,168.40 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
3.146 | % | 4.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
08/17/2022 | 13,800,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.729 | % | 2.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
07/15/2022 | 6,098,212.81 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.764 | % | 2.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
06/17/2022 | 11,250,933.50 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.408 | % | 2.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
05/17/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
04/15/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
03/17/2022 | 42,000,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
5.251 | % | 2.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
02/17/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % |
Reports Available at | sf.citidirect.com | Page 19 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Appraisal Reduction Detail |
Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
There is no appraisal reduction activity for the current distribution period. | ||||||
Totals |
Reports Available at | sf.citidirect.com | Page 20 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Historical Appraisal Reduction Detail |
Distribution | Loan | Appraisal | Appraisal | Most Recent | Cumulative | ||
Date | Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
There is no historical appraisal reduction activity. |
Reports Available at | sf.citidirect.com | Page 21 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Loan Modification Detail |
Modification | Modification | Modification | |||
Loan Number | OMCR | Property Name | Date | Type (4) | Description |
010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
Totals | 1 |
Reports Available at | sf.citidirect.com | Page 22 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Historical Loan Modification Detail |
Distribution | Loan | Modification | Modification | Modification | ||
Date | Number | OMCR | Property Name | Date | Type (4) | Description |
10/18/2021 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 9/27/04 | 8 | Other |
11/18/2021 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
12/17/2021 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
01/18/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
02/17/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
03/17/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
04/15/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
05/17/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
06/17/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
07/15/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
08/17/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
09/16/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
10/17/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
11/18/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
12/16/2022 | 010201416 | 003 | Ocean Edge Resort & Golf Club | 3/1/20 | 8 | Other |
Reports Available at | sf.citidirect.com | Page 23 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Specially Serviced Loan Detail |
Workout | Most Recent | Most Recent | |||||||
Loan | Strategy | Inspection | Specially Serviced | Most Recent | Most Recent | Other REO | |||
Number | OMCR | (3 | ) | Date | Transfer Date | Valuation Date | Value | Property Value | Comment from Special Servicer |
There is no specially serviced loan activity for the current distribution period. | |||||||||
Totals |
Reports Available at | sf.citidirect.com | Page 24 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust |
Determination Date: | 01/11/2023 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2019-CF2 | ||
Historical Specially Serviced Loan Detail |
Special | Workout | Special | Property | Net | |||||||||||||
Distribution | Loan | Serviced | Strategy | Serviced | Scheduled | Actual | Type | Interest | Note | Operating | Maturity | ||||||
Date | Number | OMCR | Trans Date | (3 | ) | Loan to MS | Balance | Balance | (1 | ) | State | Rate | Date | Income (NOI) | DSCR | Date | WART |
There is no historical specially serviced loan activity. |
Reports Available at | sf.citidirect.com | Page 25 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust | ||||||||
Determination Date: | 01/11/2023 | |||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||
Series 2019-CF2 | ||||||||||
Unscheduled Principal Detail | ||||||||||
Liquidation / | Liquid / Prepay | Unscheduled | Unscheduled | Other | Prepayment Interest | Prepayment | Yield Maintenance | |||
Loan Number | OMCR | Prepayment Date | Type (5) | Principal Collections | Principal Adjustments | Interest Adjustments | Excess / (Shortfall) | Penalties | Penalties | |
There is no unscheduled principal activity for the current distribution period. | ||||||||||
Totals | ||||||||||
Reports Available at | sf.citidirect.com | Page 26 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust | ||||||||
Determination Date: | 01/11/2023 | |||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||
Series 2019-CF2 | ||||||||||
Historical Unscheduled Principal Detail | ||||||||||
Distribution | Loan | Liquidation / | Liquid / Prepay | Unscheduled | Unscheduled | Other | Prepayment Interest | Prepayment | Yield Maintenance | |
Date | Number | OMCR | Prepayment Date | Type (5) | Principal Collections | Principal Adjustments | Interest Adjustments | Excess / (Shortfall) | Penalties | Penalties |
12/17/21 | 010198569 | 011 | 0 | 23,919,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,776,971.54 | |
9/16/22 | 010202184 | 048 | 9/1/22 | 9 | 3,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 59,817.32 |
Reports Available at sf.citidirect.com | Page 27 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust | ||||||||||
Determination Date: | 01/11/2023 | |||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||
Series 2019-CF2 | ||||||||||||
Liquidated Loan Detail | ||||||||||||
Loan | Final Recovery | Most Recent | Most Recent | Actual | Gross | Proceeds | Liquidation | Net Liquidation | Net Proceeds | Realized | Repurchased by | |
Number OMCR | Determ Date | Appraisal Date | Appraisal Value | Balance | Proceeds | as % of Act Bal | Expenses | Proceeds | as a % of Act Bal | Losses | Seller (Y/N) | |
There is no liquidated loan activity for the current distribution period. | ||||||||||||
Totals | ||||||||||||
Reports Available at sf.citidirect.com | Page 28 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust | |||||||||||
Determination Date: | 01/11/2023 | ||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||
Series 2019-CF2 | |||||||||||||
Historical Liquidated Loan Detail | |||||||||||||
Distribution | Loan | Final Recovery | Most Recent | Most Recent | Actual | Gross | Gross Proceeds | Liquidation | Net Liquidation | Net Proceeds | Realized | Repurchased by | |
Date | Number | OMCR | Determ Date | Appraisal Date | Appraisal Value | Balance | Proceeds | as % of Act Bal | Expenses | Proceeds | as a % of Act Bal | Loss | Seller (Y/N) |
There is no historical liquidated loan activity. | |||||||||||||
Reports Available at | sf.citidirect.com | Page 29 of 30 | © Copyright | 2023 Citigroup |
Distribution Date: | 01/18/2023 | CF 2019-CF2 Mortgage Trust | |||||||
Determination Date: | 01/11/2023 | ||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||
Series 2019-CF2 | |||||||||
CREFC® Legends | |||||||||
(1) Property Type | (3) Workout Strategy | (5) Liquidation / Prepayment Type | |||||||
MF = Multifamily | 1 | . | Modification | 1 | . | Partial Liquidation (Curtailment) | |||
RT = Retail | 2 | . | Foreclosure | 2 | . | Payoff Prior To Maturity | |||
HC = HealthCare | 3 | . | Bankruptcy | 3 | . | Disposition / Liquidation | |||
IN = Industrial | 4 | . | Extension | 4 | . | Repurchase / Substitution | |||
WH = Warehouse | 5 | . | Note Sale | 5 | . | Full Payoff At Maturity | |||
MH = Mobile Home Park | 6 | . | DPO | 6 | . | DPO | |||
OF = Office | 7 | . | REO | 7 | . | Liquidation prior to 7/1/2006 | |||
MU = Mixed Use | 8 | . | Resolved | 8 | . | Payoff With Penalty | |||
LO = Lodging | 9 | . | Pending Return to Master Servicer | 9 | . | Payoff With Yield Maintenance | |||
SS = Self Storage | 10. Deed In Lieu of Foreclosure | 10. Curtailment With Penalty | |||||||
OT = Other | 11. Full Payoff | 11. Curtailment With Yield Maintenance | |||||||
SE = Securities | 12. Reps and Warranties | ||||||||
CH = Cooperative Housing | 13. Other or TBD | ||||||||
N/A = Not Available | 98. Not Provided By Servicer | ||||||||
(2) Payment Status | (4) Modification Type | ||||||||
A. | In Grace Period | 1 | . | Maturity Date Extension | |||||
B. | Late, but less than 30 Days | 2 | . | Amortization Change | |||||
0 | . | Current | 3 | . | Principal Write-Off | ||||
1 | . | 30-59 Days Delinquent | 4 | . | Blank (formerly Combination) | ||||
2 | . | 60-89 Days Delinquent | 5 | . | Temporary Rate Reduction | ||||
3 | . | 90-120 Days Delinquent | 6 | . | Capitalization of Interest | ||||
4 | . | Performing Matured Balloon | 7 | . | Capitalization of Taxes | ||||
5 | . | Non Performing Matured Balloon | 8 | . | Other | ||||
6. 121+ Days Delinquent | 9 | . | Combination | ||||||
Reports Available at sf.citidirect.com | Page 30 of 30 | © Copyright 2023 Citigroup |