| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-286596-05 | ||
July 9, 2026
SUBJECT TO CHANGE
Information in these materials may be amended or completed prior to sale.
Structural and Collateral Term Sheet
STRICTLY CONFIDENTIAL
CGCMT 2026-MFAM1
$816,850,000
(Approximate Initial Mortgage Pool Balance)
$706,575,000
(Offered Certificates)
Citigroup
Commercial Mortgage Trust 2026-MFAM1
As Issuing Entity
Citigroup Commercial
Mortgage Securities Inc.
As Depositor
Commercial Mortgage Pass-Through Certificates, Series 2026-MFAM1
Citi Real Estate
Funding Inc.
As Sponsor and Mortgage Loan Seller
Citigroup Global
Markets Inc.
Lead Manager and Sole Bookrunner
Academy Securities, Inc. Co-Manager |
Bancroft Capital, LLC Co-Manager |
Drexel Hamilton, LLC Co-Manager |
Mischler Financial Group, Inc. Co-Manager |
|
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. |
The securities offered by this structural and collateral term sheet (this “Term Sheet”) are described in greater detail in the preliminary prospectus, dated on or about July 9, 2026, included as part of our registration statement (SEC File No. 333-286596) (the “Preliminary Prospectus”). The Preliminary Prospectus contains material information that is not contained in this Term Sheet (including, without limitation, a summary of risks associated with an investment in the offered securities under the heading “Summary of Risk Factors” and a detailed discussion of such risks under the heading “Risk Factors”). The Preliminary Prospectus is available upon request from Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., or Bancroft Capital, LLC. This Term Sheet is subject to change.
For information regarding certain risks associated with an investment in this transaction, refer to “Summary of Risk Factors” and “Risk Factors” in the Preliminary Prospectus. Capitalized terms used but not otherwise defined in this Term Sheet have the respective meanings assigned to those terms in the Preliminary Prospectus.
The Securities May Not Be a Suitable Investment for You
The securities offered by this Term Sheet are not suitable investments for all investors. In particular, you should not purchase any class of securities unless you understand and are able to bear the prepayment, credit, liquidity and market risks associated with that class of securities. For those reasons and for the reasons set forth under the headings “Summary of Risk Factors” and “Risk Factors” in the Preliminary Prospectus, the yield to maturity of, the aggregate amount and timing of distributions on and the market value of the offered securities are subject to material variability from period to period and give rise to the potential for significant loss over the life of those securities. The interaction of these factors and their effects are impossible to predict and are likely to change from time to time. As a result, an investment in the offered securities involves substantial risks and uncertainties and should be considered only by sophisticated institutional investors with substantial investment experience with similar types of securities and who have conducted appropriate due diligence on the mortgage loans and the securities. Potential investors are advised and encouraged to review the Preliminary Prospectus in full and to consult with their legal, tax, accounting and other advisors prior to making any investment in the offered securities described in this Term Sheet.
The securities offered by these materials are being offered when, as and if issued. This Term Sheet is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. The information contained in this Term Sheet may not pertain to any securities that will actually be sold. The information contained in this Term Sheet may be based on assumptions regarding market conditions and other matters as reflected in this Term Sheet. We make no representations regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this Term Sheet should not be relied upon for such purposes. We and our affiliates, officers, directors, partners and employees, including persons involved in the preparation or issuance of this Term Sheet may, from time to time, have long or short positions in, and buy or sell, the securities mentioned in this Term Sheet or derivatives thereof (including options). Information contained in this Term Sheet is current as of the date appearing on this Term Sheet only. Information in this Term Sheet regarding the securities and the mortgage loans backing any securities discussed in this Term Sheet supersedes all prior information regarding such securities and mortgage loans. None of Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., or Bancroft Capital, LLC provides accounting, tax or legal advice.
The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act of 1940, as amended (the “Investment Company Act”), contained in Section 3(c)(5) of the Investment Company Act or Rule 3a-7 under the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act (both as defined in “Risk Factors—General Risk Factors—Legal and Regulatory Provisions Affecting Investors Could Adversely Affect the Liquidity and Other Aspects of the Offered Certificates” in the Preliminary Prospectus). See also “Legal Investment” in the Preliminary Prospectus.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 2 | ||
| CERTIFICATE SUMMARY |
| OFFERED CERTIFICATES | |||||||
|
Offered Classes |
Expected Ratings |
Approximate Initial Certificate Balance or Notional Amount(2) |
Approximate Initial Credit Support(3) |
Initial Pass-Through |
Pass-Through Rate Description |
Expected Wtd. Avg. Life (Yrs)(5) |
Expected Principal Window(5) |
| Class A-2 | Aaa(sf)/AAAsf/AAA(sf) | (6) | 30.000% | % | (7) | (6) | (6) |
| Class A-3 | Aaa(sf)/AAAsf/AAA(sf) | (6) | 30.000% | % | (7) | (6) | (6) |
| Class X-A | NR/AAAsf/AAA(sf) | $619,784,000(8) | N/A | % | Variable IO(9) | N/A | N/A |
| Class A-S | Aa2(sf)/AAAsf/AAA(sf) | $47,989,000 | 24.125% | % | (7) | 4.96 | 07/31 – 07/31 |
| Class B | NR/AA-sf /AA(high)(sf) | $49,011,000 | 18.125% | % | (7) | 4.96 | 07/31 – 07/31 |
| Class C | NR/A-sf/A(high)(sf) | $37,780,000 | 13.500% | % | (7) | 4.96 | 07/31 – 07/31 |
| NON-OFFERED CERTIFICATES(10) | |||||||
|
Non-Offered Classes |
Expected Ratings |
Approximate Initial Certificate Balance or Notional Amount(2) |
Approximate Initial Credit Support(3) |
Initial Pass-Through |
Pass-Through Rate Description |
Expected Wtd. Avg. Life (Yrs)(5) |
Expected Principal Window(5) |
| Class D | NR/BBBsf/BBB(high)(sf) | $22,463,000 | 10.750% | % | (7) | 4.96 | 07/31 – 07/31 |
| Class E | NR/BBB-sf/BBB(high)(sf) | $10,211,000 | 9.500% | % | (7) | 4.96 | 07/31 – 07/31 |
| Class F(11) | NR/BB-sf/BBB(low)(sf) | $19,400,000 | 7.125% | % | (7) | 4.96 | 07/31 – 07/31 |
| Class G-RR(11) | NR/B-sf/BB(sf) | $12,253,000 | 5.625% | % | (7) | 4.96 | 07/31 – 07/31 |
| Class J-RR(11) | NR/NR/NR | $45,948,000 | 0.000% | % | (7) | 4.96 | 07/31 – 07/31 |
| Class R(12) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| (1) | It is a condition of issuance that the offered certificates and certain classes of non-offered certificates receive the ratings set forth above. The anticipated ratings shown are those of Moody’s Investors Service, Inc. (“Moody’s”), Fitch Ratings, Inc. (“Fitch”) and DBRS, Inc. (“Morningstar DBRS”). Subject to the discussion under “Ratings” in the Preliminary Prospectus, the ratings on the certificates address the likelihood of the timely receipt by holders of all payments of interest to which they are entitled on each distribution date and, except in the case of the interest-only certificates, the ultimate receipt by holders of all payments of principal to which they are entitled on or before the applicable rated final distribution date. Certain nationally recognized statistical rating organizations, as defined in Section 3(a)(62) of the Securities Exchange Act of 1934, as amended, that were not hired by the depositor may use information they receive pursuant to Rule 17g-5 under the Securities Exchange Act of 1934, as amended, or otherwise to rate the offered certificates. We cannot assure you as to what ratings a non-hired nationally recognized statistical rating organization would assign. See “Risk Factors—Other Risks Relating to the Certificates—Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded” in the Preliminary Prospectus. Moody’s, Fitch and Morningstar DBRS have informed us that the “sf” designation in the ratings represents an identifier of structured finance product ratings. For additional information about this identifier, prospective investors can go to the related rating agency’s website. The depositor and the underwriters have not verified, do not adopt and do not accept responsibility for any statements made by the rating agencies on those websites. Credit ratings referenced throughout this Term Sheet are forward-looking opinions about credit risk and express a rating agency’s opinion about the willingness and ability of an issuer of securities to meet its financial obligations in full and on time. Ratings are not indications of investment merit and are not buy, sell or hold recommendations, a measure of asset value or an indication of the suitability of an investment. |
| (2) | Approximate, subject to a variance of plus or minus 5% and further subject to any additional variances described in the footnotes below. In addition, the notional amount of the Class X-A certificates (also referred to in this Term Sheet as the “Class X Certificates”) may vary depending upon the final pricing of the respective classes of Principal Balance Certificates (as defined in footnote (7) below) whose certificate balances comprise such notional amount, and, if as a result of such pricing (a) the pass-through rate of such class of Class X Certificates would be equal to zero at all times, such class of Class X Certificates will not be issued on the closing date of this securitization (the “Closing Date”) or (b) the pass-through rate of any class of Principal Balance Certificates whose certificate balance comprises the notional amount of such class of Class X Certificates is at all times equal to the weighted average of the net interest rates on the mortgage loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months) as in effect from time to time (the “WAC Rate”), the certificate balance of such class of Principal Balance Certificates may not be part of, and there may be a corresponding reduction in, such notional amount of such class of Class X Certificates. Notwithstanding anything in this Term Sheet to the contrary, the Class X-A certificates will be the sole class of Class X Certificates. |
| (3) | “Approximate Initial Credit Support” means, with respect to any class of Principal Balance Certificates, the quotient, expressed as a percentage, of (i) the aggregate of the initial certificate balances of all classes of Principal Balance Certificates, if any, junior to such class of Principal Balance Certificates, divided by (ii) the aggregate of the initial certificate balances of all classes of Principal Balance Certificates. The approximate initial credit support percentages set forth for the Class A-2 and Class A-3 certificates are represented in the aggregate. |
| (4) | Approximate per annum rate as of the Closing Date. |
| (5) | Determined assuming no prepayments prior to the maturity date or any anticipated repayment date, as applicable, for any mortgage loan and based on the modeling assumptions described under “Yield, Prepayment and Maturity Considerations” in the Preliminary Prospectus. |
| (6) | The exact initial certificate balances of the Class A-2 and Class A-3 certificates are unknown and will be determined based on the final pricing of those classes of certificates. However, the respective initial certificate balances, weighted average lives and principal windows of the Class A-2 and Class A-3 certificates are expected to be within the applicable ranges reflected in the following chart. The aggregate initial certificate balance of the Class A-2 and Class A-3 certificates is expected to be approximately $571,795,000, subject to a variance of plus or minus 5%. |
|
Class of Certificates |
Expected Range of
Initial |
Expected Range of
Weighted Avg. Lives |
Expected Range of Principal Windows |
| Class A-2 | $0 – $245,000,000 | N/A – 4.73 | N/A / 04/31 – 05/31 |
| Class A-3 | $326,795,000– $571,795,000 | 4.86 – 4.81 | 05/31 – 07/31 / 04/31 – 07/31 |
| (7) | For any distribution date, the pass-through rate for each class of the Class A-2, Class A-3, Class A-S, Class B, Class C, Class D, Class E, Class F, Class G-RR and Class J-RR certificates (collectively, the “Principal Balance Certificates”, and collectively with the Class X and Class R certificates, the “Certificates”) will generally be equal to one of (i) a fixed per annum rate, (ii) the WAC Rate, (iii) a rate equal to the lesser of a specified per annum rate and the WAC Rate, or (iv) the WAC Rate less a specified percentage, but no less than 0.000%. The Certificates, other than the Class R certificates, are collectively referred to in this term sheet as the “Regular Certificates”. See “Description of the Certificates—Distributions—Pass-Through Rates” in the Preliminary Prospectus. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 3 | ||
| CERTIFICATE SUMMARY (continued) |
| (8) | The Class X Certificates will not have certificate balances and will not be entitled to receive distributions of principal. Interest will accrue on each class of Class X Certificates at the related pass-through rate based upon the related notional amount. The notional amount of each class of the Class X Certificates will be equal to the certificate balance or the aggregate of the certificate balances, as applicable, from time to time of the class or classes of the Principal Balance Certificates identified in the same row as such class of Class X Certificates in the chart below (as to such class of Class X Certificates, the “Corresponding Principal Balance Certificates”): |
|
Class of Class X Certificates |
Class(es) of Corresponding |
| Class X-A | Class A-2, Class A-3 and Class A-S |
| (9) | The pass-through rate for each class of Class X Certificates will generally be a per annum rate equal to the excess, if any, of (i) the WAC Rate over (ii) the pass-through rate (or, if applicable, the weighted average of the pass-through rates) of the class or classes of Corresponding Principal Balance Certificates as in effect from time to time, as described in the Preliminary Prospectus. See “Description of the Certificates—Distributions—Pass-Through Rates” in the Preliminary Prospectus. |
| (10) | The classes of Certificates set forth below “Non-Offered Certificates” in the table are not offered by this Term Sheet. |
| (11) | In satisfaction of the risk retention obligations of Citi Real Estate Funding Inc. (as “retaining sponsor” with respect to this securitization transaction (i.e., the securitization transaction constituted by the offer and sale of the Certificates)), GCP III CGCMT MF, LLC is expected to acquire and retain (directly or through one or more of its “majority-owned affiliates”), in accordance with the credit risk retention rules applicable to this securitization transaction, all of the Class G-RR and Class J-RR certificates (collectively, the “HRR Certificates”), which will collectively constitute an “eligible horizontal residual interest” with an aggregate fair value expected to represent at least 5.0% of the fair value, as of the closing date for this transaction, of all of the “ABS interests” (i.e., all of the Certificates (other than the Class R certificates)) issued by the issuing entity. The certificate balances of the Class F and Class G-RR certificates may be reallocated between those classes based on the determination of the respective aggregate fair values, as of the closing date for this transaction, of (i) all of the HRR Certificates and (ii) all of the Certificates (other than the Class R certificates), in order to satisfy the foregoing. “Retaining sponsor,” “majority-owned affiliate,” “ABS interests” and “eligible horizontal residual interest” have the meanings given to such terms in Regulation RR. See “Credit Risk Retention” in the Preliminary Prospectus. |
| (12) | The Class R certificates will not have a certificate balance, notional amount, pass-through rate, rating or rated final distribution date. The Class R certificates will represent the residual interests in each of two separate REMICs, as further described in the Preliminary Prospectus. The Class R certificates will not be entitled to distributions of principal or interest. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 4 | ||
| MORTGAGE POOL CHARACTERISTICS |
| Mortgage Pool Characteristics(1) | |
| Initial Pool Balance(2) | $816,850,000 |
| Number of Mortgage Loans | 27 |
| Number of Mortgaged Properties | 27 |
| Average Cut-off Date Balance | $30,253,704 |
| Weighted Average Mortgage Rate | 5.90674% |
| Weighted Average Remaining Term to Maturity/ARD (months)(3) | 59 |
| Weighted Average Cut-off Date LTV Ratio(4) | 70.5% |
| Weighted Average Maturity Date/ARD LTV Ratio(3)(4) | 70.6% |
| Weighted Average UW NCF DSCR(5) | 1.27x |
| Weighted Average Debt Yield on Underwritten NOI(6) | 7.7% |
| % of Initial Pool Balance of Mortgage Loans with Subordinate Debt | 0.0% |
| (1) | The Cut-off Date LTV Ratio, Maturity Date/ARD LTV Ratio, UW NCF DSCR, Debt Yield on Underwritten NOI and Cut-off Date Balance Per Unit information for each mortgage loan is presented in this Term Sheet (i) if such mortgage loan is part of a whole loan, based on both that mortgage loan and any related pari passu companion loan(s) but, unless otherwise specifically indicated, without regard to any related subordinate companion loan(s), and (ii) unless otherwise specifically indicated, without regard to any other indebtedness (whether or not secured by the related mortgaged property, ownership interests in the related borrower or otherwise) that currently exists or that may be incurred by the related borrower or its owners in the future. See “Description of the Mortgage Loans—The Whole Loans” in the Preliminary Prospectus for a discussion of the mortgage loans included in the issuing entity that are part of a whole loan and have one or more related companion loans held outside the issuing entity. |
| (2) | Subject to a permitted variance of plus or minus 5%. |
| (3) | Unless otherwise indicated, mortgage loans with anticipated repayment dates are presented as if they were to mature on the anticipated repayment date. However, no such mortgage loans will be included in the Citigroup Commercial Mortgage Trust 2026-MFAM1. |
| (4) | The Cut-off Date LTV Ratios and Maturity Date/ARD LTV Ratios presented in this Term Sheet are generally based on the “as-is” appraised values of the related mortgaged properties (as set forth on Annex A to the Preliminary Prospectus), provided that such LTV ratios may be calculated based on (i) “as-stabilized” or similar values other than “as-is” in certain cases where the completion of certain hypothetical conditions or other events at the property are assumed and/or where reserves have been established at origination to satisfy the applicable condition or event that is expected to occur, or (ii) the cut-off date balance or balloon balance, as applicable, net of a related earnout or holdback reserve, or (iii) an “as-is” appraised value for a portfolio of mortgaged properties that includes a premium relating to the valuation of the portfolio of mortgaged properties as a whole rather than as the sum of individually valued mortgaged properties, in each case as further described in the definitions of “Appraised Value”, “Cut-off Date LTV Ratio” and “Maturity Date/ARD LTV Ratio” under “Description of the Mortgage Pool—Certain Calculations and Definitions” in the Preliminary Prospectus. |
| (5) | The UW NCF DSCR for each mortgage loan is generally calculated by dividing the Underwritten NCF for the related mortgaged property or mortgaged properties by the annual debt service for such mortgage loan, as adjusted in the case of mortgage loans with a partial interest only period by using the first 12 amortizing payments due instead of the actual interest only payment due; provided, that, with respect to any mortgage loan structured with an economic holdback reserve, the UW NCF DSCR for such mortgage loan may be calculated based on the annual debt service that would be in effect for such mortgage loan assuming that the related cut-off date balance is net of the related economic holdback reserve. |
| (6) | The Debt Yield on Underwritten NOI for each mortgage loan is generally calculated as the related mortgaged property’s Underwritten NOI divided by the Cut-off Date Balance of such mortgage loan, and the Debt Yield on Underwritten NCF for each mortgage loan is generally calculated as the related mortgaged property’s Underwritten NCF divided by the Cut-off Date Balance of such mortgage loan; provided, that with respect to any mortgage loan structured with an economic holdback reserve, each of the Debt Yield on Underwritten NOI and the Debt Yield on Underwritten NCF for such mortgage loan may be calculated based on the cut-off date balance that would be in effect for such mortgage loan assuming that the related cut-off date balance is net of the related economic holdback reserve. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 5 | ||
| KEY FEATURES OF THE CERTIFICATES |
| Lead Manager and Bookrunner: | Citigroup Global Markets Inc. |
| Co-Managers: | Drexel Hamilton, LLC Academy Securities, Inc. Mischler Financial Group, Inc. Bancroft Capital, LLC |
| Depositor: | Citigroup Commercial Mortgage Securities Inc. |
| Initial Pool Balance: | $816,850,000 |
| Master Servicer: | Midland Loan Services, a Division of PNC Bank, National Association |
| Special Servicer: | CWCapital Asset Management LLC |
| Certificate Administrator: | Citibank, N.A. |
| Trustee: | Wilmington Savings Fund Society, FSB |
| Operating Advisor: | Pentalpha Surveillance LLC |
| Asset Representations Reviewer: | Pentalpha Surveillance LLC |
| Credit Risk Retention: | For a discussion on the manner in which the U.S. credit risk retention requirements are being satisfied by Citi Real Estate Funding Inc., as retaining sponsor for this securitization transaction, see “Credit Risk Retention” in the Preliminary Prospectus. Note that this securitization transaction is not structured to satisfy European or United Kingdom risk retention and due diligence requirements. |
| Closing Date: | On or about July 29, 2026 |
| Cut-off Date: | With respect to each mortgage loan, the due date in July 2026 for that mortgage loan (or, in the case of any mortgage loan that has its first due date subsequent to July 2026, the date that would have been its due date in July 2026 under the terms of that mortgage loan if a monthly payment were scheduled to be due in that month) |
| Determination Date: | The 11th day of each month or next business day, commencing in August 2026 |
| Distribution Date: | The 4th business day after the Determination Date, commencing in August 2026 |
| Interest Accrual: | Preceding calendar month |
| ERISA Eligible: | The offered certificates are expected to be ERISA eligible, subject to the exemption conditions described in the Preliminary Prospectus |
| SMMEA Eligible: | No |
| Payment Structure: | Sequential Pay |
| Day Count: | 30/360 |
| Tax Structure: | REMIC |
| Rated Final Distribution Date: | July 2059 |
| Cleanup Call: | 1.0% |
| Minimum Denominations: | $10,000 minimum for the offered certificates (other than the Class X-A certificates); $1,000,000 minimum for the Class X-A certificates; and integral multiples of $1 thereafter for all the offered certificates |
| Delivery: | Book-entry through DTC |
| Bond Information: | Cash flows are expected to be modeled by TREPP, INTEX, BLOOMBERG and Moody’s Analytics |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 6 | ||
| TRANSACTION HIGHLIGHTS |
| ■ | $706,575,000 (Approximate) New-Issue Multi-Borrower CMBS: |
| — | Overview: The mortgage pool consists of 27 fixed-rate commercial mortgage loans that have an aggregate Cut-off Date Balance of $816,850,000 (the “Initial Pool Balance”), have an average mortgage loan Cut-off Date Balance of $30,253,704 and are secured by 27 mortgaged properties located throughout 14 states. |
| — | LTV: 70.5% weighted average Cut-off Date LTV Ratio |
| — | DSCR: 1.27x weighted average Underwritten NCF Debt Service Coverage Ratio |
| — | Debt Yield: 7.7% weighted average Debt Yield on Underwritten NOI |
| — | Credit Support: 30.000% credit support to Class A-2 / A-3 |
| ■ | Collateral Characteristics: |
| — | Vintage: 22 mortgaged properties representing 84.6% of the Initial Pool Balance were either built or most recently renovated since 2020. |
| — | Major Markets: 23 mortgaged properties representing 83.9% of the Initial Pool Balance are located inside of the top 25 MSAs in the United States by estimated 2025 population. |
| — | Geographic Diversity: The 27 mortgaged properties are located throughout 14 states, with only New York (21.2%), California (16.8%), and Florida (14.2%) having greater than 10.0% of the allocated Initial Pool Balance. |
| ■ | Loan Structural Features: |
| — | Cash Traps: 100.0% of the mortgage loans by Initial Pool Balance have cash traps triggered by certain declines in cash flow, all at levels equal to or greater than a 1.10x debt service coverage ratio that fund an excess cash flow reserve. |
| — | Reserves: The mortgage loans require amounts to be escrowed for reserves as follows: |
| - | Replacement Reserves: 27 mortgage loans representing 100.0% of the Initial Pool Balance |
| - | Real Estate Taxes: 26 mortgage loans representing 98.2% of the Initial Pool Balance |
| - | Insurance: 16 mortgage loans representing 54.5% of the Initial Pool Balance |
| — | Predominantly Defeasance Mortgage Loans: 61.2% of the mortgage loans by Initial Pool Balance permit defeasance only after an initial lockout period. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 7 | ||
| COLLATERAL OVERVIEW |
Mortgage Loans by Loan Seller
|
Mortgage Loan Seller |
Mortgage Loans |
Mortgaged Properties |
Aggregate |
% of Initial Pool Balance |
| Citi Real Estate Funding Inc. (“CREFI”) | 27 | 27 | $816,850,000 | 100.0% |
| Total | 27 | 27 | $816,850,000 | 100.0% |
Ten Largest Mortgage Loans(1)(2)
|
# |
Mortgage Loan Name |
Cut-off Date Balance |
% of Initial Pool Balance |
Property Type |
Property Size (Units) |
Cut-off Date Balance Per Unit |
UW NCF DSCR |
UW NOI Debt Yield |
Cut-off Date LTV Ratio(3) | |
| 1 | The Leo | $65,000,000 | 8.0 | % | High Rise | 168 | $386,905 | 1.20x | 7.2% | 73.9% |
| 2 | Solterra at Civic Center | 54,000,000 | 6.6 | % | Garden | 192 | $281,250 | 1.23x | 7.4% | 70.3% |
| 3 | Edge at Novi | 50,000,000 | 6.1 | % | Garden | 264 | $189,394 | 1.22x | 7.4% | 77.6% |
| 4 | The Dutton | 47,500,000 | 5.8 | % | Garden | 312 | $152,244 | 1.39x | 8.5% | 67.4% |
| 5 | Edison Grand | 47,000,000 | 5.8 | % | High Rise | 327 | $235,474 | 1.20x | 7.3% | 69.8% |
| 6 | Ridgeline Apartments | 46,000,000 | 5.6 | % | Garden | 160 | $287,500 | 1.31x | 7.7% | 76.8% |
| 7 | 237 Madison | 45,750,000 | 5.6 | % | High Rise | 107 | $427,570 | 1.20x | 7.4% | 68.3% |
| 8 | 194 East 2nd Street | 44,500,000 | 5.4 | % | Mid Rise | 61 | $729,508 | 1.36x | 7.7% | 64.4% |
| 9 | 7403 Living | 37,000,000 | 4.5 | % | Mid Rise | 140 | $264,286 | 1.22x | 7.3% | 67.3% |
| 10 | Innovo at Waters |
35,250,000 |
4.3 |
% |
Garden | 196 | $179,847 |
1.31x |
8.1% |
75.0% |
| Top 10 Total / Wtd. Avg. | $472,000,000 | 57.8 | % | 1.26x | 7.6% | 71.2% | ||||
| Remaining Total / Wtd. Avg. |
344,850,000 |
42.2 |
% |
1.28x |
7.9% |
69.5% | ||||
| Total / Wtd. Avg. | $816,850,000 | 100.0 | % | 1.27x | 7.7% | 70.5% | ||||
| (1) | See footnotes to table entitled “Mortgage Pool Characteristics” above. |
| (2) | With respect to each mortgage loan that is part of a whole loan, the Cut-off Date Balance Per Unit, UW NCF DSCR, UW NOI Debt Yield and Cut-off Date LTV Ratio are calculated based on both that mortgage loan and any related pari passu companion loan(s), but without regard to any related subordinate companion loan(s) or other indebtedness. |
| (3) | With respect to certain of the mortgage loans identified above, the Cut-off Date LTV Ratios have been calculated using “as-stabilized”, “portfolio premium” or similar hypothetical values. Such mortgage loans are identified under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions” in the Preliminary Prospectus. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 8 | ||
| COLLATERAL OVERVIEW (continued) |
Previously Securitized Mortgaged Properties(1)
|
Mortgaged Property Name |
Mortgage Loan Seller |
City |
State |
Property Type |
Cut-off Date Balance / Allocated Cut-off Date Balance |
% of Initial Pool Balance |
Previous Securitization |
| Solterra at Civic Center | CREFI | Norwalk | California | Garden | $54,000,000 | 6.6% | FNA 2020-M6 |
| Edge at Novi | CREFI | Novi | Michigan | Garden | $50,000,000 | 6.1% | MF1 2022-FL8 |
| The Dutton | CREFI | Murfreesboro | Tennessee | Garden | $47,500,000 | 5.8% | ARCLO 2021-FL3, ARCLO 2021-FL4 |
| Edison Grand | CREFI | Fort Myers | Florida | High Rise | $47,000,000 | 5.8% | PRPM 2026-CRE1 |
| Ridgeline Apartments | CREFI | San Bernardino | California | Garden | $46,000,000 | 5.6% | GNR 2021-28, GNR 2021-36, GNR 2021-113, GNR 2021-190, GNR 2021-51, GNR 2022-41, GNR 2021-43 |
| 7403 Living | CREFI | Los Angeles | California | Mid Rise | $37,000,000 | 4.5% | INFN 2025-1 |
| Greenrock Estates | CREFI | Charlotte | North Carolina | Garden | $33,000,000 | 4.0% | SCMS 2025-BNC1 |
| Palms at Sunset Lakes | CREFI | Zachary | Louisiana | Garden | $22,200,000 | 2.7% | MCIRT 2022-1 |
| Cypress Lake | CREFI | Houston | Texas | Garden | $20,500,000 | 2.5% | BDS 2021-FL7 |
| Citizens Square Villas | CREFI | Dallas | Georgia | Garden | $18,500,000 | 2.3% | ARCLO 2020-FL1 |
| (1) | The table above includes mortgage loans secured by mortgaged properties for which the most recent prior financing of all or a significant portion of such mortgaged properties was included in a securitization. Information under “Previous Securitization” represents the most recent such securitization with respect to each of those mortgaged properties. The information in the above table is based solely on information provided by the related borrower or obtained through searches of a third-party database, and has not otherwise been confirmed by the mortgage loan seller. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 9 | ||
| COLLATERAL OVERVIEW (continued) |
Property Types
| Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance(1) | % of Initial Pool Balance(1) | Wtd. Avg. Underwritten NCF DSCR(2)(3) | Wtd. Avg. Cut-off Date LTV Ratio(2)(3) | Wtd. Avg. Debt Yield on Underwritten NOI(2)(3) | |
| Multifamily | 27 | $816,850,000 | 100.0 | % | 1.27x | 70.5% | 7.7% |
| Garden | 13 | 435,450,000 | 53.3 | 1.27x | 72.1% | 7.9% | |
| Mid Rise | 10 | 203,650,000 | 24.9 | 1.30x | 67.2% | 7.8% | |
| High Rise | 4 | 177,750,000 | 21.8 | 1.21x | 70.3% | 7.3% | |
| Total / Wtd. Avg. | 27 | $816,850,000 | 100.0 | % | 1.27x | 70.5% | 7.7% |
| (1) | Calculated based on the mortgaged property’s allocated loan amount for mortgage loans secured by more than one mortgaged property. |
| (2) | Weighted average based on the mortgaged property’s allocated loan amount for mortgage loans secured by more than one mortgaged property. |
| (3) | See footnotes to the table entitled “Mortgage Pool Characteristics” above. |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 10 | ||
| COLLATERAL OVERVIEW (continued) |
Geographic Distribution
|
Property Location |
Number of Mortgaged Properties |
Aggregate Cut-off Date Balance(1) |
% of Initial Pool Balance(1) |
Aggregate Appraised Value(2) |
% of Total Appraised Value |
Underwritten NOI(2)(3) |
% of Total Underwritten NOI |
| New York | 7 | $173,150,000 | 21.2% | $258,300,000 | 21.5% | $13,386,927 | 20.5% |
| California | 3 | $137,000,000 | 16.8% | $191,660,000 | 15.9% | $10,235,730 | 15.7% |
| Florida | 3 | $116,250,000 | 14.2% | $204,100,000 | 17.0% | $11,053,415 | 16.9% |
| Michigan | 2 | $77,250,000 | 9.5% | $101,975,000 | 8.5% | $5,829,390 | 8.9% |
| Illinois | 1 | $65,000,000 | 8.0% | $87,900,000 | 7.3% | $4,687,972 | 7.2% |
| Texas | 2 | $48,250,000 | 5.9% | $68,400,000 | 5.7% | $3,879,564 | 5.9% |
| Tennessee | 1 | $47,500,000 | 5.8% | $70,500,000 | 5.9% | $4,055,127 | 6.2% |
| New Jersey | 1 | $34,000,000 | 4.2% | $49,300,000 | 4.1% | $2,563,484 | 3.9% |
| North Carolina | 1 | $33,000,000 | 4.0% | $47,700,000 | 4.0% | $2,676,756 | 4.1% |
| Louisiana | 1 | $22,200,000 | 2.7% | $29,590,000 | 2.5% | $1,680,526 | 2.6% |
| Georgia | 1 | $18,500,000 | 2.3% | $28,500,000 | 2.4% | $1,590,539 | 2.4% |
| Pennsylvania | 2 | $16,250,000 | 2.0% | $23,475,000 | 2.0% | $1,369,511 | 2.1% |
| Washington | 1 | $15,000,000 | 1.8% | $22,750,000 | 1.9% | $1,187,642 | 1.8% |
| Delaware | 1 | $13,500,000 | 1.7% | $19,600,000 | 1.6% | $1,076,929 | 1.6% |
| Total |
27 |
$816,850,000 |
100.0% |
$1,203,750,000 |
100.0% |
$65,273,513 |
100.0% |
| (1) | Calculated based on the mortgaged property’s allocated loan amount for mortgage loans secured by more than one mortgaged property. |
| (2) | Aggregate Appraised Values and Underwritten NOI reflect the aggregate values without any reduction for the pari passu companion loan(s). |
| (3) | For multi-property loans that do not have underwritten cash flow information reported on a property level basis, Underwritten NOI is allocated based on each respective property’s allocated loan amount. |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 11 | ||
| COLLATERAL OVERVIEW (continued) |
| Distribution of Cut-off Date Balances | ||||
|
Range of Cut-off Date |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 7,250,000 - 9,999,999 | 2 | $16,250,000 | 2.0 | % |
| 10,000,000 - 19,999,999 | 7 | 109,900,000 | 13.5 | |
| 20,000,000 - 29,999,999 | 5 | 117,700,000 | 14.4 | |
| 30,000,000 - 39,999,999 | 5 | 173,250,000 | 21.2 | |
| 40,000,000 - 49,999,999 | 5 | 230,750,000 | 28.2 | |
| 50,000,000 - 65,000,000 |
3 |
169,000,000 |
20.7 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
| Distribution of UW NCF DSCRs(1) | ||||
|
Range of UW NCF DSCR |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 1.20 - 1.24 | 9 | $380,000,000 | 46.5 | % |
| 1.25 - 1.29 | 9 | 139,600,000 | 17.1 | |
| 1.30 - 1.34 | 5 | 152,750,000 | 18.7 | |
| 1.35 - 1.39 |
4 |
144,500,000 |
17.7 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
(1)             See footnotes (1) and (5) to the table entitled “Mortgage Pool Characteristics” above. | ||||
| Distribution of Amortization Types(1) | ||||
|
Amortization Type |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| Interest Only |
27 |
$816,850,000 |
100.0 |
% |
| Total |
27 |
$816,850,000 |
100.0 |
% |
(1)             All of the mortgage loans will have balloon payments at maturity date or have an anticipated repayment date, as applicable. | ||||
| Distribution of Lockbox Types | ||||
|
Lockbox Type |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| Springing |
27 |
$816,850,000 |
100.0 |
% |
| Total | 27 | $816,850,000 | 100.0 | % |
| Distribution of Cut-off Date LTV Ratios(1) | ||||
|
Range of Cut-off |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 63.1 - 64.9 | 4 | $96,000,000 | 11.8 | % |
| 65.0 - 69.9 | 11 | 311,400,000 | 38.1 | |
| 70.0 - 74.9 | 8 | 256,000,000 | 31.3 | |
| 75.0 - 77.6 |
4 |
153,450,000 |
18.8 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
(1)             See footnotes (1) and (4) to the table entitled “Mortgage Pool Characteristics” above. | ||||
| Distribution of Maturity Date/ARD LTV Ratios(1) | ||||
|
Range of Maturity |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
|
63.1 - 64.9 |
4 |
$96,000,000 |
11.8 |
% |
| 65.0 - 69.9 | 10 | $291,900,000 | 35.7 | |
| 70.0 - 74.9 | 9 | $275,500,000 | 33.7 | |
| 75.0 - 77.6 |
4 |
$153,450,000 |
18.8 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
(1)             See footnotes (1), (3), and (4) to the table entitled “Mortgage Pool Characteristics” above. | ||||
| Distribution of Loan Purpose | ||||
|
Loan Purpose |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| Refinance | 27 | $816,850,000 | 100.0 | % |
| Total |
27 |
$816,850,000 |
100.0 |
% |
| Distribution of Mortgage Rates | ||||
|
Range of Mortgage |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 5.3800 - 5.4999 | 1 | $34,000,000 | 4.2 | % |
| 5.5000 - 5.9999 | 15 | 601,700,000 | 73.7 | |
| 6.0000 - 6.4600 |
11 |
181,150,000 |
22.2 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 12 | ||
| COLLATERAL OVERVIEW (continued) |
| Distribution of Debt Yield on Underwritten NOI(1) | ||||
|
Range
of |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 7.2 - 7.4 | 6 | $298,750,000 | 36.6 | % |
| 7.5 - 7.9 | 10 | 276,450,000 | 33.8 | |
| 8.0 - 8.4 | 8 | 166,650,000 | 20.4 | |
| 8.5 - 8.6 |
3 |
75,000,000 |
9.2 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
(1)             See footnotes (1) and (6) to the table entitled “Mortgage Pool Characteristics” above. | ||||
| Distribution of Debt Yield on Underwritten NCF(1) | ||||
|
Range
of |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 7.1 - 7.4 | 9 | $375,450,000 | 46.0 | % |
| 7.5 - 7.9 | 11 | 309,250,000 | 37.9 | |
| 8.0 - 8.5 |
7 |
132,150,000 |
16.2 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
(1)             See footnotes (1) and (6) to the table entitled “Mortgage Pool Characteristics” above. | ||||
| Distribution of Original Terms to Maturity/ARD(1) | ||||
|
Original
Term to |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 60 |
27 |
$816,850,000 |
100.0 |
% |
| Total | 27 | $816,850,000 | 100.0 | % |
(1)             See footnote (3) to the table entitled “Mortgage Pool Characteristics” above. | ||||
| Distribution of Remaining Terms to Maturity/ARD(1) | ||||
|
Range
of Remaining |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 57 - 58 | 13 | $368,000,000 | 45.1 | % |
| 59 - 60 |
14 |
448,850,000 |
54.9 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
(1)             See footnote (3) to the table entitled “Mortgage Pool Characteristics” above. | ||||
| Distribution of Prepayment Provisions | ||||
|
Prepayment Provision |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| Defeasance | 20 | $500,100,000 | 61.2 | % |
| Yield Maintenance |
7 |
316,750,000 |
38.8 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
| Distribution of Escrow Types | ||||
|
Escrow Type |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| Replacement Reserves | 27 | $816,850,000 | 100.0 | % |
| Real Estate Tax | 26 | $801,850,000 | 98.2 | % |
| Insurance | 16 | $444,850,000 | 54.5 | % |
| Distribution of Current Occupancy (%) | ||||
|
Occupancy (%)(1) |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 89.2 - 94.9 | 4 | $108,500,000 | 13.3 | % |
| 95.0 - 99.9 | 20 | 670,700,000 | 82.1 | |
| 100.0 |
3 |
37,650,000 |
4.6 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
|
(1)             Occupancy (%) represents physical occupancy for the multifamily component at each mortgaged property. | ||||
| Distribution of Most Recent Year Built / Renovated | ||||
|
Most Recent Year Built / Renovated |
Number of Mortgage Loans |
Cut-off Date Balance |
% of Initial Pool Balance | |
| 2002 | 1 | $20,000,000 | 2.4 | % |
| 2015 - 2019 | 4 | 105,750,000 | 12.9 | |
| 2020 - 2026 |
22 |
691,100,000 |
84.6 |
|
| Total | 27 | $816,850,000 | 100.0 | % |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 13 | ||
| STRUCTURAL OVERVIEW |
| Amount and Order of Distributions | The aggregate amount available for distribution to holders of the Certificates on each distribution date will be the gross amount of interest, principal, yield maintenance charges and prepayment premiums collected with respect to the mortgage loans in the applicable one-month collection period, net of specified expenses of the issuing entity, including fees payable therefrom to, and losses, liabilities, advances (with interest thereon), costs and expenses reimbursable or indemnifiable therefrom to, the master servicer, the special servicer, the certificate administrator, the trustee, the operating advisor, the asset representations reviewer and CREFC®. |
| On each Distribution Date, funds available for distribution to holders of the Certificates (exclusive of any portion thereof that represents (i) any yield maintenance charges and prepayment premiums collected on the mortgage loans and/or (ii) any excess interest accrued after the related anticipated repayment date on any mortgage loan with an anticipated repayment date) (“Available Funds”) will be distributed in the following amounts and order of priority (in each case to the extent of remaining available funds): |
| 1. | Class A-2, Class A-3 and Class X-A certificates: to interest on the Class A-2, Class A-3 and Class X-A certificates, up to, and pro rata in accordance with, their respective interest entitlements. |
| 2. | Class A-2 and Class A-3 certificates: to the extent of Available Funds allocable to principal received or advanced on the mortgage loans, (i) to principal on the Class A-2 certificates until their certificate balance is reduced to zero, then (ii) to principal on the Class A-3 certificates until their certificate balance is reduced to zero, all funds available for distribution of principal remaining after the distributions to the Class A-2 certificates in clause (i) above. However, if the certificate balances of each and every class of the Class A-S, Class B, Class C, Class D, Class E, Class F, Class G-RR and Class J-RR certificates have been reduced to zero as a result of the allocation of mortgage loan losses and other unanticipated expenses to those certificates, then Available Funds allocable to principal will be distributed to the Class A-2 and Class A-3 certificates, pro rata, based on their respective certificate balances. |
| 3. | Class A-2 and Class A-3 certificates: to reimburse the Class A-2 and Class A-3 certificates, pro rata, for any unreimbursed losses on the mortgage loans that were previously allocated to reduce the certificate balances of those classes, together with interest at their respective pass-through rates. |
| 4. | Class A-S certificates: (i) first, to interest on the Class A-S certificates in the amount of their interest entitlement; (ii) next, to the extent of Available Funds allocable to principal remaining after distributions in respect of principal to each class of Principal Balance Certificates with a higher principal payment priority (in this case, the Class A-2 and Class A-3 certificates), to principal on the Class A-S certificates until their certificate balance is reduced to zero; and (iii) next, to reimburse the Class A-S certificates for any unreimbursed losses on the mortgage loans that were previously allocated to reduce the certificate balance of that class, together with interest at its pass-through rate. |
| 5. | Class B certificates: (i) first, to interest on the Class B certificates in the amount of their interest entitlement; (ii) next, to the extent of Available Funds allocable to principal remaining after distributions in respect of principal to each class of Principal Balance Certificates with a higher principal payment priority (in this case, the Class A-2, Class A-3 and Class A-S certificates), to principal on the Class B certificates until their certificate balance is reduced to zero; and (iii) next, to reimburse Class B certificates for any unreimbursed losses on the mortgage loans that were previously allocated to reduce the certificate balance of that class, together with interest at its pass-through rate. |
| 6. | Class C certificates: (i) first, to interest on the Class C certificates in the amount of their interest entitlement; (ii) next, to the extent of Available Funds allocable to principal remaining after distributions in respect of principal to each class of Principal Balance Certificates with a higher principal payment priority (in this case, the Class A-2, Class A-3, Class A-S and Class B certificates), to principal on the Class C certificates until their certificate balance is reduced to zero; and (iii) next, to reimburse the Class C certificates for any unreimbursed losses on the mortgage loans that were previously allocated to reduce the certificate balance of that class, together with interest at its pass-through rate. |
| 7. | After the Class A-2, Class A-3, Class X-A, Class A-S, Class B and Class C certificates are paid all amounts to which they are entitled on such Distribution Date, the remaining Available Funds will be used to pay interest and principal and to reimburse (with interest at the related pass-through rate) any unreimbursed losses to (i) the Class D certificates, (ii) the Class E certificates, (iii) the Class F certificates, (iv) the Class G-RR certificates and (v) the Class J-RR certificates, sequentially in that order and with respect to each such class or group of classes in a manner analogous to the Class C certificates pursuant to clause 6 above. |
| Realized Losses | The certificate balances of the respective classes of Principal Balance Certificates will each be reduced without distribution on any Distribution Date as a write-off to the extent of any loss realized on the mortgage loans allocated to the related class on such Distribution Date. On each Distribution Date, any such losses will be applied to the respective classes of Principal Balance Certificates in the following order, in each case until the related certificate balance is reduced to zero: first, to the Class J-RR certificates; second, to the Class G-RR certificates; third, to the Class F certificates; fourth, to the Class E certificates; fifth, to the Class D certificates; sixth, to the Class C certificates; seventh, to the Class B certificates; eighth, to the Class A-S certificates; and, finally pro rata, to the Class A-2 and Class A-3 certificates, based on their then current respective certificate balances. The notional amount of each class of Class X Certificates will be reduced to reflect reductions in the certificate balance(s) of the class (or classes, as applicable) of its Corresponding Principal Balance Certificates as a result of allocations of losses realized on the mortgage loans to such class(es) of Principal Balance Certificates. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 14 | ||
| STRUCTURAL OVERVIEW (continued) |
Prepayment Premiums
and Yield Maintenance
| Charges | On each Distribution Date, until the notional amount of the Class X-A certificates and the certificate balances of the Class A-2, Class A-3, Class A-S, Class B, Class C, Class D, Class E and Class F certificates have been reduced to zero, each yield maintenance charge collected on the mortgage loans during the related one-month collection period (or, in the case of an outside serviced mortgage loan, that accompanied a principal prepayment included in the Available Funds is required to be distributed to holders of the Regular Certificates (excluding holders of the Class G-RR and Class J-RR certificates) as follows: (a) first such yield maintenance charge will be allocated between (i) the group (the “YM Group A”) comprised of the Class X-A, Class A-2, Class A-3 and Class A-S certificates, and (ii) the group (the “YM Group B/C/D/E/F” and, together with the YM Group A, the “YM Groups”) comprised of the Class B, Class C, Class D, Class E and Class F certificates, pro rata based upon the aggregate amount of principal distributed to the class or classes of Principal Balance Certificates in each YM Group on such Distribution Date, and (b) then the portion of such yield maintenance charge allocated to each YM Group will be further allocated as among the classes of Regular Certificates in such YM Group, in the following manner: (i) each class of Principal Balance Certificates in such YM Group will entitle the applicable certificateholders to receive on the applicable Distribution Date that portion of such yield maintenance charge equal to the product of (X) a fraction whose numerator is the amount of principal distributed to the subject class of Principal Balance Certificates on such Distribution Date and whose denominator is the total amount of principal distributed to all of the Principal Balance Certificates in that YM Group on such Distribution Date, (Y) except in the case of any YM Group comprised solely of Principal Balance Certificates (for each class of which the value of this clause (Y) is one (1)), the Base Interest Fraction (as defined in the Preliminary Prospectus) for the related principal prepayment and the subject class of Principal Balance Certificates, and (Z) the portion of such yield maintenance charge allocated to such YM Group, and (ii) the portion of such yield maintenance charge allocated to such YM Group and remaining after such distributions with respect to the Principal Balance Certificates in such YM Group will be distributed to the class of Class X Certificates, if any, in such YM Group. If there is more than one class of Principal Balance Certificates in any YM Group entitled to distributions of principal on any particular Distribution Date on which yield maintenance charges are distributable to such classes, the portion of such yield maintenance charges allocated to such YM Group will be allocated among all such classes of Principal Balance Certificates up to, and on a pro rata basis in accordance with, their respective entitlements in those yield maintenance charges in accordance with the prior sentence of this paragraph. |
If a prepayment premium (calculated as a percentage of the amount prepaid) is imposed in connection with a prepayment rather than a yield maintenance charge, then the prepayment premium so collected will be allocated as described above. For this purpose, the discount rate used to calculate the Base Interest Fraction will be the discount rate used to determine the yield maintenance charge for mortgage loans that require payment at the greater of a yield maintenance charge or a minimum amount equal to a fixed percentage of the principal balance of the mortgage loan or, for mortgage loans that only have a prepayment premium based on a fixed percentage of the principal balance of the mortgage loan, such other discount rate as may be specified in the related loan documents.
After the notional amount of the Class X-A certificates and the certificate balances of the Class A-2, Class A-3, Class A-S, Class B, Class C, Class D, Class E and Class F certificates have been reduced to zero, all prepayment premiums and yield maintenance charges with respect to the mortgage loans will be allocated to the holders of the Class G-RR and Class J-RR certificates as provided in the CGCMT 2026-MFAM1 pooling and servicing agreement. No yield maintenance charges or prepayment premiums will be distributed to the holders of the Class R certificates. For a description of prepayment premiums and yield maintenance charges required on the mortgage loans, see Annex A to the Preliminary Prospectus. See also “Certain Legal Aspects of the Mortgage Loans—Default Interest and Limitations on Prepayments” in the Preliminary Prospectus.
| Advances | The master servicer and, if it fails to do so, the back-up advancing agent (which will initially be the certificate administrator), will be obligated to make P&I advances with respect to each mortgage loan in the issuing entity and, with respect to all of the mortgage loans serviced under the CGCMT 2026-MFAM1 pooling and servicing agreement, servicing advances, including paying delinquent property taxes, condominium assessments, insurance premiums and ground lease rents, but only to the extent that those advances are not deemed non-recoverable from collections on the related mortgage loan and, in the case of servicing advances, any other related companion loans as described below. P&I advances are subject to reduction in connection with any appraisal reductions that may occur. The special servicer will have no obligation to make any advances, provided that, in an urgent or emergency situation requiring the making of a property protection advance, the special servicer may, in its sole discretion, make a property protection advance and will be entitled to reimbursement from the master servicer for such advance. The master servicer, the special servicer and the back-up advancing agent will each be entitled to receive interest on advances they make at the prime rate (and, solely with respect to the master servicer, subject to a floor rate of 2.0% per annum), compounded annually. |
Serviced Mortgage
Loans/Outside Serviced
| Mortgage Loans | All mortgage loans transferred to the issuing entity that are being serviced by the master servicer and the special servicer under the CGCMT 2026-MFAM1 pooling and servicing agreement are sometimes referred to in this Term Sheet as the “serviced mortgage loans”. In the case of any such mortgage loan that is part of a whole loan, such related whole loan constitutes a “serviced whole loan” and any related companion loan constitutes a “serviced companion loan”. The serviced mortgage loans, together with any related serviced companion loans, constitute the “serviced loans”. |
One or more whole loans may be identified in the Preliminary Prospectus as an “outside serviced whole loan”, in which case the related mortgage loan constitutes an “outside serviced mortgage loan” and each related companion loan constitutes an “outside serviced companion loan”. Any outside serviced whole loan will be serviced pursuant to the pooling and servicing agreement or trust and servicing agreement, as applicable, governing the securitization for a related companion loan, which agreement will constitute an “outside servicing agreement”.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 15 | ||
| STRUCTURAL OVERVIEW (continued) |
One or more whole loans may be identified in the Preliminary Prospectus as a “servicing shift whole loan”, in which case the related mortgage loan constitutes a “servicing shift mortgage loan” and each related companion loan constitutes a “servicing shift companion loan”. Any servicing shift whole loan will initially be serviced pursuant to the CGCMT 2026-MFAM1 pooling and servicing agreement during which time such mortgage loan, such whole loan and each related companion loan will be a serviced mortgage loan, a serviced whole loan and a serviced companion loan (each as defined below), respectively. However, upon the inclusion of the related controlling pari passu companion loan in a future securitization transaction, the servicing of such mortgage loan will shift to the servicing agreement governing such securitization transaction, and such mortgage loan, such whole loan and each related companion loan will be an outside serviced mortgage loan, an outside serviced whole loan and an outside serviced companion loan, respectively. See “Description of the Mortgage Pool—The Whole Loans” in the Preliminary Prospectus.
Appraisal Reduction
| Amounts | An Appraisal Reduction Amount generally will be created with respect to a required appraisal loan (which is a serviced loan as to which certain defaults, modifications or insolvency events have occurred (as further described in the Preliminary Prospectus)) in the amount, if any, by which the principal balance of such required appraisal loan, plus other amounts overdue or advanced in connection with such required appraisal loan, exceeds 90% of the appraised value of the related mortgaged property (subject to certain downward adjustments permitted under the CGCMT 2026-MFAM1 pooling and servicing agreement) plus certain escrows and reserves (including letters of credit) held with respect to such required appraisal loan; provided that, if so provided in the related co-lender agreement, the holder of a subordinate companion loan may be permitted to post cash or a letter of credit to offset some or all of an Appraisal Reduction Amount. In the case of an outside serviced mortgage loan, any Appraisal Reduction Amount will be calculated pursuant to, and by a party to, the related outside servicing agreement. In general, any Appraisal Reduction Amount calculated with respect to a whole loan will be allocated first, to any related subordinate companion loan(s) (up to the outstanding principal balance(s) thereof), and then, to the related mortgage loan and any related pari passu companion loan(s) on a pro rata basis in accordance with their respective outstanding principal balances. As a result of an Appraisal Reduction Amount being calculated for and/or allocated to a given mortgage loan, the interest portion of any P&I advance for such mortgage loan will be reduced, which (to the extent of the reduction in such P&I advance) will have the effect of reducing the amount of interest available to the most subordinate class(es) of Regular Certificates then outstanding (i.e., first, to the Class J-RR certificates, then, to the Class G-RR certificates, then, to the Class F certificates, then, to the Class E certificates, then, to the Class D certificates, then, to the Class C certificates, then, to the Class B certificates, then, to the Class A-S certificates, and then, pro rata based on interest entitlements, to the Class A-2, Class A-3 and Class X-A certificates). In general, a serviced loan will cease to be a required appraisal loan, and no longer be subject to an Appraisal Reduction Amount, when the same has ceased to be a specially serviced loan (if applicable), has been brought current for at least three consecutive months and no other circumstances exist that would cause such serviced loan to be a required appraisal loan. |
For purposes of determining the identity of the Controlling Class and the existence of a Control Termination Event or an Operating Advisor Consultation Trigger Event, as well as the allocation and/or exercise of voting rights for certain purposes, any Appraisal Reduction Amounts in respect of or allocated to the mortgage loans will be allocated to notionally reduce the certificate balances of the Principal Balance Certificates as follows: first, to the Class J-RR, Class G-RR, Class F, Class E, Class D, Class C, Class B and Class A-S certificates, in that order, in each case until the related certificate balance is notionally reduced to zero; and then to the Class A-2 and Class A-3, certificates, pro rata based on certificate balance.
Cumulative Appraisal
| Reduction Amounts | A “Cumulative Appraisal Reduction Amount”, as of any date of determination, is equal to the sum of (i) all Appraisal Reduction Amounts then in effect with respect to the mortgage loans, and (ii) with respect to any mortgage loans that are AB Modified Loans, any Collateral Deficiency Amounts then in effect. |
“Collateral Deficiency Amount” means, with respect to any serviced mortgage loan that is an AB Modified Loan as of any date of determination, the excess of (i) the stated principal balance of such AB Modified Loan (taking into account the related junior note(s) included therein), over (ii) the sum of (in the case of a whole loan, solely to the extent allocable to the subject mortgage loan) (x) the most recent appraised value for the related mortgaged property or mortgaged properties, plus (y) solely to the extent not reflected or taken into account in such appraised value and to the extent on deposit with, or otherwise under the control of, the lender as of the date of such determination, any capital or additional collateral contributed by the related borrower at the time the mortgage loan, became (and as part of the modification related to) such AB Modified Loan for the benefit of the related mortgaged property or mortgaged properties, plus (z) any other escrows or reserves (in addition to any amounts set forth in the immediately preceding clause (y)) held by the lender in respect of such AB Modified Loan as of the date of such determination. In the case of an outside serviced mortgage loan, any Collateral Deficiency Amount will be calculated pursuant to, and by a party to, the related outside servicing agreement. For purposes of determining the identity of the Controlling Class and the existence of a Control Termination Event or an Operating Advisor Consultation Trigger Event, any Collateral Deficiency Amounts with respect to the mortgage loans will be allocable to the respective classes of Control Eligible Certificates (as defined below) (or for purposes of determining an Operating Advisor Consultation Trigger Event, the HRR Certificates), in reverse alphabetical order of class designation, in a manner similar to the allocation of Appraisal Reduction Amounts to such classes.
“AB Modified Loan” means any mortgage loan (1) that became a corrected loan (which includes for purposes of this definition any outside serviced mortgage loan that became a “corrected” mortgage loan (or any term substantially similar thereto) pursuant to the related outside servicing agreement) due to a modification thereto that resulted in the creation of an A/B note structure (or similar structure) and as to which the new junior note(s) did not previously exist or the principal amount of the new junior note(s) was previously part of either an A note held by the trust or the original unmodified mortgage loan and (2) as to which an Appraisal Reduction Amount is not in effect.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 16 | ||
| STRUCTURAL OVERVIEW (continued) |
| Age of Appraisals | Appraisals (which can be an update of a prior appraisal) with respect to a serviced loan are required to be no older than 9 months for purposes of determining appraisal reductions (other than the annual re-appraisal), market value, and other calculations as described in the Preliminary Prospectus. |
| Sale of Defaulted Loans | There will be no “Fair Market Value Purchase Option”. Instead, defaulted mortgage loans will be sold in a process similar to the sale process for REO property. With respect to an outside serviced whole loan, the party acting as special servicer with respect to such outside serviced whole loan pursuant to the related outside servicing agreement (the “outside special servicer”) may offer to sell to any person (or may offer to purchase) for cash such outside serviced whole loan in accordance with the terms of the related outside servicing agreement during such time as such outside serviced whole loan constitutes a defaulted mortgage loan qualifying for sale thereunder and, in connection with any such sale, the related outside special servicer is required to sell both the applicable outside serviced mortgage loan and the related outside serviced pari passu companion loan(s) and, if so provided in the related co-lender agreement or the related outside servicing agreement, any related subordinate companion loan(s), together as one defaulted loan. |
| Directing Holder | The “Directing Holder” with respect to any mortgage loan or whole loan serviced under the CGCMT 2026-MFAM1 pooling and servicing agreement will be: |
| ● | except (i) with respect to an excluded mortgage loan, (ii) with respect to a serviced whole loan as to which the Controlling Note is held outside the issuing entity (sometimes referred to in this Term Sheet as a “serviced outside controlled whole loan”), and (iii) during any period that a Control Termination Event has occurred and is continuing, the Controlling Class Representative; and |
| ● | with respect to any serviced outside controlled whole loan (which may include a servicing shift whole loan or a serviced whole loan with a controlling subordinate companion loan held outside the issuing entity), if and for so long as the applicable companion loan holder is entitled under the related co-lender agreement to exercise consent rights similar to those entitled to be exercised by the controlling class representative, the holder of the related controlling note (during any such period, the “outside controlling note holder”), |
provided, that with respect to any serviced whole loan, the rights of the Directing Holder will be subject to and may be limited by the terms and provisions of any related co-lender agreement.
The applicable directing holder (or equivalent party) with respect to any outside serviced mortgage loan will be, in general, (i) in the event the related Controlling Note is included in the subject outside securitization transaction, the controlling class representative (or equivalent entity) under the related outside servicing agreement, and (ii) in all other cases, the third party holder of the related Controlling Note or its representative (which may be a controlling class representative (or equivalent entity) under a separate securitization transaction to which such note has been transferred (if any)), as provided in the related co-lender agreement.
An “excluded mortgage loan” is a mortgage loan or whole loan with respect to which the Controlling Class Representative or the holder(s) of more than 50% of the Controlling Class (by certificate balance) is (or are) a Borrower Party (as defined in the Preliminary Prospectus).
Controlling Class
| Representative | The “Controlling Class Representative” will be the controlling class certificateholder or other representative designated by at least a majority of the controlling class certificateholders by certificate balance. The “Controlling Class” is, as of any time of determination, the most subordinate class of the Control Eligible Certificates that has an outstanding certificate balance, as notionally reduced by any Cumulative Appraisal Reduction Amount allocable to such class, at least equal to 25% of the initial certificate balance of that class of certificates; provided, however, that (except under the circumstances set forth in the next proviso) if no such class meets the preceding requirement, then the most senior class of outstanding Control Eligible Certificates will be the Controlling Class; provided, further, however, that if, at any time, the aggregate outstanding certificate balance of the classes of Principal Balance Certificates senior to the Control Eligible Certificates has been reduced to zero (without regard to the allocation of any Cumulative Appraisal Reduction Amounts), then the “Controlling Class” will be the most subordinate class of Control Eligible Certificates with an outstanding certificate balance greater than zero (without regard to the allocation of any Cumulative Appraisal Reduction Amounts). The “Control Eligible Certificates” consist of the Class G-RR and Class J-RR certificates. See “The Pooling and Servicing Agreement—Directing Holder” in the Preliminary Prospectus. No other class of certificates will be eligible to act as the controlling class or appoint a Controlling Class Representative. No person may exercise any of the rights and powers of the Controlling Class Representative with respect to an excluded mortgage loan. |
On the Closing Date, GCP III CGCMT MF, LLC, a Cayman Islands limited liability company, is expected (i) to purchase the HRR Certificates, and (ii) appoint Greystar Credit Management III, LLC as the initial Controlling Class Representative; and it or its affiliates may purchase additional Certificates.
Control Termination
| Event | A “Control Termination Event” will, with respect to any mortgage loan, either (a) occur when none of the classes of the Control Eligible Certificates has an outstanding certificate balance (as notionally reduced by any Cumulative Appraisal Reduction Amount then allocable to such class) that is at least equal to 25% of the initial certificate balance of that class of certificates or (b) be deemed to occur as described below; provided, however, that a Control Termination Event will in no event exist at any time that the certificate balance of each class of the Principal Balance Certificates senior to the Control Eligible Certificates (without regard to the allocation of Cumulative Appraisal Reduction Amounts) has been reduced to zero. With respect to excluded mortgage loans as to which the Controlling Class Representative would otherwise be the Directing Holder, a Control Termination Event will be deemed to exist. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 17 | ||
| STRUCTURAL OVERVIEW (continued) |
The holders of Certificates representing the majority of the certificate balance of the most senior class of Control Eligible Certificates whose certificate balance is notionally reduced to less than 25% of the initial certificate balance of that class as a result of an allocation of an Appraisal Reduction Amount or a Collateral Deficiency Amount, as applicable, to such class will have the right to challenge the Special Servicer’s Appraisal Reduction Amount determination or a Collateral Deficiency Amount determination, as applicable, and, at their sole expense, obtain a second appraisal for any serviced loan for which an Appraisal Reduction Event has occurred or as to which there exists a Collateral Deficiency Amount, under the circumstances described in the Preliminary Prospectus.
Consultation Termination
| Event | A “Consultation Termination Event” will, with respect to any mortgage loan, either (a) occur when none of the classes of Control Eligible Certificates has an outstanding certificate balance, without regard to the allocation of any Cumulative Appraisal Reduction Amount, that is equal to or greater than 25% of the initial certificate balance of that class of certificates or (b) be deemed to occur as described below; provided, however, that a Consultation Termination Event will in no event exist at any time that the certificate balance of each class of Principal Balance Certificates senior to the Control Eligible Certificates has been reduced to zero (without regard to the allocation of Cumulative Appraisal Reduction Amounts) has been reduced to zero. With respect to excluded mortgage loans as to which the Controlling Class Representative would otherwise be the Directing Holder, a Consultation Termination Event will be deemed to exist. |
Control/Consultation
| Rights | With respect to any serviced loan, the applicable Directing Holder, if any, will be entitled to have consent and/or consultation rights under the CGCMT 2026-MFAM1 pooling and servicing agreement with respect to certain major decisions (including with respect to assumptions, waivers, certain loan modifications and workouts) and other matters with respect to such serviced loan. |
After the occurrence and during the continuance of a Control Termination Event, the consent rights of the Controlling Class Representative with respect to the applicable serviced loans will terminate, and the Controlling Class Representative will retain non-binding consultation rights under the CGCMT 2026-MFAM1 pooling and servicing agreement with respect to certain major decisions and other matters with respect to the serviced mortgage loans, other than (i) any excluded mortgage loan, and (ii) any serviced outside controlled whole loan.
After the occurrence and during the continuance of a Consultation Termination Event, all of these rights of the Controlling Class Representative with respect to the applicable serviced loans will terminate.
With respect to any serviced outside controlled whole loan (including any servicing shift whole loan for so long as it is serviced under the CGCMT 2026-MFAM1 pooling and servicing agreement), the holder of the related Controlling Note or its representative (which holder or representative will not be the Controlling Class Representative) will instead be entitled to exercise the above-described consent and consultation rights, to the extent provided under the related co-lender agreement.
With respect to each outside serviced whole loan, the applicable outside controlling class representative or other related controlling noteholder pursuant to, and subject to the limitations set forth in, the related outside servicing agreement and the related co-lender agreement will have consent, consultation, approval and direction rights with respect to certain major decisions (including with respect to assumptions, waivers, loan modifications and workouts) regarding such outside serviced whole loan, as provided for in the related co-lender agreement and in the related outside servicing agreement. To the extent permitted under the related co-lender agreement, the Controlling Class Representative (so long as a Consultation Termination Event does not exist) may have certain consultation rights with respect to each outside serviced whole loan.
See “Description of the Mortgage Pool—The Whole Loans” in the Preliminary Prospectus.
Termination of
| Special Servicer | At any time, the special servicer (but not any outside special servicer for any outside serviced whole loan) may be removed and replaced by the applicable Directing Holder, if any, with or without cause upon satisfaction of certain conditions specified in the CGCMT 2026-MFAM1 pooling and servicing agreement. |
Except in the case of a serviced outside controlled whole loan, and solely if a Control Termination Event has occurred and is continuing, the special servicer under the CGCMT 2026-MFAM1 pooling and servicing agreement may be terminated and replaced pursuant to a vote of applicable certificateholders, with or without cause, in accordance with the procedures described under “The Pooling and Servicing Agreement—Removal of the Special Servicer by Certificateholders Following a Control Termination Event” in the Preliminary Prospectus, upon the affirmative vote of (a) the holders of Certificates evidencing at least 66-2/3% of the voting rights allocable to the Certificates of those holders that voted on such matter (provided that holders representing the applicable Certificateholder Quorum vote on the matter) or (b) the holders of Non-Reduced Certificates entitled to vote on the matter evidencing more than 50% of the voting rights allocable to each class of such Non-Reduced Certificates.
At any time, the special servicer under the CGCMT 2026-MFAM1 pooling and servicing agreement may be terminated and replaced with respect to all the serviced loans, if (i) the operating advisor (A) determines, in its sole discretion exercised in good faith, that the special servicer has failed to comply with the Servicing Standard and a replacement of the special servicer would be in the best interest of the holders of the Certificates (as a collective whole), and (B) recommends the replacement of the special servicer with respect to such serviced loans, and (ii) the holders of Certificates evidencing at least a majority of the aggregate outstanding principal balance of the Certificates of those holders that voted on the matter (provided that holders representing the applicable Certificateholder Quorum vote on the matter) affirmatively vote to remove the special servicer in such capacity in accordance with the procedures set forth under “The Pooling and Servicing
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 18 | ||
| STRUCTURAL OVERVIEW (continued) |
Agreement—Removal of the Special Servicer by Certificateholders Based on the Recommendation of the Operating Advisor” in the Preliminary Prospectus.
“Non-Reduced Certificates” means each class of Principal Balance Certificates that has an outstanding certificate balance as may be notionally reduced by any Appraisal Reduction Amounts allocated to that class, equal to or greater than 25% of an amount equal to the initial certificate balance of that class of certificates minus all principal payments made on such class of certificates.
Notwithstanding the foregoing, solely with respect to a serviced outside controlled whole loan (including any servicing shift whole loan, for so long as it is serviced pursuant to the CGCMT 2026-MFAM1 pooling and servicing agreement), only the holder of the related Controlling Note or its representative may terminate the special servicer without cause (solely with respect to the related whole loan) and appoint a replacement special servicer for that whole loan.
“Certificateholder Quorum” means a quorum that: (a) for purposes of a vote to terminate and replace the special servicer or the asset representations reviewer at the request of the holders of Certificates evidencing not less than 25% of the voting rights (without regard to the application of any Appraisal Reduction Amounts), consists of the holders of Certificates evidencing at least 50% of the voting rights (taking into account the allocation of any Appraisal Reduction Amounts to notionally reduce the certificate balances of the respective classes of Principal Balance Certificates) of all of the Certificates, on an aggregate basis; and (b) for purposes of a vote to terminate and replace the special servicer based on a recommendation of the operating advisor, consists of the holders or beneficial owners of Certificates evidencing at least 20% of the aggregate outstanding principal balance of all the Principal Balance Certificates, with such quorum including at least three Certificateholders or Certificate Owners that are not Risk Retention Affiliated with each other.
The related outside special servicer under each outside servicing agreement generally may be (or, if the applicable outside servicing agreement has not yet been executed, it is anticipated that such outside special servicer may be) replaced by the related outside controlling class representative (or an equivalent party), or the vote of the requisite holders of certificates issued, under the applicable outside servicing agreement (depending on whether or not the equivalent of a control termination event or a consultation termination event exists under that outside servicing agreement) or by any applicable other controlling noteholder under the related co-lender agreement in a manner generally similar to the manner in which the special servicer may be replaced under the CGCMT 2026-MFAM1 pooling and servicing agreement as described above in this “Termination of Special Servicer” section (although there will be differences, in particular as regards certificateholder votes and the timing of when an outside special servicer may be terminated based on the recommendation of an operating advisor).
If the special servicer, to its knowledge, becomes a Borrower Party with respect to a mortgage loan, the special servicer will not be permitted to act as special servicer with respect to that mortgage loan. Subject to certain limitations described in the Preliminary Prospectus, any applicable Directing Holder will be entitled to appoint a replacement special servicer for that mortgage loan. If there is no applicable Directing Holder or if the applicable Directing Holder does not take action to appoint a replacement special servicer within the requisite time period, a replacement special servicer will be appointed in the manner specified in the CGCMT 2026-MFAM1 pooling and servicing agreement.
| Voting Rights | At all times during the term of the CGCMT 2026-MFAM1 pooling and servicing agreement, the voting rights for the Certificates will be allocated among the respective classes of holders thereof in the following percentages: |
| (1) | 1% in the aggregate in the case of the respective classes of the Class X Certificates, allocated pro rata based upon their respective notional amounts as of the date of determination (for so long as the notional amount of at least one class of the Class X Certificates is greater than zero), and |
| (2) | in the case of any class of Principal Balance Certificates, a percentage equal to the product of 99% (or, if the notional amounts of all classes of the Class X Certificates have been reduced to zero, 100%) and a fraction, the numerator of which is equal to the certificate balance of such class of Principal Balance Certificates as of the date of determination, and the denominator of which is equal to the aggregate of the certificate balances of all classes of the Principal Balance Certificates, in each case, as of the date of determination, |
provided, that in certain circumstances described under “The Pooling and Servicing Agreement” in the Preliminary Prospectus, voting rights will only be exercisable by holders of the Non-Reduced Certificates and/or may otherwise be exercisable or allocated in a manner that takes into account the allocation of Appraisal Reduction Amounts.
The voting rights of any class of Certificates are required to be allocated among certificateholders of such class in proportion to their respective percentage interests.
The Class R certificates will not be entitled to any voting rights.
Servicing
| Compensation | Modification Fees: Certain fees resulting from modifications, amendments, waivers or other changes to the terms of the loan documents, as more fully described in the Preliminary Prospectus, will be used to offset expenses on the related serviced mortgage loan (i.e. reimburse the trust for certain expenses, including unreimbursed advances and interest on unreimbursed advances previously incurred (other than special servicing fees, workout fees and liquidation fees) on the related serviced mortgage loan but not yet reimbursed to the trust or servicers or to pay expenses (other than special servicing fees, workout fees and liquidation fees) that are still outstanding in each case unless as part of the written modification the related borrower is required to pay these amounts on a going forward basis or in the future). Any excess modification fees not so applied to offset expenses will be available as compensation to the master servicer and/or special |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 19 | ||
| STRUCTURAL OVERVIEW (continued) |
servicer. Within any prior 12-month period, all such excess modification fees earned by the master servicer or by the special servicer (after taking into account the offset described below applied during such 12-month period) with respect to any serviced mortgage loan will be subject to a cap equal to the greater of (i) 1% of the outstanding principal balance of such mortgage loan after giving effect to such transaction and (ii) $25,000.
All excess modification fees earned by the special servicer will be required to offset any future workout fees or liquidation fees payable with respect to the related serviced mortgage loan or related REO property; provided, that if the serviced mortgage loan ceases being a corrected loan, and is subject to a subsequent modification, any excess modification fees earned by the special servicer prior to such serviced mortgage loan ceasing to be a corrected loan will no longer be offset against future liquidation fees and workout fees unless such serviced mortgage loan ceased to be a corrected loan within 18 months of it becoming a modified mortgage loan.
Penalty Fees: All late fees and default interest will first be used to reimburse certain expenses previously incurred with respect to the related mortgage loan (including special servicing fees, workout fees and liquidation fees) but not yet reimbursed to the trust, the master servicer or the special servicer or to pay certain expenses (including special servicing fees, workout fees and liquidation fees) that are still outstanding on the related mortgage loan, and any excess received with respect to a serviced loan will be paid to the master servicer (for penalty fees accrued while a non-specially serviced loan) and the special servicer (for penalty fees accrued while a specially serviced loan). To the extent any amounts reimbursed out of penalty charges are subsequently recovered on a related serviced loan, they will be paid to the master servicer or special servicer who would have been entitled to the related penalty charges that were previously used to reimburse such expense.
Liquidation / Workout Fees: Liquidation fees will be calculated at the lesser of (a) 1.0% or (b) with respect to any serviced mortgage loan (or related serviced whole loan, if applicable) or related REO Property, such lesser rate as would result in a liquidation fee of $1,000,000, for each serviced loan that is a specially serviced loan and any REO property, subject in any case to a minimum liquidation fee of $25,000. For any serviced loan that is a corrected loan, workout fees will be calculated at the lesser of (a) 1.0% and (b) such lower rate as would result in a workout fee of $1,000,000 when applied to each expected payment of principal and interest (other than (i) default interest and (ii) any “excess interest” accrued after the related anticipated repayment date on any mortgage loan with an anticipated repayment date) on the related serviced loan (or related serviced whole loan, if applicable) from the date such serviced loan becomes a corrected loan through and including the then related maturity date, subject in any case to a minimum workout fee of $25,000.
Notwithstanding the foregoing, in connection with a maturity default, no liquidation or workout fee will be payable in connection with a payoff or refinancing of the related serviced loan within three months of the maturity default, but the special servicer may collect from the related borrower and retain (x) a liquidation fee or workout fee, as applicable, and (y) such other fees as are provided for in the related loan documents.
In the case of an outside serviced whole loan, calculation of the foregoing amounts payable to the related outside servicer or outside special servicer may be different than as described above. For example, the extent to which modification fees and penalty fees are applied to offset expenses may be different and liquidation fees and workout fees may be subject to different caps or no caps.
| Operating Advisor | The operating advisor will, in general and under certain circumstances described in the Preliminary Prospectus, have the following rights and responsibilities with respect to the serviced mortgage loans: |
| ● | reviewing the actions of the special servicer with respect to specially serviced loans and with respect to certain major decisions regarding non-specially serviced loans as to which the operating advisor has consultation rights; |
| ● | reviewing reports provided by the special servicer to the extent set forth in the CGCMT 2026-MFAM1 pooling and servicing agreement; |
| ● | reviewing for accuracy certain calculations made by the special servicer; |
| ● | issuing an annual report generally setting forth, among other things, its assessment of whether the special servicer is performing its duties in compliance with the servicing standard and the CGCMT 2026-MFAM1 pooling and servicing agreement and identifying any material deviations therefrom; |
| ● | recommending the replacement of the special servicer if the operating advisor determines, in its sole discretion exercised in good faith, that (1) the special servicer has failed to comply with the servicing standard and (2) a replacement of the special servicer would be in the best interest of the holders of the Certificates (as a collective whole); and |
| ● | after the occurrence and during the continuance of an Operating Advisor Consultation Trigger Event, consulting on a non-binding basis with the special servicer with respect to certain major decisions (and such other matters as are set forth in the CGCMT 2026-MFAM1 pooling and servicing agreement) in respect of the applicable serviced loan(s). |
An “Operating Advisor Consultation Trigger Event” will occur when the aggregate outstanding certificate balance of the HRR Certificates (as notionally reduced by any Cumulative Appraisal Reduction Amounts then allocable to the HRR Certificates) is 25% or less of the initial aggregate certificate balance of the HRR Certificates. With respect to excluded mortgage loans, an Operating Advisor Consultation Trigger Event will be deemed to exist.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 20 | ||
| STRUCTURAL OVERVIEW (continued) |
Notwithstanding the foregoing, the operating advisor will generally have no obligations or consultation rights as operating advisor under the CGCMT 2026-MFAM1 pooling and servicing agreement with respect to any outside serviced mortgage loan or any related REO property.
The operating advisor will be subject to termination and replacement if the holders of at least 15% of the voting rights of Non-Reduced Certificates vote to terminate and replace the operating advisor and such termination and replacement is affirmatively voted for by the holders of more than 50% of the voting rights allocable to the Non-Reduced Certificates of those holders that exercise their right to vote (provided that holders entitled to exercise at least 50% of the voting rights allocable to the Non-Reduced Certificates exercise their right to vote within 180 days of the initial request for a vote). The holders initiating such vote will be responsible for the fees and expenses in connection with the vote and replacement.
See “The Pooling and Servicing Agreement—Operating Advisor” in the Preliminary Prospectus.
Asset Representations
| Reviewer | The asset representations reviewer will be required to review certain delinquent mortgage loans after a specified delinquency threshold has been exceeded and the required percentage of certificateholders vote to direct a review of such delinquent mortgage loans. An asset review will occur when either (1) mortgage loans with an aggregate outstanding principal balance of 30% or more of the aggregate outstanding principal balance of all of the mortgage loans (including any REO mortgage loans) held by the issuing entity as of the end of the applicable collection period are at least 60 days delinquent in respect of their related monthly payments or balloon payment, if any (for purposes of this paragraph, “delinquent loans”) or (2) at least 15 mortgage loans are delinquent loans as of the end of the applicable collection period and the aggregate outstanding principal balance of such delinquent loans constitutes at least 20% of the aggregate outstanding principal balance of all of the mortgage loans (including any REO mortgage loans) held by the issuing entity as of the end of the applicable collection period. |
The asset representations reviewer may be terminated and replaced without cause. Upon (i) the written direction of holders of the Certificates (other than the Class R certificates) evidencing not less than 25% of the voting rights requesting a vote to terminate and replace the asset representations reviewer with a proposed successor asset representations reviewer that is an eligible asset representations reviewer, and (ii) payment by such holders to the certificate administrator of the reasonable fees and expenses to be incurred by the certificate administrator in connection with administering such vote, the certificate administrator will promptly provide notice of such request to all certificateholders and the asset representations reviewer by posting such notice on its internet website, and by mailing such notice to all certificateholders and the asset representations reviewer. Upon the affirmative vote of the holders of Certificates evidencing at least 75% of the voting rights allocable to those holders that exercise their right to vote (provided that holders representing the applicable Certificateholder Quorum exercise their right to vote within 180 days of the initial request for a vote), the trustee will be required to terminate all of the rights and obligations of the asset representations reviewer under the CGCMT 2026-MFAM1 pooling and servicing agreement by written notice to the asset representations reviewer, and the proposed successor asset representations reviewer will be appointed. See “The Pooling and Servicing Agreement—The Asset Representations Reviewer” in the Preliminary Prospectus.
Dispute Resolution
| Provisions | The mortgage loan seller will be subject to the dispute resolution provisions set forth in the CGCMT 2026-MFAM1 pooling and servicing agreement to the extent those provisions are triggered with respect to any mortgage loan sold to the depositor by the mortgage loan seller, and the mortgage loan seller will be obligated under the mortgage loan purchase agreement to comply with all applicable provisions and to take part in any mediation or arbitration proceedings that may result. |
Generally, in the event that a Repurchase Request (as defined in the Preliminary Prospectus) with respect to a mortgage loan is not “Resolved” (as defined below) within 180 days after the mortgage loan seller receives such Repurchase Request, then the enforcing servicer will be required to send a notice to the “Initial Requesting Certificateholder” (if any) indicating the enforcing servicer’s intended course of action with respect to the Repurchase Request. If (a) the enforcing servicer’s intended course of action with respect to the Repurchase Request does not involve pursuing further action to exercise rights against the mortgage loan seller with respect to the Repurchase Request and the Initial Requesting Certificateholder, if any, or any other holder or beneficial owner of Certificates wishes to exercise its right to refer the matter to mediation (including nonbinding arbitration) or arbitration, or (b) the enforcing servicer’s intended course of action is to pursue further action to exercise rights against the mortgage loan seller with respect to the Repurchase Request but the Initial Requesting Certificateholder, if any, or any other holder or beneficial owner of Certificates does not agree with the dispute resolution method selected by the enforcing servicer, then the Initial Requesting Certificateholder, if any, or such other holder or beneficial owner of Certificates may deliver a written notice to the enforcing servicer indicating its intent to exercise its right to refer the matter to either mediation or arbitration. In addition, any other holder or beneficial owner of Certificates may deliver, within the time frame provided in the CGCMT 2026-MFAM1 pooling and servicing agreement, a written notice requesting the right to participate in any dispute resolution consultation that is conducted by the enforcing servicer following the enforcing servicer’s receipt of the notice described in the preceding sentence.
“Resolved” means, with respect to a Repurchase Request in connection with a mortgage loan, (i) that any material breach of representations and warranties or a material document defect has been cured, (ii) the related mortgage loan has been repurchased in accordance with the mortgage loan purchase agreement, (iii) a mortgage loan has been substituted for the related mortgage loan in accordance with the mortgage loan purchase agreement, (iv) the mortgage loan seller has made a “loss of value payment”, (v) a contractually binding agreement has been entered into between the enforcing servicer, on behalf of the issuing entity, and the related mortgage loan seller that settles the mortgage loan seller’s obligations under the mortgage loan purchase agreement, or (vi) the related mortgage loan is no longer property of the issuing entity as a result of a sale or other disposition in accordance with the CGCMT 2026-MFAM1 pooling and servicing agreement. If a Repurchase Request is Resolved in a manner contemplated by clause (v) above, and if the enforcing servicer determines in its reasonable judgment that the applicable contractually binding agreement to be entered into between the enforcing
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 21 | ||
| STRUCTURAL OVERVIEW (continued) |
servicer, on behalf of the issuing entity, and the mortgage loan seller, as contemplated by such clause (v), could reasonably be expected to result in losses or other shortfalls on or in respect of the related mortgage loan directly attributable to such contractually binding agreement, then the enforcing servicer will be required, prior to the occurrence of a Control Termination Event, to obtain the consent of the Directing Holder before entering into such contractually binding agreement (other than in connection with any mediation (including non-binding arbitration) or arbitration brought in accordance with the CGCMT 2026-MFAM1 pooling and servicing agreement); provided, however, that no such consent will be required (i) if the related mortgage loan is an excluded mortgage loan with regard to the Directing Holder, or (ii) if no such determination is made by the enforcing servicer. See “The Pooling and Servicing Agreement—Dispute Resolution Provisions” in the Preliminary Prospectus.
| Liquidated Loan Waterfall | Upon liquidation of any mortgage loan, all net liquidation proceeds related to the mortgage loan (but not any related companion loan) will be applied (after allocation to offset certain advances and expenses) so that amounts allocated as a recovery of accrued and unpaid interest will not, in the first instance, include any delinquent interest that was not advanced as a result of Appraisal Reduction Amounts or interest that accrued on any junior note(s) if such mortgage loan is an AB Modified Loan. After the adjusted interest amount is so allocated, any remaining liquidation proceeds will be allocated to pay principal on the mortgage loan until the unpaid principal amount of the mortgage loan has been reduced to zero. Any remaining liquidation proceeds will then be allocated to pay delinquent interest that was not advanced as a result of Appraisal Reduction Amounts and any interest that accrued on any junior note(s) if such mortgage loan is an AB Modified Loan. |
| Credit Risk Retention | This securitization transaction will be subject to the credit risk retention rules of Section 15G of the Securities Exchange Act of 1934, as amended. An economic interest in the credit risk of the mortgage loans in this securitization transaction is expected to be retained pursuant to risk retention regulations (as codified at 12 CFR Part 43) promulgated under Section 15G (“Regulation RR”), as an “eligible horizontal residual interest” in the form of the HRR Certificates. Citi Real Estate Funding Inc. will act as retaining sponsor under Regulation RR for this securitization transaction and is expected, on the Closing Date, to satisfy its risk retention obligation through the purchase by a third-party purchaser (directly or through one or more majority-owned affiliates) of the HRR Certificates. For a further discussion of the manner in which the credit risk retention requirements are expected to be satisfied by Citi Real Estate Funding Inc., as retaining sponsor, see “Credit Risk Retention” in the Preliminary Prospectus. Note that this securitization transaction is not structured to satisfy European or United Kingdom risk retention and due diligence requirements. |
| Investor Communications | The certificate administrator is required to include on any Form 10–D any request received from a certificateholder to communicate with other certificateholders related to certificateholders exercising their rights under the terms of the CGCMT 2026-MFAM1 pooling and servicing agreement. Any certificateholder wishing to communicate with other certificateholders regarding the exercise of its rights under the terms of the CGCMT 2026-MFAM1 pooling and servicing agreement will be able to deliver a written request signed by an authorized representative of the requesting investor to the certificate administrator. |
| Deal Website | The certificate administrator will maintain a deal website including, but not limited to: |
—all special notices delivered.
—summaries of final asset status reports.
—all appraisals in connection with an appraisal reduction plus any subsequent appraisal updates.
—an “Investor Q&A Forum” and a voluntary investor registry.
| Cleanup Call | On any distribution date on which the aggregate unpaid principal balance of the mortgage loans (including mortgage loans as to which the related mortgaged properties have become REO properties) remaining in the issuing entity is less than 1% of the aggregate principal balance of the pool of mortgage loans as of the Cut-off Date (excluding for the purposes of this calculation, the unpaid principal balance of any mortgage loan(s) with a stated maturity date later than July 2031, but in each case only if the option described below is exercised after the distribution date in July 2031), certain specified persons will have the option to purchase all of the mortgage loans (and all property acquired through exercise of remedies in respect of any mortgage loan) remaining in the issuing entity at the price specified in the Preliminary Prospectus. Exercise of the option will terminate the issuing entity and retire the then outstanding Certificates. |
If the aggregate certificate balances of the Class A-2, Class A-3, Class A-S, Class B, Class C, Class D, Class E and Class F certificates and the notional amount of the Class X-A certificates have been reduced to zero and if the master servicer has received from the remaining certificateholders the payment specified in the CGCMT 2026-MFAM1 pooling and servicing agreement, the issuing entity could also be terminated in connection with an exchange of all the then-outstanding Certificates (excluding the Class R certificates) for the mortgage loans (and all property acquired through exercise of remedies in respect of any mortgage loan) remaining in the issuing entity, as further described under “The Pooling and Servicing Agreement—Optional Termination; Optional Mortgage Loan Purchase” in the Preliminary Prospectus.
The Offered Certificates involve certain risks and may not be suitable for all investors. For information regarding certain risks associated with an investment in the Offered Certificates, see “Summary of Risk Factors” and “Risk Factors” in the Preliminary Prospectus. Capitalized terms used but not otherwise defined in this Term Sheet have the respective meanings assigned to those terms in the Preliminary Prospectus.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 22 | ||
Multifamily – High Rise 741 North Wells Street Chicago, IL 60654
|
Collateral Asset Summary – Loan No. 1 The Leo |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$65,000,000 73.9% 1.20x 7.2% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 23 | ||
Multifamily – High Rise 741 North Wells Street Chicago, IL 60654
|
Collateral Asset Summary – Loan No. 1 The Leo |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$65,000,000 73.9% 1.20x 7.2% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 24 | ||
Multifamily – High Rise 741 North Wells Street Chicago, IL 60654
|
Collateral Asset Summary – Loan No. 1 The Leo |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$65,000,000 73.9% 1.20x 7.2% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - High Rise | |
| Borrower Sponsor(s): | MS Chicago 741 LLC | Collateral: | Fee | |
| Borrower(s): | Chicago 741 LLC, RJF 370 N Morgan LLC and RF110 370 N Morgan LLC | Location: | Chicago, IL | |
| Original Balance: | $65,000,000 | Year Built / Renovated: | 2024 / NAP | |
| Cut-off Date Balance: | $65,000,000 | Property Management: | Cagan Management Group, Inc. | |
| % by Initial UPB: | 8.0% | Size(2): | 168 Units | |
| Interest Rate: | 5.85000% | Appraised Value / Per Unit: | $87,900,000 / $523,214 | |
| Note Date: | June 1, 2026 | Appraisal Date: | March 31, 2026 | |
| Original Term: | 60 months | Occupancy(2): | 95.2% (as of May 6, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.0% | |
| Original Amortization: | NAP | Underwritten NOI: | $4,687,972 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $4,637,934 | |
| First Payment Date: | July 6, 2026 | |||
| Maturity Date: | June 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI: | $4,274,160 (TTM March 31, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $4,201,026 | |
| Call Protection: | L(25),YM0.5(28),O(7) | 2024 NOI(3): | NAV | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI(3): | NAV | |
| Reserves(1) | Financial Information | |||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $386,905 | ||
| Taxes: | $437,500 | $72,917 | NAP | Maturity Date Loan / Unit: | $386,905 | |
| Insurance: | $0 | Springing | NAP | Cut-off Date LTV: | 73.9% | |
| Replacement Reserves: | $0 | $3,571 | NAP | Maturity Date LTV: | 73.9% | |
| TI / LC Reserves: | $0 | Springing | NAP | UW NOI DY: | 7.2% | |
| UW NCF DSCR: | 1.20x | |||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $65,000,000 | 100.0% | Loan Payoff | $59,704,110 | 91.9 | % | |
| Borrower Sponsor Equity | 3,292,025 | 5.1 | |||||
| Closing Costs | 1,566,365 | 2.4 | |||||
| Upfront Reserves | 437,500 | 0.7 | |||||
| Total Sources | $65,000,000 | 100.0% | Total Uses | $65,000,000 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
| (2) | Size and Occupancy represent the multifamily component of The Leo Property (as defined below). The Leo Property also includes 3,914 SF of ground floor retail space accounting for 3.0% of total NRA and 3.3% of underwritten effective gross income. The commercial space is 100.0% leased by two tenants, including a sauna/spa and fitness center as of the underwritten rent roll dated April 17, 2026. |
| (3) | 2023 and 2024 NOI information are not available because The Leo Property was constructed in 2024. |
The Loan. The largest mortgage loan (“The Leo Mortgage Loan”) is secured by the borrowers’ fee simple interest in a 168-unit, high-rise multifamily property located in Chicago, Illinois (“The Leo Property”). The Leo Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $65,000,000. The Leo Mortgage Loan was originated on June 1, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.85000% per annum on an Actual/360 basis. The Leo Mortgage Loan has an initial term of five years and is interest-only for the full term. The scheduled maturity date of The Leo Mortgage Loan is June 6, 2031.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 25 | ||
Multifamily – High Rise 741 North Wells Street Chicago, IL 60654
|
Collateral Asset Summary – Loan No. 1 The Leo |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$65,000,000 73.9% 1.20x 7.2% |
The Property. The Leo Property is a 168-unit, high-rise multifamily property with ground-floor retail located in the River North neighborhood of Chicago, Illinois. The Leo Property was constructed in 2024 and is comprised of a single, 21-story residential tower situated on an approximately 0.39-acre site. Community amenities at The Leo Property include a rooftop pool, fitness center, business center, co-working spaces, and an outdoor roof deck with grills. The Leo Property also features 53 enclosed parking spaces, resulting in a parking ratio of approximately 0.32 spaces per unit. The ground-floor retail space at The Leo Property comprises 3,914 square feet, representing approximately 3.3% of underwritten effective gross income, and was 100.0% leased as of April 17, 2026 to two tenants, including a sauna/spa and a fitness class provider, with leases extending to 2036.
The residential unit mix at The Leo Property consists of 34 studio units, 101 one-bedroom / one-bathroom units, 17 one-bedroom / one and a half-bathroom units, and 16 two-bedroom / two-bathroom units, with an average unit size of approximately 741 square feet. Of the 168 units, four are designated as affordable units as required pursuant to a local ordinance, which must be leased to households earning not more than 60% of area median income at restricted rents published by the City of Chicago Department of Housing. Unit amenities include full stainless steel appliance packages, granite countertops, in-unit washer/dryers, walk-in closets, garbage disposals, and balconies in select units. As of May 6, 2026, the residential portion of The Leo Property was 95.2% leased.
The following table presents certain information relating to the residential unit mix at The Leo Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit(1) | Average Monthly Market Rent Per Unit(2) |
| Studio | 33 | 19.6% | 97.0% | 471 | $2,317 | $2,350 |
| Studio - Affordable | 1 | 0.6% | 100.0% | 476 | $1,201 | $1,201 |
| 1BR / 1BA - Affordable | 2 | 1.2% | 100.0% | 740 | $1,276 | $1,276 |
| 1BR / 1BA(3) | 99 | 58.9% | 92.9% | 745 | $3,357 | $3,425 |
| 1BR / 1.5BA | 17 | 10.1% | 100.0% | 968 | $4,082 | $4,150 |
| 2BR / 2BA | 15 | 8.9% | 100.0% | 1,052 | $4,962 | $4,925 |
| 2BR / 2BA - Affordable | 1 | 0.6% | 100.0% | 1,052 | $1,531 | $1,531 |
| Total/Wtd. Avg. | 168 | 100.0% | 95.2% | 741 | $3,325 | $3,380 |
| (1) | Based on the underwritten rent roll dated May 6, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. For Affordable units, the Average Monthly Market Rent Per Unit has been assumed to equal the Average Monthly Rent Per Unit. |
| (2) | Source: Appraisal. |
| (3) | 1 BR / 1 BA includes one guest suite unit that is occupied but as to which no rent is attributable. The guest suite unit is included in the total unit and occupancy count but is excluded from the Average Monthly Rent Per Unit. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 26 | ||
Multifamily – High Rise 741 North Wells Street Chicago, IL 60654
|
Collateral Asset Summary – Loan No. 1 The Leo |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$65,000,000 73.9% 1.20x 7.2% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at The Leo Property:
| Cash Flow Analysis(1) | ||||
| 2025 | TTM 3/31/2026 | U/W(2) | U/W Per Unit | |
| Base Rent | $6,586,688 | $6,631,149 | $6,344,748 | $37,766 |
| Potential Income from Vacant Units | 0 | 0 | 315,900 | $1,880 |
| Gross Potential Income | $6,586,688 | $6,631,149 | $6,660,648 | $39,647 |
| Other Apartment Income(3) | 569,928 | 576,600 | 663,504 | $3,949 |
| Net Rental Income | $7,156,616 | $7,207,749 | $7,324,152 | $43,596 |
| (Vacancy / Credit Loss) | (397,506) | (373,102) | (333,032) | ($1,982) |
| Effective Gross Income - Apartments | $6,759,109 | $6,834,647 | $6,991,120 | $41,614 |
| Commercial Rental Income | $0 | $3,165 | $191,612 | $1,141 |
| Other Commercial Income(4) | 0 | 0 | 60,355 | $359 |
| (Vacancy / Credit Loss) | 0 | 0 | (12,598) | ($75) |
| Effective Gross Income - Commercial | $0 | $3,165 | $239,368 | $1,425 |
| Total Effective Gross Income | $6,759,109 | $6,837,812 | $7,230,488 | $43,039 |
| Real Estate Taxes | $782,320 | $782,320 | $875,000 | $5,208 |
| Insurance | 86,034 | 87,494 | 82,434 | $491 |
| Management Fee | 133,865 | 135,664 | 216,915 | $1,291 |
| Utilities | 225,706 | 211,877 | 216,954 | $1,291 |
| Other Expenses(5) | 1,330,158 | 1,346,297 | 1,151,213 | $6,852 |
| Total Expenses | $2,558,083 | $2,563,653 | $2,542,516 | $15,134 |
| Net Operating Income | $4,201,026 | $4,274,160 | $4,687,972 | $27,905 |
| Replacement Reserves | 0 | 0 | 42,857 | $255 |
| TI/LC | 0 | 0 | 7,181 | $43 |
| Net Cash Flow | $4,201,026 | $4,274,160 | $4,637,934 | $27,607 |
| Occupancy | 94.0% | 94.4% | 95.0%(6) | |
| NCF DSCR | 1.09x | 1.11x | 1.20x | |
| NOI Debt Yield | 6.5% | 6.6% | 7.2% | |
| (1) | 2023 and 2024 financial and occupancy information are not available because The Leo Property was constructed in 2024. |
| (2) | Based on the underwritten rent rolls dated May 6, 2026 for the multifamily component and April 17, 2026 for the commercial component. |
| (3) | Other Apartment Income includes parking, forfeited deposits, vending machines, laundry income, late charges, cable television, and other miscellaneous sources, including ratio utility building system (“RUBS”) income. |
| (4) | Other Commercial Income is underwritten per each tenant’s reimbursement structure, which is made up of the pro-rata share of common area maintenance and taxes. |
| (5) | Other Expenses includes payroll and benefits, repairs and maintenance, advertising and marketing, and general and administrative. |
| (6) | Represents economic occupancy. |
Appraisal. According to the appraisal, The Leo Property had an “as-is” appraised value of $87,900,000 as of March 31, 2026.
| The Leo Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| The Leo | $87,900,000 | 5.25% |
| (1) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 27 | ||
Multifamily – High Rise 741 North Wells Street Chicago, IL 60654
|
Collateral Asset Summary – Loan No. 1 The Leo |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$65,000,000 73.9% 1.20x 7.2% |
Environmental Matters. According to the Phase I environmental report dated May 4, 2026, there is a controlled recognized environmental condition at The Leo Property relating to a release from four gasoline underground storage tanks. See “Description of the Mortgage Pool—Environmental Considerations” in the Preliminary Prospectus.
The Market. The Leo Property is located at 741 North Wells Street in the River North neighborhood of Chicago, Illinois which is part of the Chicago metropolitan statistical area (the “Chicago MSA”). The River North neighborhood is located immediately north of the Chicago central business district and is one of the city’s primary residential and retail corridors, providing access to a variety of restaurants, entertainment venues, and cultural attractions, as well as proximity to major employment centers. Major employers in the Chicago MSA include Amazon, Walmart, Advocate Health, and the federal government. Primary access to The Leo Property is provided by Interstate 90 as well as multiple public transportation options, including Chicago Transit Authority rail and bus lines.
According to a third-party market research report, The Leo Property is located within the Downtown Chicago multifamily submarket of the Chicago multifamily market. As of May 4, 2026, the Downtown Chicago multifamily submarket had inventory of 64,360 units, a vacancy rate of 5.4%, and average asking rent of $3,134 per month.
The following table presents certain information relating to certain multifamily properties that are comparable to The Leo Property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Location | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit(2)(3) |
|
The Leo(2) Chicago, IL |
- | 2024 / NAP | 168 | 95.2% | Studio | 471 SF | $2,317 |
| Studio - Affordable | 476 SF | $1,201 | |||||
| 1BR / 1BA - Affordable | 740 SF | $1,276 | |||||
| 1BR / 1BA | 745 SF | $3,357 | |||||
| 1BR / 1.5BA | 968 SF | $4,082 | |||||
| 2BR / 2BA | 1,052 SF | $4,962 | |||||
| 2BR / 2BA - Affordable | 1,052 SF | $1,531 | |||||
|
Marlowe Chicago, IL |
0.1 mi | 2018 / NAP | 176 | 95.5% | Studio / 1 BA | 470 SF | $2,186 |
| 1 BR / 1 BA | 670 SF | $2,949 | |||||
| 2 BR / 2 BA | 1,183 SF | $4,432 | |||||
|
Exhibit on Superior Chicago, IL |
0.1 mi | 2017 / NAP | 298 | 98.0% | Studio / 1 BA | 492 SF | $2,317 |
| 1 BR / 1 BA | 668 SF | $2,463 | |||||
| 2 BR / 1-2 BA | 775-951 SF | $3,139-$3,598 | |||||
| 3 BR / 3 BA | 1,492 SF | $5,382 | |||||
|
Aurelien Chicago, IL |
0.2 mi | 2017 / NAP | 368 | 98.1% | Studio / 1 BA | 654 SF | $2,797 |
| 1 BR / 1 BA | 768 SF | $3,464 | |||||
| 2 BR / 2 BA | 1,204 SF | $5,103 | |||||
| 3 BR / 2 BA | 2,890 SF | $11,895 | |||||
|
The Gallery on Wells Chicago, IL |
1.0 mi | 2017 / NAP | 442 | 96.0% | 1 BR | 602 SF | $2,263 |
| 2 BR | 1,171 SF | $4,697 | |||||
| 2 BR | 1,573 SF | $8,292 | |||||
|
920 N Wells St Chicago, IL |
1.0 mi | 2024 / NAP | 240 | 95.4% | Studio / 1 BA | 526 SF | $2,409 |
| 1 BR / 1 BA | 785 SF | $3,511 | |||||
| 2 BR / 2 BA | 1,114 SF | $4,961 | |||||
| 3 BR / 3-3.5 BA | 1,782-2,213 SF | $11,710-$12,114 | |||||
|
Hugo River North Chicago, IL |
0.3 mi | 2023 / NAP | 227 | 95.2% | Studio / 1 BA | 480 SF | $2,122 |
| 1 BR / 1 BA | 652 SF | $2,792 | |||||
| 2 BR / 2 BA | 976 SF | $3,956 | |||||
| 3 BR / 2-2.5 BA | 1,301-1,580 SF | $4,969-$5,500 | |||||
| 4 BR / 3.5 BA | 1,998 SF | $7,110 | |||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated May 6, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
| (3) | Average Monthly Rent Per Unit excludes one guest suite unit that is occupied but as to which no rent is attributable. The guest suite unit is included in the total unit and occupancy count but is excluded from the Average Monthly Rent Per Unit. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 28 | ||
Multifamily – High Rise 741 North Wells Street Chicago, IL 60654
|
Collateral Asset Summary – Loan No. 1 The Leo |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$65,000,000 73.9% 1.20x 7.2% |
The Borrowers and the Borrower Sponsor. The borrowers are Chicago 741 LLC, RJF 370 N Morgan LLC and RF110 370 N Morgan LLC, as tenants in common, each a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of The Leo Mortgage Loan.
The borrower sponsor is MS Chicago 741 LLC, the manager of each of the borrowers. The non-recourse carve-out guarantors are Hymie Mishan and Saul Sutton, co-founders of Vista Property. Vista Property is a family-owned investment firm with a portfolio of urban retail, office, and multifamily properties located in Chicago, New York, Florida, North Carolina, Virginia, New Jersey, Pennsylvania, Washington, D.C., Massachusetts, and London. Vista Property’s current multifamily portfolio in Chicago includes 413 units between two properties with 494 additional units under development.
Property Management. The Leo Property is managed by Cagan Management Group, Inc., a third party property management company.
Initial and Ongoing Reserves. At origination of The Leo Mortgage Loan, the borrowers deposited approximately $437,500 into a reserve account for real estate taxes.
Tax Reserve – The borrowers are required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $72,917).
Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrowers covering The Leo Property does not constitute an approved blanket or umbrella policy pursuant to The Leo Mortgage Loan documents, the borrowers are required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies. As of the origination date, The Leo Property was covered by an approved blanket policy.
Replacement Reserve – The borrowers are required to deposit into a replacement reserve, on a monthly basis, approximately $3,571.
Leasing Reserve – During a Trigger Period (as defined below), the borrowers are required to deposit into a leasing reserve, on a monthly basis, approximately $326 for future tenant improvements and leasing commissions.
Lockbox / Cash Management. The Leo Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period, the borrowers are required to establish a lender-controlled lockbox account, and are thereafter required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrowers or the property manager into such lockbox. Within five days after the first occurrence of a Trigger Period, the borrowers are required to deliver a notice to all non-residential tenants under non-residential leases at The Leo Property directing them to remit rent and all other sums due under the applicable lease directly to the lender-controlled lockbox account. All funds deposited into the lockbox account are required to be transferred each week to or at the direction of the borrowers unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with The Leo Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with The Leo Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for The Leo Mortgage Loan. Upon the expiration of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrowers. Upon an event of default under The Leo Mortgage Loan documents, the lender may apply funds to The Leo Mortgage Loan in such priority as it may determine.
“Trigger Period” means a period (A) commencing upon the earlier of (i) the occurrence and continuance of an event of default under The Leo Mortgage Loan documents, and (ii) the debt service coverage ratio being less than 1.10x (a “DSCR Trigger Period”) (provided, however, that no Trigger Period is deemed to exist pursuant to this clause (ii) during any period that the Collateral Cure Conditions (as defined below) are satisfied); and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under The Leo Mortgage Loan documents, and (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.15x.
“Collateral Cure Conditions” are deemed to exist if and for so long as the borrowers deposit cash into an account with the lender or deliver to the lender a letter of credit which, in either case, will serve as additional collateral for The Leo Mortgage Loan, in an amount equal to the Collateral Deposit Amount (as defined below) and, thereafter, for so long as the borrowers elect to satisfy the Collateral Cure Conditions in order to avoid a DSCR Trigger Period on a quarterly basis after the date the borrowers made said deposit (or delivered said letter of credit), the borrowers are required to deposit additional cash collateral in the amount of the Collateral Deposit Amount or increase the amount of the letter of credit by an amount equal to the Collateral Deposit Amount, as applicable. The collateral referenced in this definition will be returned to the borrowers, provided that no event of default is ongoing, at the time the debt service coverage ratio (without taking into account the cash deposit or letter of credit) is equal to or greater than 1.15x for one calendar quarter.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 29 | ||
Multifamily – High Rise 741 North Wells Street Chicago, IL 60654
|
Collateral Asset Summary – Loan No. 1 The Leo |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$65,000,000 73.9% 1.20x 7.2% |
“Collateral Deposit Amount” means an amount which, as of each date of calculation, if applied to the lender’s underwritable cash flow (which, for the purposes of this definition, is calculated using (i) in-place gross rents, annualized and (ii) a vacancy allowance equal to the greater of actual vacancy and 4%), would result in a debt service coverage ratio of 1.15x.
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 30 | ||
Multifamily – Garden 12630 Bloomfield Avenue Norwalk, CA 90650
|
Collateral Asset Summary – Loan No. 2 Solterra at Civic Center |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$54,000,000 70.3% 1.23x 7.4% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 31 | ||
Multifamily – Garden 12630 Bloomfield Avenue Norwalk, CA 90650
|
Collateral Asset Summary – Loan No. 2 Solterra at Civic Center |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$54,000,000 70.3% 1.23x 7.4% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 32 | ||
Multifamily – Garden 12630 Bloomfield Avenue Norwalk, CA 90650
|
Collateral Asset Summary – Loan No. 2 Solterra at Civic Center |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$54,000,000 70.3% 1.23x 7.4% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | The LK 2024 Trust, Michael H. Scott Revocable Trust, Michael H. Scott and Lee M. Kort | Collateral: | Fee | |
| Borrower(s): | Solterra at Civic Center, LP | Location: | Norwalk, CA | |
| Original Balance: | $54,000,000 | Year Built / Renovated: | 1987 / 2026 | |
| Cut-off Date Balance: | $54,000,000 | Property Management: | Sares Regis Management Company, L.P. | |
| % by Initial UPB: | 6.6% | Size: | 192 Units | |
| Interest Rate: | 5.84000% | Appraised Value / Per Unit: | $76,760,000 / $399,792 | |
| Note Date: | July 1, 2026 | Appraisal Date: | June 19, 2026 | |
| Original Term: | 60 months | Occupancy: | 96.4% (as of June 1, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.0% | |
| Original Amortization: | NAP | Underwritten NOI: | $3,990,558 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $3,934,172 | |
| First Payment Date: | August 6, 2026 | |||
| Maturity Date: | July 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI: | $3,725,772 (TTM May 31, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $3,831,659 | |
| Call Protection: | L(24),YM1(29),O(7) | 2024 NOI(2): | NAV | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI(2): | NAV | |
| Reserves(1) | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $281,250 | |||
| Taxes: | $287,240 | $95,747 | NAP | Maturity Date Loan / Unit: | $281,250 | ||
| Insurance: | $112,687 | $11,269 | NAP | Cut-off Date LTV: | 70.3% | ||
| Replacement Reserves: | $0 | $4,699 | NAP | Maturity Date LTV: | 70.3% | ||
| Deferred Maintenance: | $226,985 | $0 | NAP | UW NOI DY: | 7.4% | ||
| UW NCF DSCR: | 1.23x | ||||||
| Sources and Uses | ||||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | |||
| Mortgage Loan | $54,000,000 | 95.2 | % | Loan Payoff | $54,274,007 | 95.7 | % | |
| Borrower Sponsor Equity | 2,722,017 | 4.8 | Closing Costs | 1,821,098 | 3.2 | |||
| Upfront Reserves | 626,911 | 1.1 | ||||||
| Total Sources | $56,722,017 | 100.0 | % | Total Uses | $56,722,017 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
| (2) | Historical financial information prior to 2025 is not available because the Solterra at Civic Center Property
(as defined below) was renovated from 2022 to 2026. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 33 | ||
Multifamily – Garden 12630 Bloomfield Avenue Norwalk, CA 90650
|
Collateral Asset Summary – Loan No. 2 Solterra at Civic Center |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$54,000,000 70.3% 1.23x 7.4% |
The Loan. The second largest mortgage loan (the “Solterra at Civic Center Mortgage Loan”) is secured by the borrower’s fee simple interest in a 192-unit, garden style multifamily property located in Norwalk, California (the “Solterra at Civic Center Property”). The Solterra at Civic Center Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $54,000,000. The Solterra at Civic Center Mortgage Loan was originated on July 1, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.84000% per annum on an Actual/360 basis. The Solterra at Civic Center Mortgage Loan has an initial term of five-years and is interest-only for the full term. The scheduled maturity date of the Solterra at Civic Center Mortgage Loan is July 6, 2031.
The Property. The Solterra at Civic Center Property is a 192-unit, garden-style multifamily property located in Norwalk, California, approximately 16.2 miles southeast of Los Angeles. The Solterra at Civic Center Property was originally constructed in 1987, most recently renovated from 2022 to 2026, and consists of 12, two-story residential buildings and two common area buildings situated on an approximately 8.47-acre site. Community amenities at the Solterra at Civic Center Property include a gated entry system, fitness center, clubhouse, two swimming pools and spas, a tennis and basketball court, a playground, and outdoor grilling areas. The Solterra at Civic Center Property also features 323 surface and garage parking spaces resulting in a parking ratio of approximately 1.68 spaces per unit.
The unit mix at the Solterra at Civic Center Property consists of 96 one-bedroom / one-bathroom units and 96 two-bedroom / two-bathroom units, with an average unit size of approximately 904 square feet. Unit amenities include in-unit washer/dryers, stainless steel appliances, garbage disposals, central air and heat, gas stoves, quartz countertops, and private patios or balconies. As of June 1, 2026, the Solterra at Civic Center Property was 96.4% leased. Approximately 56 of the 192 units at the Solterra at Civic Center Property are leased on a month-to-month basis.
The Solterra at Civic Center Mortgage loan is subject to the California Tenant Protection Act, which limits annual increases for existing tenants to the lower of (i) 5% plus the local consumer price index increase and (ii) 10%, and requires a landlord to have “just cause” to terminate a tenancy.
The following table presents certain information relating to the unit mix at the Solterra at Civic Center Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit(1) | Average Monthly Market Rent Per Unit(2) |
| 1 BR / 1 BA - Renovated | 32 | 16.7% | 96.9% | 751 | $2,582 | $2,500 |
| 1 BR / 1BA | 64 | 33.3% | 96.9% | 751 | $2,420 | $2,500 |
| 2 BR / 2 BA - Renovated(3) | 31 | 16.1% | 93.5% | 1,058 | $3,197 | $3,102 |
| 2 BR / 2 BA | 65 | 33.9% | 96.9% | 1,056 | $2,989 | $3,087 |
| Total/Wtd. Avg. | 192 | 100.0% | 96.4% | 904 | $2,763 | $2,796 |
| (1) | Based on the underwritten rent roll dated June 1, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
| (3) | 2 BR / 2 BA - Renovated includes two employee occupied units for which no underwritten rent is attributable. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 34 | ||
Multifamily – Garden 12630 Bloomfield Avenue Norwalk, CA 90650
|
Collateral Asset Summary – Loan No. 2 Solterra at Civic Center |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$54,000,000 70.3% 1.23x 7.4% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Solterra at Civic Center Property:
| Cash Flow Analysis(1) | ||||
| 2025 | TTM 5/31/2026 | UW(2) | UW Per Unit | |
| Base Rent | $6,332,086 | $6,379,441 | $6,133,644 | $31,946 |
| Potential Income from Vacant Units | 0 | 0 | 237,600 | $1,238 |
| Gross Potential Income | $6,332,086 | $6,379,441 | $6,371,244 | $33,184 |
| Other Income(3) | 494,652 | 532,449 | 589,020 | $3,068 |
| Net Rental Income | $6,826,738 | $6,911,890 | $6,960,264 | $36,251 |
| (Vacancy / Credit Loss) | (482,736) | (542,391) | (318,562) | ($1,659) |
| Effective Gross Income | $6,344,002 | $6,369,500 | $6,641,702 | $34,592 |
| Real Estate Taxes | $1,081,566 | $1,094,246 | $1,094,246 | $5,699 |
| Insurance | 132,041 | 129,535 | 128,785 | $671 |
| Management Fee | 190,320 | 191,085 | 199,251 | $1,038 |
| Utilities | 376,764 | 362,678 | 362,678 | $1,889 |
| Payroll & Benefits | 399,969 | 372,602 | 372,602 | $1,941 |
| Repairs & Maintenance | 206,037 | 334,194 | 334,194 | $1,741 |
| Other Expenses(4) | 125,647 | 159,388 | 159,388 | $830 |
| Total Expenses | $2,512,343 | $2,643,728 | $2,651,144 | $13,808 |
| Net Operating Income | $3,831,659 | $3,725,772 | $3,990,558 | $20,784 |
| Replacement Reserves | 0 | 0 | 56,386 | $294 |
| Net Cash Flow | $3,831,659 | $3,725,772 | $3,934,172 | $20,490 |
| Occupancy (%) | 93.9% | 93.9% | 95.0%(5) | |
| NCF DSCR | 1.20x | 1.17x | 1.23x | |
| NOI Debt Yield | 7.1% | 6.9% | 7.4% | |
| (1) | Historical financial information prior to 2025 is not available because the Solterra at Civic Center Property was most recently renovated from 2022 to 2026. |
| (2) | Based on the underwritten rent roll dated June 1, 2026. |
| (3) | Other Income includes parking income, utility reimbursements, and other sources of miscellaneous income. |
| (4) | Other Expenses includes advertising and marketing and general and administrative expenses. |
| (5) | Represents economic occupancy. |
Appraisal. According to the appraisal, the Solterra at Civic Center Property had an “as-is” appraised value of $76,760,000 as of June 19, 2026.
| Solterra at Civic Center Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| Solterra at Civic Center | $76,760,000 | 5.25% |
| (1) | Source: Appraisal. |
Environmental Matters. According to the Phase I environmental report dated March 20, 2026, there were no recognized environmental conditions at the Solterra at Civic Center Property.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 35 | ||
Multifamily – Garden 12630 Bloomfield Avenue Norwalk, CA 90650
|
Collateral Asset Summary – Loan No. 2 Solterra at Civic Center |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$54,000,000 70.3% 1.23x 7.4% |
The Market. The Solterra at Civic Center Property is located at 12630 Bloomfield Avenue in Norwalk, California and is part of the Los Angeles–Long Beach–Anaheim metropolitan statistical area (the “Los Angeles MSA”). According to the appraisal, the Los Angeles MSA had a population of approximately 12.9 million as of 2024. According to the appraisal, the city of Norwalk is a suburban community of the Los Angeles MSA and is influenced by its location in the middle of an expanding transportation network, home to educational institutions, recreational areas, eateries, hotels and retail stores. According to the appraisal, the top economic sectors in the area include education, public administration, healthcare and retail. Primary access to the area is provided by Interstate 5, located approximately two miles west of the Solterra at Civic Center Property, State Route 91 and Interstate 105.
According to a third-party market research report, the Solterra at Civic Center Property is located within the Southeast Los Angeles multifamily submarket of the Los Angeles multifamily market. As of May 22, 2026, the Southeast Los Angeles multifamily submarket had inventory of approximately 26,945 units, a vacancy rate of approximately 3.6%, and average asking rent of approximately $2,081 per month.
According to the appraisal, the estimated 2024 population within a one-, three-, and five-mile radius of the Solterra at Civic Center Property was approximately 19,193, 199,318, and 592,429, respectively, and the estimated average household income within the same radii was approximately $108,613, $123,456, and $125,135, respectively.
The following table presents certain information relating to multifamily properties that are comparable to the Solterra at Civic Center Property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit |
|
Solterra at Civic Center 12630 Bloomfield Avenue Norwalk, CA 90650 |
- | 1987 / 2026 | 192(2) | 96.4%(2) | 1 BR / 1 BA - Renovated | 751 SF(2) | $2,582(2) |
| 1 BR / 1BA | 751 SF(2) | $2,420(2) | |||||
| 2 BR / 2 BA - Renovated(3) | 1,058 SF(2) | $3,197(2) | |||||
| 2 BR / 2 BA | 1,056 SF(2) | $2,989(2) | |||||
|
Imperial Palms Apartments 12016 Imperial Highway Norwalk, CA 90650 |
0.8 mi | 1961 / NAP | 64 | 98.4% | Studio | 488 SF | $1,777 |
| 1BR / 1BA | 529 SF | $1,869 | |||||
| 2BR / 1BA | 770 SF | $1,995 | |||||
|
Capistrano Gardens 13811 Shoemaker Avenue Norwalk, CA 90650 |
0.8 mi | 1968 / NAP | 120 | 95.0% | 1BR / 1BA | 700 SF | $2,133 |
| 2BR / 1BA | 904 SF | $2,629 | |||||
| 3BR / 2BA | 1,100 SF | $3,179 | |||||
|
Shoemaker Court Apartments 14121 Shoemaker Avenue Norwalk, CA 90650 |
1.0 mi | 1962 / NAP | 94 | 97.9% | 1BR / 1BA | 560 SF | $1,930 |
| 2BR / 1BA | 725 SF | $2,495 | |||||
|
Norwalk Metropointe(4) 11615 Firestone Boulevard Norwalk, CA 90650 |
1.3 mi | 1989 / NAP | 249 | 93.6% | 1BR / 1BA | 688 SF | $2,074 |
| 2BR / 2BA | 1,076 SF | $2,859 | |||||
| 3BR / 2BA | 1,100 SF | $3,633 | |||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated June 1, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
| (3) | 2 BR / 2 BA - Renovated includes two employee occupied units for which no underwritten rent is attributable. |
| (4) | Borrower sponsor owned. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 36 | ||
Multifamily – Garden 12630 Bloomfield Avenue Norwalk, CA 90650
|
Collateral Asset Summary – Loan No. 2 Solterra at Civic Center |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$54,000,000 70.3% 1.23x 7.4% |
The Borrower and the Borrower Sponsors. The borrower is Solterra at Civic Center, LP, a California limited partnership and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Solterra at Civic Center Mortgage Loan.
The borrower sponsors and non-recourse carveout guarantors are The LK 2024 Trust, Michael H. Scott Revocable Trust, Michael H. Scott and Lee M. Kort. Lee M. Kort and Michael H. Scott are co-founders of Kort & Scott Financial Group (“K&S”). K&S is a Southern California-based real estate investment and operating firm with over three decades of experience acquiring and managing residential communities throughout the Western United States. Founded in 1989, K&S has built a vertically integrated platform spanning both manufactured housing communities and conventional multifamily, with a current portfolio of over 9,000 units.
Property Management. The Solterra at Civic Center Property is managed by Sares Regis Management Company, L.P., a third party property management company.
Initial and Ongoing Reserves. At origination of the Solterra at Civic Center Mortgage Loan, the borrower deposited (i) approximately $287,240 into a reserve account for real estate taxes, (ii) approximately $112,687 into a reserve account for insurance premiums and (iii) $226,985 into a deferred maintenance reserve.
Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $95,747).
Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrower covering the Solterra at Civic Center Property does not constitute an approved blanket or umbrella policy pursuant to the Solterra at Civic Center Mortgage Loan documents, the borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies (initially estimated to be approximately $11,269).
Replacement Reserve – The borrower is required to deposit into a replacement reserve, on a monthly basis, $4,699.
Lockbox / Cash Management. The Solterra at Civic Center Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period (as defined below), the borrower is required to establish a lender-controlled lockbox account, and is thereafter required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrower or the property manager into such lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with the Solterra at Civic Center Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Solterra at Civic Center Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the Solterra at Civic Center Mortgage Loan. Upon the cure of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower. Upon an event of default under the Solterra at Civic Center Mortgage Loan documents, the lender may apply funds to the Solterra at Civic Center Mortgage Loan in such priority as it may determine.
“Trigger Period” means a period (A) commencing upon the earlier of (i) the occurrence and continuance of an event of default under the Solterra at Civic Center Mortgage Loan documents, and (ii) the debt service coverage ratio being less than 1.10x (a “DSCR Trigger Period”) (provided, however, that no Trigger Period is deemed to exist pursuant to this clause (ii) during any period that the Collateral Cure Conditions (as defined below) are satisfied); and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under the Solterra at Civic Center Mortgage Loan documents, and (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.15x for two consecutive calendar quarters.
“Collateral Cure Conditions” are deemed to exist if and for so long as the borrower deposits cash into an account with the lender which will serve as additional collateral for the Solterra at Civic Center Mortgage Loan, in an amount equal to the Collateral Deposit Amount (as defined below) and, thereafter, for so long as the borrower elects to satisfy the Collateral Cure Conditions in order to avoid a DSCR Trigger Period, on each one year anniversary of the date the borrower made said deposit, the borrower is required to deposit additional cash collateral in the amount of the Collateral Deposit Amount. The collateral referenced in this definition will be returned to the borrower, provided that no event of default is ongoing, at the time the debt service coverage ratio (without taking into account the cash deposit) is equal to or greater than 1.15x for two consecutive calendar quarters.
“Collateral Deposit Amount” means the amount of funds which, if the outstanding principal balance were reduced thereby, would cause the debt service coverage ratio to be equal to 1.15x.
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 37 | ||
Multifamily – Garden 42101 Fountain Park Drive North Novi, MI 48375 |
Collateral Asset Summary – Loan No. 3 Edge at Novi |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$50,000,000 77.6% 1.22x 7.4% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 38 | ||
Multifamily – Garden 42101 Fountain Park Drive North Novi, MI 48375 |
Collateral Asset Summary – Loan No. 3 Edge at Novi |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$50,000,000 77.6% 1.22x 7.4% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 39 | ||
Multifamily – Garden 42101 Fountain Park Drive North Novi, MI 48375 |
Collateral Asset Summary – Loan No. 3 Edge at Novi |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$50,000,000 77.6% 1.22x 7.4% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | Ira Mondry and Robert Stone | Collateral: | Fee | |
| Borrower(s): | Edge at Novi Acquisition LLC | Location: | Novi, MI | |
| Original Balance: | $50,000,000 | Year Built / Renovated: | 1988 / 2026 | |
| Cut-off Date Balance: | $50,000,000 | Property Management: | LR Management Services Corporation | |
| % by Initial UPB: | 6.1% | Size: | 264 Units | |
| Interest Rate: | 5.86000% | Appraised Value / Per Unit: | $64,400,000 / $243,939 | |
| Note Date: | May 5, 2026 | Appraisal Date: | March 16, 2026 | |
| Original Term: | 60 months | Occupancy: | 96.2% (as of March 12, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.0% | |
| Original Amortization: | NAP | Underwritten NOI: | $3,677,486 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $3,611,486 | |
| First Payment Date: | June 6, 2026 | |||
| Maturity Date: | May 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI: | $3,434,208 (TTM March 31, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $3,403,283 | |
| Call Protection: | L(26),D(27),O(7) | 2024 NOI: | $3,342,284 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | NAV | |
| Reserves(1) | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $189,394 | |||
| Taxes: | $224,683 | $44,937 | NAP | Maturity Date Loan / Unit: | $189,394 | ||
| Insurance: | $0 | Springing | NAP | Cut-off Date LTV: | 77.6% | ||
| Replacement Reserves: | $0 | $5,500 | NAP | Maturity Date LTV: | 77.6% | ||
| UW NOI DY: | 7.4% | ||||||
| UW NCF DSCR: | 1.22x | ||||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $50,000,000 | 100.0% | Loan Payoff | $47,169,816 | 94.3 | % | |
| Closing Costs | 1,547,077 | 3.1 | |||||
| Borrower Sponsor Equity | 1,058,424 | 2.1 | |||||
| Upfront Reserves | 224,683 | 0.4 | |||||
| Total Sources | $50,000,000 | 100.0% | Total Uses | $50,000,000 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
The Loan. The third largest mortgage loan (the “Edge at Novi Mortgage Loan”) is secured by the borrower’s fee simple interest in a 264-unit, garden style multifamily property located in Novi, Michigan (the “Edge at Novi Property”). The Edge at Novi Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $50,000,000. The Edge at Novi Mortgage Loan was originated on May 5, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.86000% per annum on an Actual/360 basis. The Edge at Novi Mortgage Loan has an initial term of five-years and is interest-only for the full term. The scheduled maturity date of the Edge at Novi Mortgage Loan is May 6, 2031.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 40 | ||
Multifamily – Garden 42101 Fountain Park Drive North Novi, MI 48375 |
Collateral Asset Summary – Loan No. 3 Edge at Novi |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$50,000,000 77.6% 1.22x 7.4% |
The Property. The Edge at Novi Property is a 264-unit, garden-style multifamily property located in Novi, Michigan. The Edge at Novi Property was originally constructed in 1988, most recently renovated in 2026, and is comprised of 18 two-story residential buildings and a clubhouse/leasing office situated on an approximately 25.9-acre site. Recent renovations totaled approximately $3,909,752 and included unit renovations, equipment updates, common area furnishings, and exterior improvements. Community amenities at the Edge at Novi Property include a swimming pool with sundeck, fitness center, business center, clubhouse, and picnic areas. The Edge at Novi Property also features 576 surface parking spaces, resulting in a parking ratio of approximately 2.18 spaces per unit.
The unit mix at the Edge at Novi Property consists of 120 one-bedroom units, 80 two-bedroom/one-bathroom units, and 64 two-bedroom/two-bathroom units, with an average unit size of approximately 952 square feet. The Edge at Novi Property includes 3 units leased to tenants which use Section 8 rental assistance vouchers, and 7 units leased to Medical Alternatives, an organization that provides services for adults recovering from traumatic brain injuries in residential and home and community settings. Unit amenities include stainless steel appliances, quartz countertops, walk-in closets, washer/dryer hookups in select units, plank flooring, and private patios or balconies. As of March 12, 2026, the Edge at Novi Property was 96.2% leased with an average monthly rent of approximately $1,614 per unit.
The following table presents certain information relating to the unit mix at the Edge at Novi Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| 1BD/1BA | 34 | 12.9% | 94.1% | 845 | $1,427 | $1,450 |
| 1BD/1BA - Renovated | 86 | 32.6% | 97.7% | 845 | $1,515 | $1,525 |
| 2BD/1BA | 20 | 7.6% | 95.0% | 973 | $1,567 | $1,650 |
| 2BD/1BA - Renovated | 60 | 22.7% | 96.7% | 976 | $1,673 | $1,725 |
| 2BD/2BA | 14 | 5.3% | 92.9% | 1,132 | $1,744 | $1,775 |
| 2BD/2BA - Renovated | 50 | 18.9% | 96.0% | 1,123 | $1,825 | $1,850 |
| Total/Wtd. Avg. | 264 | 100.0% | 96.2% | 952 | $1,614 | $1,645 |
| (1) | Based on the underwritten rent roll dated March 12, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 41 | ||
Multifamily – Garden 42101 Fountain Park Drive North Novi, MI 48375 |
Collateral Asset Summary – Loan No. 3 Edge at Novi |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$50,000,000 77.6% 1.22x 7.4% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Edge at Novi Property:
| Cash Flow Analysis | |||||
| 2024 | 2025 | TTM 3/31/2026 | U/W(1) | U/W Per Unit | |
| Base Rent | $4,971,793 | $5,056,181 | $5,078,685 | $4,919,220 | $18,633 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 198,300 | $751 |
| Gross Potential Income | $4,971,793 | $5,056,181 | $5,078,685 | $5,117,520 | $19,385 |
| Other Income(2) | 352,314 | 376,918 | 382,231 | 451,580 | $1,711 |
| Net Rental Income | $5,324,107 | $5,433,099 | $5,460,916 | $5,569,100 | $21,095 |
| (Vacancy / Credit Loss) | (391,680) | (396,729) | (376,989) | (255,876) | ($969) |
| Total Effective Gross Income | $4,932,427 | $5,036,370 | $5,083,927 | $5,313,224 | $20,126 |
| Real Estate Taxes | $496,419 | $513,561 | $517,354 | $513,561 | $1,945 |
| Insurance | 126,000 | 118,219 | 114,608 | 95,313 | $361 |
| Management Fee | 147,973 | 151,091 | 154,992 | 159,397 | $604 |
| Utilities | 172,985 | 181,436 | 183,612 | 183,612 | $695 |
| Other Expenses(3) | 646,766 | 668,781 | 679,153 | 683,855 | $2,590 |
| Total Expenses | $1,590,143 | $1,633,088 | $1,649,719 | $1,635,738 | $6,196 |
| Net Operating Income | $3,342,284 | $3,403,283 | $3,434,208 | $3,677,486 | $13,930 |
| Replacement Reserves | 0 | 0 | 0 | 66,000 | $250 |
| Net Cash Flow | $3,342,284 | $3,403,283 | $3,434,208 | $3,611,486 | $13,680 |
| Occupancy | 94.0% | 94.4% | 95.0% | 95.0%(4) | |
| NCF DSCR | 1.13x | 1.15x | 1.16x | 1.22x | |
| NOI Debt Yield | 6.7% | 6.8% | 6.9% | 7.4% | |
| (1) | Based on the underwritten rent roll dated March 12, 2026. |
| (2) | Other Income includes forfeited deposits, vending machines, laundry income, late charges, cable television, parking income and RUBS income. |
| (3) | Other Expenses includes payroll and benefits, repairs and maintenance, advertising and marketing, and general and administrative expenses. |
| (4) | Represents economic occupancy. |
Appraisal. According to the appraisal, the Edge at Novi Property had an “as-is” appraised value of $64,400,000 as of March 16, 2026.
| Edge at Novi Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| Edge at Novi | $64,400,000 | 5.50% |
| (1) | Source: Appraisal. |
Environmental Matters. According to the Phase I environmental report dated March 20, 2026, there were no recognized environmental conditions at the Edge at Novi Property.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 42 | ||
Multifamily – Garden 42101 Fountain Park Drive North Novi, MI 48375 |
Collateral Asset Summary – Loan No. 3 Edge at Novi |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$50,000,000 77.6% 1.22x 7.4% |
The Market. The Edge at Novi Property is located at 42101 Fountain Park Drive North in Novi, Michigan and is part of the Detroit-Warren-Dearborn, Michigan metropolitan statistical area (the “Detroit MSA”). According to the appraisal, the Detroit MSA has an estimated population of approximately 4.4 million as of 2025. Major employers in the Detroit MSA include General Motors, Ford Motor Company, Stellantis, Rocket Companies, and Henry Ford Health System. Primary access to the Edge at Novi Property is provided by Interstate 96, which is located approximately one mile from the Edge at Novi Property, as well as nearby thoroughfares including Novi Road and Grand River Avenue. Demand generators in the Detroit MSA include the automotive manufacturing sector, healthcare systems, technology and engineering industries, and universities.
According to a third-party market research report, the Edge at Novi Property is located within the Farmington Hills/Novi multifamily submarket of the Detroit multifamily market. As of June 26, 2026, the Farmington Hills/Novi multifamily submarket had inventory of 17,702 units, a vacancy rate of 5.8%, average asking rent of $1,589 per month, and positive absorption of 37 units.
According to the appraisal, the estimated 2025 population within a one-, three-, and five- mile radius of the Edge at Novi Property was 6,607, 66,567, and 177,435, respectively, and the estimated 2025 average household income within the same radii was $136,269, $150,012, and $142,076, respectively.
The following table presents certain information relating to multifamily properties that are comparable to the Edge at Novi Property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units |
Occupancy |
Unit Type | Average Unit Size | Average Monthly Rent Per Unit |
|
Edge at Novi 42101 Fountain Park Drive North Novi, MI 48375 |
- | 1988 / 2026 | 264(2) | 96.2%(2) | 1BD / 1BA | 845 SF(2) | $1,427(2) |
| 1BD / 1BA Renovated | 845 SF(2) | $1,515(2) | |||||
| 2BD / 1BA | 973 SF(2) | $1,567(2) | |||||
| 2BD / 1BA Renovated | 976 SF(2) | $1,673(2) | |||||
| 2BD / 2BA | 1,132 SF(2) | $1,744(2) | |||||
| 2BD / 2BA Renovated | 1,123 SF(2) | $1,825(2) | |||||
|
Mainstreet Village Novi, MI 48375 |
0.3 mi | 2003 / NAP | 389 | 96.4% | 1BR / 1BA | 862 SF | $1,851 |
| 2BR / 1BA | 1,044 SF | $1,947 | |||||
| 2BR / 2BA | 1,357 SF | $2,192 | |||||
|
Novi Ridge Novi, MI 48375 |
1.0 mi | 1974 / NAP | 204 | 100.0% | 1BR / 1BA | 688 SF | $688 |
| 2BR / 1BA | 900 SF | $900 | |||||
|
The Heights of Novi Novi, MI 48375 |
2.1 mi | 1987 / NAP | 160 | 98.1% | 1BR / 1BA | 900 SF | $1,379 |
| 2BR / 2BA | 1,150 SF | $1,614 | |||||
|
Innova Novi, MI 48377 |
2.2 mi | 2023 / NAP | 272 | 86.0% | 1BR / 1BA | 814 SF | $1,855 |
| 2BR / 2BA | 1,177 SF | $2,238 | |||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated March 12, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 43 | ||
Multifamily – Garden 42101 Fountain Park Drive North Novi, MI 48375 |
Collateral Asset Summary – Loan No. 3 Edge at Novi |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$50,000,000 77.6% 1.22x 7.4% |
The Borrower and the Borrower Sponsors. The borrower is Edge at Novi Acquisition LLC, a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Edge at Novi Mortgage Loan.
The borrower sponsors and non-recourse carveout guarantors are Ira Mondry and Robert Stone. Ira Mondry is a principal of the M Group, a real estate investment company with over 30 years of experience. Since inception, M Group has acquired over 200 properties totaling more than 20 million square feet. Robert Stone is the Founder and Chief Executive Officer of Andover Real Estate Partners, a real estate investment firm focused on multifamily investments. Founded in 2010, Andover Real Estate Partners has acquired, developed, and invested in more than 5,000 units.
Property Management. The Edge at Novi Property is managed by LR Management Services Corporation, a third party property management company.
Initial and Ongoing Reserves. At origination of the Edge at Novi Mortgage Loan, the borrower deposited approximately $224,683 into a reserve account for real estate taxes.
Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $44,937).
Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrower covering the Edge at Novi Property does not constitute an approved blanket or umbrella policy pursuant to the Edge at Novi Mortgage Loan documents, the borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies. As of the origination date, an approved blanket policy was in place for the Edge at Novi Property.
Replacement Reserve – The borrower is required to deposit into a replacement reserve, on a monthly basis, $5,500.
Lockbox / Cash Management. The Edge at Novi Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period (as defined below), the borrower is required to establish a lender-controlled lockbox account, and is thereafter required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrower or the property manager into such lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with the Edge at Novi Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with Edge at Novi Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the Edge at Novi Mortgage Loan. Upon the cure of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower. Upon an event of default under the Edge at Novi Mortgage Loan documents, the lender may apply funds to the Edge at Novi Mortgage Loan in such priority as it may determine.
“Trigger Period” means a period (A) commencing upon the earlier of (i) the occurrence and continuance of an event of default under the Edge at Novi Mortgage Loan documents, and (ii) the debt service coverage ratio being less than 1.10x (a “DSCR Trigger Period”) (provided, however, that no Trigger Period is deemed to exist pursuant to this clause (ii) during any period that the Collateral Cure Conditions (as defined below) are satisfied); and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under the Edge at Novi Mortgage Loan documents, and (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.10x for two consecutive calendar quarters.
“Collateral Cure Conditions” are deemed to exist if and for so long as the borrower deposits cash into an account with the lender or delivers to the lender a letter of credit which, in either case, will serve as additional collateral for the Edge at Novi Mortgage Loan, in an amount equal to the Collateral Deposit Amount (as defined below) and, thereafter, for so long as the borrower elects to satisfy the Collateral Cure Conditions in order to avoid a DSCR Trigger Period, on each one year anniversary of the date the borrower made said deposit (or delivered said letter of credit), the borrower is required to deposit additional cash collateral in the amount of the Collateral Deposit Amount or increase the amount of the letter of credit by an amount equal to the Collateral Deposit Amount, as applicable. The collateral referenced in this definition will be returned to the borrower, provided that no event of default is ongoing, at the time the debt service coverage ratio (without taking into account the cash deposit or letter of credit) is equal to or greater than 1.10x for two consecutive calendar quarters.
“Collateral Deposit Amount” means the amount of funds which would have otherwise been swept over a 12 month period (i.e., if the debt service was $100,000 and the Trigger Period debt service coverage ratio is 1.10x, the cash flow needed to maintain a 1.10x debt service coverage ratio would be $110,000 and the amount swept would be $10,000 per annum. Accordingly, upon the occurrence of a Trigger Period, $10,000 would be deposited as the Collateral Deposit Amount annually until the Trigger Period no longer exists).
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 44 | ||
Multifamily – Garden 42101 Fountain Park Drive North Novi, MI 48375 |
Collateral Asset Summary – Loan No. 3 Edge at Novi |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$50,000,000 77.6% 1.22x 7.4% |
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 45 | ||
Multifamily – Garden 1345 Wenlon Drive Murfreesboro, TN 37130 |
Collateral Asset Summary – Loan No. 4 The Dutton |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,500,000 67.4% 1.39x 8.5% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 46 | ||
Multifamily – Garden 1345 Wenlon Drive Murfreesboro, TN 37130 |
Collateral Asset Summary – Loan No. 4 The Dutton |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,500,000 67.4% 1.39x 8.5% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 47 | ||
Multifamily – Garden 1345 Wenlon Drive Murfreesboro, TN 37130 |
Collateral Asset Summary – Loan No. 4 The Dutton |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,500,000 67.4% 1.39x 8.5% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | Michael Schofel and Peter Schofel | Collateral: | Fee | |
| Borrower(s): | 1345 Wenlon Property LLC, 1345 Wenlon TIC 2 LLC and 1345 Wenlon TIC 3 LLC | Location: | Murfreesboro, TN | |
| Original Balance: | $47,500,000 | Year Built / Renovated: | 2006 / 2025 | |
| Cut-off Date Balance: | $47,500,000 | Property Management: | Freeman Webb Company, Realtors | |
| % by Initial UPB: | 5.8% | Size: | 312 Units | |
| Interest Rate: | 5.92000% | Appraised Value / Per Unit: | $70,500,000 / $225,962 | |
| Note Date: | March 13, 2026 | Appraisal Date: | February 4, 2026 | |
| Original Term: | 60 months | Occupancy: | 95.2% (as of February 23, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 93.0% | |
| Original Amortization: | NAP | Underwritten NOI(2): | $4,055,127 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $3,977,127 | |
| First Payment Date: | May 6, 2026 | |||
| Maturity Date: | April 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI(2): | $3,108,185 (TTM January 31, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI(2): | $2,998,745 | |
| Call Protection: | L(27),D(26),O(7) | 2024 NOI(2): | $1,798,392 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | $1,517,079 | |
| Reserves(1) | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $152,244 | |||
| Taxes: | $58,613 | $29,306 | NAP | Maturity Date Loan / Unit: | $152,244 | ||
| Insurance: | $133,579 | $13,358 | NAP | Cut-off Date LTV: | 67.4% | ||
| Replacement Reserves: | $0 | $6,500 | NAP | Maturity Date LTV: | 67.4% | ||
| Deferred Maintenance: | $45,438 | $0 | NAP | UW NOI DY: | 8.5% | ||
| UW NCF DSCR: | 1.39x | ||||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $47,500,000 | 100.0% | Loan Payoff | $39,918,078 | 84.0 | % | |
| Sponsor Equity | 5,789,220 | 12.2 | |||||
| Closing Costs | 1,555,072 | 3.3 | |||||
| Upfront Reserves | 237,630 | 0.5 | |||||
| Total Sources | $47,500,000 | 100.0% | Total Uses | $47,500,000 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
| (2) | The increase from Most Recent NOI to Underwritten NOI and from 2024 NOI to 2025 NOI is primarily attributable to The Dutton Property (as defined below) completing lease-up following renovations completed in 2025. |
The Loan. The fourth largest mortgage loan (“The Dutton Mortgage Loan”) is secured by the borrowers’ fee simple interest in a 312-unit, garden style multifamily property located in Murfreesboro, Tennessee (“The Dutton Property”). The Dutton Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $47,500,000. The Dutton Mortgage Loan was originated on March 13, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.92000% per annum on an Actual/360 basis. The Dutton Mortgage Loan has an initial term of five years and is interest-only for the full term. The scheduled maturity date of The Dutton Mortgage Loan is April 6, 2031.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 48 | ||
Multifamily – Garden 1345 Wenlon Drive Murfreesboro, TN 37130 |
Collateral Asset Summary – Loan No. 4 The Dutton |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,500,000 67.4% 1.39x 8.5% |
The Property. The Dutton Property is a 312-unit, recently renovated, garden-style multifamily property located in Murfreesboro, Tennessee. The Dutton Property was originally constructed in 2006 as a student housing property serving students from Middle Tennessee State University and was repositioned to a traditional multifamily asset between 2023 and 2025. The Dutton Property is comprised of eight, three-story residential buildings and a single-story clubhouse/leasing office situated on an approximately 21.99-acre site. Community amenities at The Dutton Property include a swimming pool with a sundeck, fitness center, co-working space, business center, barbecue areas, clubhouse, and a tennis/pickleball court. The Dutton Property also features 703 surface parking spaces, resulting in a parking ratio of approximately 2.25 spaces per unit.
Recent renovations at The Dutton Property totaled $9,955,000 ($31,907 per unit) and included the conversion of former four-bedroom student housing units into one- and two-bedroom units, full renovation of all unit interiors, and upgrades to common areas and amenities. Interior improvements included new flooring, granite countertops, stainless steel appliances, cabinetry, and lighting fixtures, while exterior and amenity upgrades included the addition of a dog park and pickleball court, landscaping improvements, pool refurbishment, and other recreational facility upgrades. As of February 23, 2026, less than 5% of the units at The Dutton Property are currently leased to students.
The unit mix at The Dutton Property consists of 96 one-bedroom units, 144 two-bedroom units, and 72 three-bedroom units, with an average unit size of approximately 905 square feet. Unit amenities include stainless steel appliances, hardwood floors, central air and heating, in-unit washer/dryers, nine-foot ceiling heights, granite countertops, and balconies/patios. As of February 23, 2026, The Dutton Property was 95.2% leased at an average monthly rent of $1,514 per unit.
The following table presents certain information relating to the unit mix at The Dutton Property:
| Unit Mix(1) | |||||||
| Unit Type | # of Units | % of Total Units | Occupied Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| 1BR / 1BA | 96 | 30.8% | 86 | 89.6% | 682 | $1,258 | $1,225 |
| 2BR / 2BA | 144 | 46.2% | 143 | 99.3% | 879 | $1,547 | $1,541 |
| 3BR / 2BA | 72 | 23.1% | 68 | 94.4% | 1,256 | $1,769 | $1,835 |
| Total/Wtd. Avg. | 312 | 100.0% | 297 | 95.2% | 905 | $1,514 | $1,512 |
| (1) | Based on the underwritten rent roll dated February 23, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 49 | ||
Multifamily – Garden 1345 Wenlon Drive Murfreesboro, TN 37130 |
Collateral Asset Summary – Loan No. 4 The Dutton |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,500,000 67.4% 1.39x 8.5% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at The Dutton Property:
| Cash Flow Analysis | ||||||
| 2023 | 2024(1) | 2025(1) | TTM 1/31/2026(1) | U/W(1)(2) | U/W Per Unit | |
| Base Rent | $4,683,803 | $5,312,174 | $5,608,171 | $5,610,756 | $5,395,698 | $17,294 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 0 | 249,720 | $800 |
| Gross Potential Income | $4,683,803 | $5,312,174 | $5,608,171 | $5,610,756 | $5,645,418 | $18,094 |
| Other Income(3) | 574,052 | 524,137 | 553,087 | 553,245 | 553,245 | $1,773 |
| Net Rental Income | $5,257,855 | $5,836,311 | $6,161,258 | $6,164,001 | $6,198,663 | $19,868 |
| (Vacancy / Credit Loss) | (1,895,092) | (2,190,810) | (1,428,286) | (1,314,207) | (395,179) | ($1,267) |
| Total Effective Gross Income | $3,362,763 | $3,645,501 | $4,732,971 | $4,849,793 | $5,803,483 | $18,601 |
| Real Estate Taxes | $320,215 | $334,930 | $334,930 | $334,930 | $334,930 | $1,073 |
| Insurance | 81,997 | 101,262 | 136,037 | 139,369 | 152,662 | $489 |
| Management Fee | 100,883 | 109,365 | 141,989 | 145,494 | 174,105 | $558 |
| Utilities | 530,020 | 306,987 | 235,399 | 226,932 | 186,720 | $598 |
| Other Expenses(4) | 812,569 | 994,565 | 885,871 | 894,883 | 899,940 | $2,884 |
| Total Expenses | $1,845,684 | $1,847,109 | $1,734,226 | $1,741,609 | $1,748,356 | $5,604 |
| Net Operating Income | $1,517,079 | $1,798,392 | $2,998,745 | $3,108,185 | $4,055,127 | $12,997 |
| Replacement Reserves | 0 | 0 | 0 | 0 | 78,000 | $250 |
| Net Cash Flow | $1,517,079 | $1,798,392 | $2,998,745 | $3,108,185 | $3,977,127 | $12,747 |
| Occupancy | 69.0% | 66.5% | 81.2% | 83.2% | 93.0%(5) | |
| NCF DSCR | 0.53x | 0.63x | 1.05x | 1.09x | 1.39x | |
| NOI Debt Yield | 3.2% | 3.8% | 6.3% | 6.5% | 8.5% | |
| (1) | The increase from TTM 1/31/2026 Net Operating Income to U/W Net Operating Income and from 2024 Net Operating Income to 2025 Net Operating Income is primarily attributable to The Dutton Property completing lease-up following renovations completed in 2025. |
| (2) | Based on the underwritten rent roll dated February 23, 2026. |
| (3) | Other Income includes lates charges, and other miscellaneous income, as well as cable/internet income and RUBS income. |
| (4) | Other Expenses includes payroll and benefits, contract services, repairs and maintenance, advertising and marketing, general and administrative, and employee units expense. |
| (5) | Represents economic occupancy. |
Appraisal. According to the appraisal, The Dutton Property had an “as-is” appraised value of $70,500,000 as of February 4, 2026.
| The Dutton Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| The Dutton | $70,500,000 | 5.50% |
| (1) | Source: Appraisal. |
Environmental Matters. According to the Phase I environmental report dated February 12, 2026, there were no recognized environmental conditions at The Dutton Property.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 50 | ||
Multifamily – Garden 1345 Wenlon Drive Murfreesboro, TN 37130 |
Collateral Asset Summary – Loan No. 4 The Dutton |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,500,000 67.4% 1.39x 8.5% |
The Market. The Dutton Property is located at 1345 Wenlon Drive in Murfreesboro, Tennessee and is part of the Nashville-Davidson-Murfreesboro-Franklin, Tennessee metropolitan statistical area (the “Nashville MSA”). According to the appraisal, the Nashville MSA is one of the fastest-growing metropolitan areas in the United States, with an estimated population exceeding 2.1 million as of 2025 and an unemployment rate of approximately 2.8%, supported by a diverse economy anchored by healthcare, technology, manufacturing, and corporate operations. According to the appraisal, the Nashville MSA is home to nearly 120,000 students attending higher education institutions, with approximately 60% remaining in the area after graduation, which has helped attract major employers such as Amazon, Oracle, General Motors, HCA Healthcare, and Nissan. Additional demand drivers in the Nashville MSA include its growing healthcare industry, which comprises over 900 companies and contributes significantly to regional employment, as well as its established music and entertainment industry and professional sports presence.
According to a third-party market research report, The Dutton Property is located within the Murfreesboro multifamily submarket of the Nashville multifamily market. As of June 25, 2026, the Murfreesboro multifamily submarket had inventory of 19,212 units, a vacancy rate of 6.3%, average asking rent of $1,527 per month, and positive net absorption of 297 units over the trailing twelve months.
According to the appraisal, the estimated 2025 population within a one-, three-, and five- mile radius of The Dutton Property was 18,740, 68,571, and 104,735, respectively, and the estimated 2025 average household income within the same radii was $95,997, $95,010, and $101,031, respectively.
The following table presents certain information relating to multifamily properties that are comparable to The Dutton Property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit |
|
The Dutton Murfreesboro, TN |
- | 2006 / 2025 | 312(2) | 95.2%(2) | 1BR / 1BA | 682 SF(2) | $1,258(2) |
| 2BR / 2BA | 879 SF(2) | $1,547(2) | |||||
| 3BR / 2BA | 1,256 SF(2) | $1,769(2) | |||||
|
The Slate at NinetySix Murfreesboro, TN |
0.2 mi | 1996 / NAP | 176 | 96.0% | 1BR / 1BA | 600 SF | $1,169-$1,199 |
| 2BR / 1BA | 800-900 SF | $1,365 | |||||
| 3BR / 2BA | 1,230 SF | $1,665 | |||||
|
Northfield Commons Murfreesboro, TN |
0.6 mi | 1997 / NAP | 152 | 94.0% | 2BR / 1BA | 850 SF | $1,439 |
| 2BR / 2BA | 1,012 SF | $1,499 | |||||
| 3BR / 2BA | 1,235 SF | $1,679 | |||||
|
Crossings at Hazelwood Murfreesboro, TN |
0.7 mi | 2002 / NAP | 96 | 97.0% | 2BR / 2BA | 866 SF | $1,468 |
| 3BR / 3BA | 1,140 SF | $1,703-$1,785 | |||||
| 4BR / 4BA | 1,396 SF | $2,100 | |||||
|
Dana Downs Murfreesboro, TN |
0.8 mi | 2006 / 2016 | 54 | 91.0% | 1BR / 1BA | 777 SF | $1,299 |
| 2BR / 2.5BA | 1,100 SF | $1,204 | |||||
| 3BR / 2.5BA | 1,340 SF | $1,340 | |||||
|
The Preserve Murfreesboro 2315 North Tennessee Boulevard Murfreesboro, TN |
1.0 mi | 2005 / 2023 | 216 | 89.0% | 1BR / 1BA | 568-751 SF | $1,217-$1,339 |
| 2BR / 1-2BA | 912-1,363 SF | $1,447-$1,846 | |||||
| 3BR / 3BA | 1,363 SF | $2,016-$2,086 | |||||
|
Albion at Murfreesboro Murfreesboro, TN |
1.9 mi | 2006 / 2022 | 360 | 88.0% | 1BR / 1BA | 705 SF | $1,399-$1,425 |
| 2BR / 2BA | 879-900 SF | $1,775-$1,875 | |||||
| 3BR / 3BA | 1,126-1,305 SF | $1,890-$2,065 | |||||
|
Landmark Apartments Murfreesboro, TN |
2.7 mi | 2001 / 2022 | 264 | 97.0% | 1BR / 1BA | 474-665 SF | $1,274-$1,420 |
| 2BR / 1-2BA | 763-960 SF | $1,440-$1,563 | |||||
| 3BR / 2BA | 1,107-1,290 SF | $1,896-$1,917 | |||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated February 23, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 51 | ||
Multifamily – Garden 1345 Wenlon Drive Murfreesboro, TN 37130 |
Collateral Asset Summary – Loan No. 4 The Dutton |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,500,000 67.4% 1.39x 8.5% |
The Borrowers and the Borrower Sponsors. The borrowers are 1345 Wenlon Property LLC, 1345 Wenlon TIC 2 LLC and 1345 Wenlon TIC 3 LLC, as tenants in common, each a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of The Dutton Mortgage Loan.
The borrower-sponsors and non-recourse carveout guarantors are Michael Schofel and Peter Schofel of Eastman Companies. Headquartered in Livingston, New Jersey, Eastman Companies is a full-service real estate development, construction, and management firm. Eastman Companies and its affiliates have been in business for approximately 39 years and maintain a diversified portfolio of real estate investments. The Eastman Companies’ current portfolio includes 12 multifamily properties totaling approximately 2,135 units, as well as eight office properties and nine retail properties.
Property Management. The Dutton Property is managed by Freeman Webb Company, Realtors, a third party property management group.
Initial and Ongoing Reserves. At origination of The Dutton Mortgage Loan, the borrowers deposited (i) approximately $58,613 into a reserve account for real estate taxes, (ii) approximately $133,579 into a reserve account for insurance premiums and (iii) approximately $45,438 into a reserve account for deferred maintenance.
Tax Reserve – The borrowers are required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $29,306).
Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrowers covering The Dutton Property does not constitute an approved blanket or umbrella policy pursuant to The Dutton Mortgage Loan documents, the borrowers are required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies (initially estimated to be approximately $13,358).
Replacement Reserve – The borrowers are required to deposit into a replacement reserve, on a monthly basis, $6,500.
Lockbox / Cash Management. The Dutton Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period (as defined below), the borrowers are required to establish a lender-controlled lockbox account, and are thereafter required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrowers or the property manager into such lockbox. Within five days after the first occurrence of a Trigger Period, the borrowers are required to deliver a notice to all non-residential tenants under non-residential leases at The Dutton Property directing them to remit rent and all other sums due under the applicable lease directly to the lender-controlled lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrowers unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with The Dutton Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with The Dutton Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for The Dutton Mortgage Loan. Upon the cure of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrowers. Upon an event of default under The Dutton Mortgage Loan documents, the lender may apply funds to The Dutton Mortgage Loan in such priority as it may determine.
“Trigger Period” means a period (A) commencing upon the earlier of (i) the occurrence and continuance of an event of default under The Dutton Mortgage Loan documents, and (ii) the debt service coverage ratio being less than 1.15x (a “DSCR Trigger Period”) (provided, however, that no Trigger Period is deemed to exist pursuant to this clause (ii) during any period that the Collateral Cure Conditions (as defined below) are satisfied); and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under The Dutton Mortgage Loan documents, and (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.20x for one calendar quarter.
“Collateral Cure Conditions” are deemed to exist if and for so long as the borrowers deposit cash into an account with the lender or deliver to the lender a letter of credit which, in either case, will serve as additional collateral for The Dutton Mortgage Loan, in an amount equal to the Collateral Deposit Amount (as defined below) and, thereafter, for so long as the borrowers elect to satisfy the Collateral Cure Conditions in order to avoid a DSCR Trigger Period, on each one year anniversary of the date the borrowers made said deposit (or delivered said letter of credit), the borrowers are required to deposit additional cash collateral in the amount of the Collateral Deposit Amount or increase the amount of the letter of credit by an amount equal to the Collateral Deposit Amount, as applicable. The collateral referenced in this definition will be returned to the borrowers, provided that no event of default is ongoing, at the time the debt service coverage ratio (without taking into account the cash deposit or letter of credit) is equal to or greater than 1.20x for one calendar quarter.
“Collateral Deposit Amount” means an amount equal to the positive difference between the underwritable cash flow that produces a debt service coverage ratio of 1.20x and the underwritable cash flow that produces a debt service coverage ratio of 1.00x, in each case as debt service coverage ratio is calculated under The Dutton Mortgage Loan documents as of the date such amount is determined.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 52 | ||
Multifamily – Garden 1345 Wenlon Drive Murfreesboro, TN 37130 |
Collateral Asset Summary – Loan No. 4 The Dutton |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,500,000 67.4% 1.39x 8.5% |
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 53 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 54 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 55 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - High Rise | |
| Borrower Sponsor(s): | SF Executive Company LLC | Collateral: | Fee | |
| Borrower(s): | 2500 Edwards Drive Owner, LLC | Location: | Fort Myers, FL | |
| Original Balance(1): | $47,000,000 | Year Built / Renovated: | 1986 / 2026 | |
| Cut-off Date Balance(1): | $47,000,000 | Property Management: | Casenta LLC | |
| % by Initial UPB: | 5.8% | Size(5): | 327 Units | |
| Interest Rate: | 5.89000% | Appraised Value / Per Unit: | $110,300,000 / $337,309 | |
| Note Date: | June 24, 2026 | Appraisal Date: | June 1, 2026 | |
| Original Term: | 60 months | Occupancy(5): | 96.0% (as of June 23, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 90.4% | |
| Original Amortization: | NAP | Underwritten NOI(6): | $5,653,972 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $5,525,328 | |
| First Payment Date: | August 6, 2026 | |||
| Maturity Date: | July 6, 2031 | Historical NOI | ||
| Additional Debt Type(1): | Pari Passu | Most Recent NOI(6): | $3,430,119 (TTM May 31, 2026) | |
| Additional Debt Balance(1): | $30,000,000 | 2025 NOI(7): | NAV | |
| Call Protection(2): | L(3),YM1(50),O(7) | 2024 NOI(7): | NAV | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI(7): | NAV | |
| Reserves(3) | Financial Information(1) | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $235,474 | |||
| Taxes: | $239,232 | $59,808 | NAP | Maturity Date Loan / Unit: | $235,474 | ||
| Insurance: | $0 | Springing | NAP | Cut-off Date LTV: | 69.8% | ||
| Replacement Reserves: | $0 | $7,322 | NAP | Maturity Date LTV: | 69.8% | ||
| TI / LC Reserves: | $242,375 | $3,398 | NAP | UW NOI DY: | 7.3% | ||
| Deferred Maintenance: | $1,650 | $0 | NAP | UW NCF DSCR: | 1.20x | ||
| Other(4): | $702,978 | Springing | $112,827 | ||||
| Sources and Uses | ||||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | |||
| Whole Loan(1) | $77,000,000 | 96.7 | % | Loan Payoff | $62,603,401 | 78.7 | % | |
| Borrower Sponsor Equity | 2,593,765 | 3.3 | Preferred Equity Payoff | 10,663,000 | 13.4 | |||
| Closing Costs | 5,141,129 | 6.5 | ||||||
| Upfront Reserves | 1,186,235 | 1.5 | ||||||
| Total Sources | $79,593,765 | 100.0 | % | Total Uses | $79,593,765 | 100.0 | % | |
| (1) | The Edison Grand Mortgage Loan (as defined below) is part of the Edison Grand Whole Loan (as defined below), which is comprised of two pari passu promissory notes with an aggregate principal balance as of the Cut-off Date of $77,000,000. Financial Information presented in the chart above is based on the Edison Grand Whole Loan. |
| (2) | Prepayment of the Edison Grand Whole Loan (together with, if prior to the open period, a prepayment fee equal to the greater of 1.00% and a yield maintenance premium) is permitted at any time on or after the end of the 90-day period commencing on the closing date of the last securitization involving any portion of the Edison Grand Whole Loan. The prepayment lockout period of 3 payments is based on the anticipated closing date of the CGCMT 2026-MFAM1 securitization trust in July 2026. The actual lockout period may be longer. |
| (3) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
| (4) | Other Reserves are comprised of (i) an initial free rent reserve of $235,600, (ii) an initial capex reserve of approximately $219,763, (iii) an initial unfunded obligations reserve of approximately $134,789, (iv) an initial gap rent reserve of $112,827, and (v) a springing monthly gap rent reserve capped at $112,827. |
| (5) | Size and Occupancy represent the multifamily component of the Edison Grand Property (as defined below). The Edison Grand Property also includes 40,777 SF of commercial and storage space accounting for 16.4% of total NRA and 10.0% of underwritten effective gross income. The commercial space is 83.0% leased as of June 15, 2026, by three tenants, including Seakeeper, Inc,. a marine stabilization company, a salon, and a café. Seakeeper, Inc. leases 77.2% of the commercial space and represents approximately 7.7% of underwritten effective gross income. The landlord work for Seakeeper, Inc. has not yet been completed, and the tenant has not yet accepted its space and is not in occupancy. The lease commencement date and the rent commencement date will not occur until the landlord work is completed in accordance with the lease. Gap and free rent for Seakeeper, Inc. was reserved for at origination. |
| (6) | The increase from Most Recent NOI to Underwritten NOI is due to lease-up of the Edison Grand Property following renovations. |
| (7) | Historical financial information prior to the TTM May 31, 2026 period is not available as the borrower
renovated the Edison Grand Property from 2021 to 2026. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 56 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |
The Loan. The fifth largest mortgage loan (the “Edison Grand Mortgage Loan”) is part of a whole loan (the “Edison Grand Whole Loan”) evidenced by two pari passu promissory notes that are secured by the borrower’s fee simple interest in a 327-unit, high-rise multifamily property located in Fort Myers, Florida (the “Edison Grand Property”). The Edison Grand Whole Loan was originated on June 24, 2026 by Citi Real Estate Funding Inc. (“CREFI”) and accrues interest at a fixed rate of 5.89000% per annum on an Actual/360 basis. The Edison Grand Whole Loan has an initial term of five years and is interest-only for the full term. The scheduled maturity date of the Edison Grand Whole Loan is July 6, 2031. The Edison Grand Mortgage Loan is evidenced by the controlling Note A-1 with an outstanding principal balance of $47,000,000.
The table below identifies the promissory notes that comprise the Edison Grand Whole Loan. The relationship between the holders of the Edison Grand Whole Loan is governed by a co-lender agreement as described under “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” in the Preliminary Prospectus. The Edison Grand Whole Loan will be serviced under the pooling and servicing agreement for the CGCMT 2026-MFAM1 securitization trust. See “The Pooling and Servicing Agreement” in the Preliminary Prospectus.
| Whole Loan Summary | ||||
| Note | Original Balance | Cut-off Date Balance | Note Holder | Controlling Piece |
| A-1 | $47,000,000 | $47,000,000 | CGCMT 2026-MFAM1 | Yes |
| A-2(1) | $30,000,000 | $30,000,000 | CREFI | No |
| Whole Loan | $77,000,000 | $77,000,000 | ||
| (1) | Expected to be contributed to one or more future securitizations. |
The Property. The Edison Grand Property is a 24-story, 327-unit, high-rise multifamily property with ground-floor commercial space located in Fort Myers, Florida. The Edison Grand Property is situated on a 3.42-acre waterfront site along the Caloosahatchee River in the downtown Fort Myers central business district. The Edison Grand Property was originally constructed as a hotel in 1986 and was converted to multifamily use in 2017. The borrower sponsor acquired the Edison Grand Property in 2021 from a prior lender, which had foreclosed on the property via a Uniform Commercial Code foreclosure. Following such acquisition, the borrower began an $8.0 million renovation plan from 2021 to 2026, which included upgrades to unit interiors, building systems, amenities, and common areas.
Community amenities at the Edison Grand Property include a resort-style pool and sun deck, fitness center, resident lounge, co-working spaces, movie theater, structured parking, and ground-floor retail. The Edison Grand Property features a multi-level parking garage which includes 521 parking spaces, resulting in a parking ratio of approximately 1.59 spaces per unit.
The residential unit mix at the Edison Grand Property consists of four studios, 235 one-bedroom / one-bathroom units, 44 one-bedroom / one and a half bathroom units, and 44 two-bedroom / two bathroom units, with an average unit size of 638 square feet. Unit amenities include stainless steel appliances, in unit washer/dryers, walk-in closets, and granite/stone countertops. As of June 23, 2026, the residential portion of the Edison Grand Property was 96.0% leased. Ten units at the Edison Grand Property are required by the planned unit development of which the Edison Grand Property is a part to be reserved for qualified renters earning no more than 120% of the area median income for Lee County, Florida at rent limits published by the Florida Housing Finance Corporation.
The commercial space at the Edison Grand Property totals 40,777 square feet and represents approximately 10.0% of underwritten effective gross income, and, as of June 15, 2026, was 83.0% leased to three tenants, including Seakeeper, Inc,. a marine stabilization company, a salon, and a café. Seakeeper, Inc. leases 77.2% of the commercial space on a lease through August 2033 and represents approximately 7.7% of underwritten effective gross income. The landlord work for Seakeeper, Inc. has not yet been completed, and the tenant has not yet accepted its space and is not in occupancy. The lease commencement date and the rent commencement date will not occur until the landlord work is completed in accordance with the lease. Gap and free rent for Seakeeper, Inc. was reserved for at origination. See “Initial and Ongoing Reserves” below. There can be no assurance that Seakeeper, Inc. will take occupancy and start paying rent as expected, or at all.
The following table presents certain information relating to the residential unit mix at the Edison Grand Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit(1) | Average Monthly Market Rent Per Unit(2) |
| Studio | 4 | 1.2% | 50.0% | 360 | $950 | $1,325 |
| 1 Bed / 1 Bath | 235 | 71.9% | 95.7% | 576 | $1,571 | $1,674 |
| 1 Bed / 1.5 Bath | 44 | 13.5% | 100.0% | 694 | $1,776 | $1,826 |
| 2 Bed / 2 Bath | 44 | 13.5% | 97.7% | 933 | $2,212 | $2,216 |
| Total/Wtd. Avg. | 327 | 100.0% | 96.0% | 638 | $1,684 | $1,763 |
| (1) | Based on the underwritten rent roll dated June 23, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 57 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |
TIF Rebate. The Edison Grand Property benefits from a development agreement (the “TIF Agreement”) with The Community Redevelopment Agency of the City of Fort Myers, Florida (the “CRA”), which provides that the Edison Grand Property is entitled to a tax increment rebate (“TIF Rebate”) that runs through the earlier of the date the cumulative TIF Rebate reaches $9,726,407 and 2041. The outstanding available amount of the rebate as of June 22, 2026 was $8,714,963.85. The TIF Rebate for 2025 was estimated to be $261,848. Receipt of the TIF Rebate is contingent on actual increment revenues generated. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for more information.
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Edison Grand Property:
| Cash Flow Analysis(1) | |||
| TTM 5/31/2026(2) | U/W(2)(3) | U/W Per Unit | |
| Base Rent | $6,571,348 | $6,343,944 | $19,400 |
| Potential Income from Vacant Units | 0 | 259,259 | $793 |
| Gross Potential Income | $6,571,348 | $6,603,203 | $20,193 |
| Other Apartment Income(4) | 932,972 | 1,237,519 | $3,784 |
| Net Rental Income | $7,504,320 | $7,840,722 | $23,978 |
| (Vacancy / Credit Loss) | (1,687,685) | (557,616) | ($1,705) |
| Effective Gross Income - Apartments | $5,816,635 | $7,283,107 | $22,272 |
| Commercial Rental Income | $683,508 | $813,216 | $2,487 |
| Potential Income from Vacant Space | 0 | 173,125 | $529 |
| (Vacancy / Credit Loss) | (617,942) | (173,125) | ($529) |
| Effective Gross Income - Commercial | $65,567 | $813,216 | $2,487 |
| Total Effective Gross Income | $5,882,202 | $8,096,323 | $24,759 |
| Real Estate Taxes(5) | $375,694 | $394,327 | $1,206 |
| Insurance | 270,361 | 175,573 | $537 |
| Management Fee | 176,466 | 242,890 | $743 |
| Utilities | 657,722 | 657,722 | $2,011 |
| Other Expenses(6) | 971,840 | 971,840 | $2,972 |
| Total Expenses | $2,452,083 | $2,442,351 | $7,469 |
| Net Operating Income | $3,430,119 | $5,653,972 | $17,290 |
| Replacement Reserves | 0 | 87,867 | $269 |
| TI/LC | 0 | 40,777 | $125 |
| Net Cash Flow | $3,430,119 | $5,525,328 | $16,897 |
| Occupancy (%) | 80.0% | 90.4%(7) | |
| NCF DSCR(8) | 0.75x | 1.20x | |
| NOI Debt Yield(8) | 4.5% | 7.3% | |
| (1) | Historical financial information prior to the TTM 5/31/2026 period is not available as the borrower renovated the Edison Grand Property from 2021 to 2026. |
| (2) | The increase from TTM 5/31/2026 Net Operating Income to U/W Net Operating Income is due to the lease-up of the Edison Grand Property following renovations. |
| (3) | Based on the underwritten rent roll dated as of June 23, 2026. |
| (4) | Other Apartment Income includes revenues from forfeited deposits, application fees, administration fees, pet fees, storage, vending machines, late charges, and miscellaneous sources as well as utilities, RUBS reimbursements and cable income. |
| (5) | Real Estate Taxes were underwritten based on the 2025 estimated real estate taxes of $656,175, net of the estimated TIF rebate of $261,848. |
| (6) | Other Expenses includes payroll and benefits, repairs and maintenance, advertising and marketing, and general and administrative. |
| (7) | Represents economic occupancy. |
| (8) | Metrics are based on the Edison Grand Whole Loan. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 58 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |
Appraisal. According to the appraisal, the Edison Grand Property had an “as-is” appraised value of $110,300,000 as of June 1, 2026.
| Edison Grand Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| Edison Grand | $110,300,000 | 5.00% |
| (1) | Source: Appraisal. |
Environmental Matters. According to the Phase I environmental report dated March 16, 2026, there were no recognized environmental conditions at the Edison Grand Property.
The Market. The Edison Grand Property is located at 2500 Edwards Drive in Fort Myers, Florida and is part of the Cape Coral metropolitan statistical area (the “Cape Coral MSA”). According to the appraisal, the Cape Coral MSA had an estimated 2025 population of approximately 859,348 and has experienced an average population growth of 19,705 residents per year from 2020 to 2025.
According to the appraisal, the Edison Grand Property is located within Fort Myers and is in proximity to areas that serve as a center for employment and government activity. The surrounding area includes a mix of residential, retail, and hospitality uses and benefits from proximity to employment centers and waterfront amenities. Primary access to the area is provided by U.S. Route 41 (Tamiami Trail), which serves as the primary north-south commercial corridor through Fort Myers, as well as Interstate 75, which provides regional connectivity to Naples, Tampa, and the broader Gulf Coast. Additional access is provided by State Road 82 and Colonial Boulevard, which connect the area to inland and coastal communities within Lee County.
According to a third-party market research report, the Edison Grand Property is located within the Western Lee County multifamily submarket of the Cape Coral multifamily market. As of June 26, 2026, the Western Lee County multifamily submarket had an inventory of 9,571 units, a vacancy rate of 15.8%, and average asking rent of $1,556 per month.
According to the appraisal, the estimated 2025 population within a one-, three-, and five- mile radius of the Edison Grand Property was 6,564, 58,898, and 158,747, respectively, and the estimated 2025 average household income within the same radii was $88,621, $81,115, and $85,708, respectively.
The following table presents certain information relating to multifamily properties that are comparable to the Edison Grand Property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit(2) |
|
Edison Grand 2500 Edwards Drive Fort Myers, FL |
- | 1986 / 2026 | 327(2) | 96.0%(2) | Studio | 360 SF(2) | $950(2) |
| 1BR / 1BA | 576 SF(2) | $1,571(2) | |||||
| 1BR / 1.5BA | 694 SF(2) | $1,776(2) | |||||
| 2BR / 2BA | 933 SF(2) | $2,212(2) | |||||
|
The Ivy - Fort Myers Fort Myers, FL |
0.1 mi | 2024 / NAP | 275 | 96.6% | Studio / 1BA | 726 SF | $1,857 |
| 1BR / 1BA | 743-796 SF | $1,599-$1,892 | |||||
| 2BR / 2BA | 1,072-1,242 SF | $2,274-$2,499 | |||||
| 3BR / 2BA | 1,445 SF | $3,095 | |||||
|
West End at City Walk Fort Myers, FL |
1.0 mi | 2021 / NAP | 318 | 87.0% | Studio / 1BA | 630 SF | $1,265 |
| 1BR / 1BA | 742-812 SF | $1,442-$1,449 | |||||
| 2BR / 2BA | 1,038-1,225 SF | $1,645-$2,300 | |||||
|
Triton Cay Fort Myers Fort Myers, FL |
1.0 mi | 2022 / NAP | 319 | 92.1% | 1BR / 1BA | 668-1,112 SF | $1,575-$1,925 |
| 2BR / 2BA | 1,054-1,304 SF | $2,210-$2,585 | |||||
| 3BR / 2-3BA | 1,452-1,887 SF | $2,695-$3,470 | |||||
|
Lumen Luxury Apartments Fort Myers, FL |
3.2 mi | 2021 / NAP | 324 | 95.4% | 1BR / 1BA | 566-866 SF | $1,709-$1,970 |
| 2BR / 1-2BA | 1,024-1,115 SF | $2,171-$2,286 | |||||
| 3BR / 2BA | 1,197 SF | $2,613-$2,649 | |||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated June 23, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 59 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |
The Borrower and the Borrower Sponsor. The borrower is 2500 Edwards Drive Owner, LLC, a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Edison Grand Whole Loan.
The borrower sponsor is SF Executive Company LLC and the non-recourse carveout guarantor is SF Properties I LLC. SF Properties I LLC is affiliated with Westside Capital Group, which is a Miami based real estate private equity company that invests in underutilized real estate companies and assets, including real estate development, distressed properties, real estate operating businesses, and public-private partnerships. Since its inception in 2016, Westside Capital Group has accumulated assets, primarily across the Southeastern and Sunbelt United States. Westside Capital Group also owns entitled land and maintains a development pipeline consisting primarily of multifamily and mixed-use assets.
Property Management. The Edison Grand Property is managed by Casenta LLC, an affiliate of the borrower.
Initial and Ongoing Reserves. At origination of the Edison Grand Whole Loan, the borrower deposited (i) approximately $239,232 into a reserve account for real estate taxes, (ii) $242,375 into a reserve for future tenant improvements, improvements to spaces designated for future lease (“Spec Improvements”), and leasing commissions, (iii) $112,827 into a reserve for gap rent for SeaKeeper, Inc. (together with any other lessees of such tenant’s space or any portion thereof, and any guarantors of the foregoing leases, the “Specified Tenant”), (iv) $235,600 into a reserve for free rent for the Specified Tenant, (v) $1,650 into a reserve for deferred maintenance, (vi) approximately $219,763 into a reserve for specified capital expenditures for repairs and replacements, and (vii) approximately $134,789 into a reserve for unfunded obligations for tenant improvement costs and landlord work for the Specified Tenant.
Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $59,808).
Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrower covering the Edison Grand Property does not constitute an approved blanket or umbrella policy pursuant to the Edison Grand Whole Loan documents, the borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies. As of the origination date, an approved blanket policy was in place with respect to the Edison Grand Property.
Replacement Reserve – The borrower is required to deposit into a replacement reserve, on a monthly basis, approximately $7,322.
Leasing Reserve – The borrower is required to deposit into a reserve for future tenant improvements, Spec Improvements and leasing commissions, on a monthly basis, approximately $3,398.
Gap Rent Reserve – If the balance of funds in the gap rent reserve falls below $37,609 at any time prior to the occurrence of a Gap Rent Disbursement Event (as defined below), the borrower is required to deposit an amount sufficient to bring the balance in such reserve to $112,827.
A “Gap Rent Disbursement Event” means the receipt by the lender of reasonably satisfactory evidence, including without limitation a reasonably acceptable tenant estoppel certificate, that the Specified Tenant has taken possession of its space and opened for business.
Lockbox / Cash Management. The Edison Grand Whole Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period (as defined below), the borrower is required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrower or the property manager into a lender-controlled lockbox account (which was established at origination). Within five days after the first occurrence of a Trigger Period, the borrower is required to deliver (x) a notice to all non-residential tenants under non-residential leases at the Edison Grand Property directing them to remit rent and all other sums due under the applicable lease directly to the lender-controlled lockbox account, (y) a notice to all credit card companies or clearing banks with respect to which the borrower or property manager has entered into a merchant’s agreement with respect to the Edison Grand Property, directing them to remit all payments into the lender-controlled lockbox account, and (z) a notice to the CRA directing it to remit all project payments under the TIF Agreement into the lender-controlled lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with the Edison Grand Whole Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Edison Grand Whole Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the Edison Grand Whole Loan. Upon the cure of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower, provided that any such funds required to satisfy the Specified Tenant Excess Cash Flow Condition (as defined below) will be retained until the Specified Tenant Stabilization Conditions (as defined below) have been satisfied. Upon an event of default under the Edison Grand Whole Loan documents, the lender may apply funds to the Edison Grand Whole Loan in such priority as it may determine.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 60 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |
“Trigger Period” means a period (A) commencing upon the earliest of (i) the occurrence and continuance of an event of default under the Edison Grand Whole Loan documents, (ii) the debt service coverage ratio being less than 1.10x (a “DSCR Trigger Period”) (provided, however, that no Trigger Period is deemed to exist pursuant to this clause (ii) during any period that the Collateral Cure Conditions (as defined below) are satisfied), and (iii) a Specified Tenant Trigger Period (as defined below); and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under the Edison Grand Whole Loan documents, (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.10x for two consecutive calendar quarters, and (z) with regard to clause (iii) above, the Specified Tenant Trigger Period ceasing to exist.
“Collateral Cure Conditions” are deemed to exist if and for so long as the borrower deposits cash into an account with the lender or delivers to the lender a letter of credit which, in either case, will serve as additional collateral for the Edison Grand Whole Loan, in an amount equal to the Collateral Deposit Amount (as defined below) and, thereafter, for so long as the borrower elects to satisfy the Collateral Cure Conditions in order to avoid a DSCR Trigger Period, on each one year anniversary of the date the borrower made said deposit (or delivered said letter of credit), the borrower is required to deposit additional cash collateral in the amount of the Collateral Deposit Amount or increase the amount of the letter of credit by an amount equal to the Collateral Deposit Amount, as applicable. The collateral referenced in this definition will be returned to the borrower, provided that no event of default is ongoing, at the time the debt service coverage ratio (without taking into account the cash deposit or letter of credit) is equal to or greater than 1.10x for two consecutive calendar quarters.
“Collateral Deposit Amount” means approximately $2,299,145.
“Specified Tenant Trigger Period” means a period: (A) commencing upon the first to occur of (i) Specified Tenant being in default under its lease beyond applicable notice and cure periods, (ii) at any time after December 21, 2026, Specified Tenant failing to be in actual, physical possession of its space, (iii) at any time after December 21, 2026, Specified Tenant failing to be open for business during customary hours and/or “going dark” in its space, (iv) Specified Tenant giving notice that it is terminating its lease for all or any portion of its space, (v) any termination or cancellation of any Specified Tenant lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or any Specified Tenant lease failing to otherwise be in full force and effect, (vi) any bankruptcy or similar insolvency of Specified Tenant, and (vii) Specified Tenant failing to extend or renew its lease on or prior to the earlier of the deadline for such extension set forth in its lease and the date that is 12 months prior to the stated maturity date of the Edison Grand Whole Loan, in each case in accordance with the applicable terms and conditions of such lease and of the Edison Grand Whole Loan documents for a term of five years (provided that, from July 6, 2030 through the maturity date, so long as the then debt yield (which calculation excludes the income attributable to the Specified Tenant lease) exceeds 7.18%, no Specified Tenant Trigger Period will be deemed to have occurred solely due to a failure of Specified Tenant to renew its lease pursuant to this clause (vii)); and (B) expiring upon the first to occur of the lender’s receipt of reasonably acceptable evidence (which must include, without limitation, an acceptable estoppel certificate from the Specified Tenant) of: (1) the satisfaction of the applicable Specified Tenant Cure Conditions (as defined below); or (2) the borrower leasing the entire Specified Tenant space (or applicable portion thereof) pursuant to one or more leases in accordance with the applicable terms and conditions of the Edison Grand Whole Loan documents, the applicable tenant(s) being in actual, physical occupancy of the space demised under its lease, all contingencies to effectiveness of each such lease have expired or been satisfied, each such lease has commenced and a rent commencement date has been established (without possibility of delay) and, in the lender’s judgment, the applicable Specified Tenant Excess Cash Flow Condition is satisfied in connection therewith.
“Specified Tenant Cure Conditions” means each of the following, as applicable (i) the applicable Specified Tenant has cured all defaults under its lease and no other default under such Specified Tenant lease occurs for three consecutive months following such cure, (ii) the applicable Specified Tenant is in actual, physical possession of its space (or applicable portion thereof) and open for business during customary hours and not “dark”, (iii) the applicable Specified Tenant has revoked or rescinded all termination or cancellation notices with respect to its lease and has re-affirmed its lease as being in full force and effect, (iv) in the event the Specified Tenant Trigger Period is due to the applicable Specified Tenant’s failure to extend or renew its lease, the applicable Specified Tenant has renewed or extended its lease in accordance with the terms of the Edison Grand Whole Loan documents and such lease for a term of five years, and, in the lender’s judgment, the applicable Specified Tenant Excess Cash Flow Condition is satisfied in connection therewith, (v) with respect to any applicable bankruptcy or insolvency proceedings involving the applicable Specified Tenant and/or its lease, the applicable Specified Tenant is no longer insolvent or subject to any bankruptcy or insolvency proceedings and has affirmed its lease pursuant to final, non-appealable order of a court of competent jurisdiction, and (vi) the applicable Specified Tenant is paying full, unabated rent under its lease.
“Specified Tenant Excess Cash Flow Condition” means with respect to curing any Specified Tenant Trigger Period by either retenanting the Specified Tenant’s space or by renewal/extension of any Specified Tenant lease, sufficient funds have been accumulated in the excess cash flow reserve (during the continuance of the subject Specified Tenant Trigger Period) to cover all anticipated leasing commissions, tenant improvement costs, tenant allowances, free rent periods, and/or rent abatement periods to be incurred in connection with any such retenanting or any such renewal/extension.
“Specified Tenant Stabilization Conditions” means with respect to curing any Specified Tenant Trigger Period by either retenanting the Specified Tenant’s space or by renewal/extension of any Specified Tenant lease, that all leasing commissions payable in connection with each such lease have been paid and all tenant improvement obligations or other similar landlord obligations have been completed and paid in full, each such tenant has actually commenced paying full contractual rent under the applicable lease and any free rent period or period of partial rent abatements has expired, and each such tenant is open for business in the entirety of its leased premises.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 61 | ||
Multifamily – High Rise 2500 Edwards Drive Fort Myers, FL 33901
|
Collateral Asset Summary – Loan No. 5 Edison Grand |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$47,000,000 69.8% 1.20x 7.3% |
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 62 | ||
Multifamily – Garden 1925 West College Avenue San Bernardino, CA 92407
|
Collateral Asset Summary – Loan No. 6 Ridgeline Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$46,000,000 76.8% 1.31x 7.7% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 63 | ||
Multifamily – Garden 1925 West College Avenue San Bernardino, CA 92407
|
Collateral Asset Summary – Loan No. 6 Ridgeline Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$46,000,000 76.8% 1.31x 7.7% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 64 | ||
Multifamily – Garden 1925 West College Avenue San Bernardino, CA 92407
|
Collateral Asset Summary – Loan No. 6 Ridgeline Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$46,000,000 76.8% 1.31x 7.7% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | Andrew Gi and Dax T.S. Mitchell | Collateral: | Fee | |
| Borrower(s): | Ridgeline Investors LLC | Location: | San Bernardino, CA | |
| Original Balance: | $46,000,000 | Year Built / Renovated: | 1985 / 2026 | |
| Cut-off Date Balance: | $46,000,000 | Property Management: | Guardian Asset Management Group LLC | |
| % by Initial UPB: | 5.6% | Size: | 160 Units | |
| Interest Rate: | 5.73000% | Appraised Value / Per Unit: | $59,900,000 / $374,375 | |
| Note Date: | June 29, 2026 | Appraisal Date: | June 4, 2026 | |
| Original Term: | 60 months | Occupancy: | 96.3% (as of June 1, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.0% | |
| Original Amortization: | NAP | Underwritten NOI(2): | $3,542,279 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $3,496,001 | |
| First Payment Date: | August 6, 2026 | |||
| Maturity Date: | July 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI(2): | $3,068,080 (TTM May 31, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $2,862,994 | |
| Call Protection: | L(24),YM1(29),O(7) | 2024 NOI: | $2,524,084 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | NAV | |
| Reserves(1) | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $287,500 | |||
| Taxes: | $123,541 | $30,885 | NAP | Maturity Date Loan / Unit: | $287,500 | ||
| Insurance: | $0 | Springing | NAP | Cut-off Date LTV: | 76.8% | ||
| Replacement Reserves: | $0 | $3,857 | NAP | Maturity Date LTV: | 76.8% | ||
| UW NOI DY: | 7.7% | ||||||
| UW NCF DSCR: | 1.31x | ||||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $46,000,000 | 100.0% | Loan Payoff | $38,742,520 | 84.2 | % | |
| Borrower Sponsor Equity | 5,142,485 | 11.2 | |||||
| Closing Costs | 1,991,454 | 4.3 | |||||
| Upfront Reserves | 123,541 | 0.3 | |||||
| Total Sources | $46,000,000 | 100.0% | Total Uses | $46,000,000 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
| (2) | The increase from Most Recent NOI to Underwritten NOI is primarily attributable to lease-up following
recent renovations at the Ridgeline Apartments Property (as defined below). |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 65 | ||
Multifamily – Garden 1925 West College Avenue San Bernardino, CA 92407
|
Collateral Asset Summary – Loan No. 6 Ridgeline Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$46,000,000 76.8% 1.31x 7.7% |
The Loan. The sixth largest mortgage loan (the “Ridgeline Apartments Mortgage Loan”) is secured by the borrower’s fee simple interest in a 160-unit, garden style multifamily property located in San Bernardino, California (the “Ridgeline Apartments Property”). The Ridgeline Apartments Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $46,000,000. The Ridgeline Apartments Mortgage Loan was originated on June 29, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.73000% per annum on an Actual/360 basis. The Ridgeline Apartments Mortgage Loan has an initial term of five-years and is interest-only for the full term. The scheduled maturity date of the Ridgeline Apartments Mortgage Loan is July 6, 2031.
The Property. The Ridgeline Apartments Property is a 160-unit, garden-style multifamily property located in San Bernardino, California. The Ridgeline Apartments Property consists of ten, two-story residential buildings, along with two one-story common area buildings situated on an approximately 9.99-acre site. The Ridgeline Apartments Property was originally constructed in 1985 and has undergone renovations between 2017 and 2026. Recent renovations totaled approximately $11 million and included interior unit upgrades, upgraded amenities, and exterior improvements.
Community amenities at the Ridgeline Apartments Property include a gated entry system, resort-style swimming pool, fitness center, resident clubhouse with lounge and business center, barbecue and picnic areas, soccer field, playground, pet spa, and landscaped outdoor spaces. The Ridgeline Apartments Property also features 300 parking spaces, which are comprised of 23 garage spaces, 159 covered spaces, and 118 surface spaces, resulting in a parking ratio of approximately 1.88 spaces per unit.
The unit mix at the Ridgeline Apartments Property consists of 32 one-bedroom units, 48 two-bedroom/one-bathroom units, and 80 two-bedroom/two-bathroom units, with an average unit size of approximately 909 square feet. Unit amenities include in-unit washer/dryers, stainless steel appliances, granite countertops, vinyl plank flooring, air conditioning, and private patios or balconies. As of June 1, 2026, the Ridgeline Apartments Property was 96.3% leased.
The Ridgeline Apartments Property is subject to the California Tenant Protection Act, which limits annual increases for existing tenants to the lower of (i) 5% plus the local consumer price index increase and (ii) 10%, and requires a landlord to have “just cause” to terminate a tenancy.
The following table presents certain information relating to the unit mix at the Ridgeline Apartments Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit(1) | Average Monthly Market Rent Per Unit(2) |
| 1 BR / 1 BA(3) | 32 | 20.0% | 100.0% | 730 | $2,007 | $2,150 |
| 2 BR / 1 BA | 48 | 30.0% | 95.8% | 873 | $2,196 | $2,450 |
| 2 BR / 2 BA | 80 | 50.0% | 95.0% | 1,002 | $2,383 | $2,550 |
| Total/Wtd. Avg. | 160 | 100.0% | 96.3% | 909 | $2,250 | $2,440 |
| (1) | Based on the underwritten rent roll dated June 1, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
| (3) | 1 BR / 1 BA includes one model unit that is occupied but as to which no rent is attributable. The model unit is included in the total unit and occupancy count but is excluded from the Average Monthly Rent Per Unit. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 66 | ||
Multifamily – Garden 1925 West College Avenue San Bernardino, CA 92407
|
Collateral Asset Summary – Loan No. 6 Ridgeline Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$46,000,000 76.8% 1.31x 7.7% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Ridgeline Apartments Property:
| Cash Flow Analysis | |||||
| 2024 | 2025 | TTM 5/31/2026(1) | UW(1)(2) | UW Per Unit | |
| Base Rent | $3,478,313 | $3,637,964 | $3,805,841 | $4,131,900 | $25,824 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 181,200 | $1,133 |
| Gross Potential Income | $3,478,313 | $3,637,964 | $3,805,841 | $4,313,100 | $26,957 |
| Other Income(3) | 226,761 | 240,491 | 277,322 | 480,615 | $3,004 |
| Net Rental Income | $3,705,074 | $3,878,455 | $4,083,163 | $4,793,715 | $29,961 |
| (Vacancy / Credit Loss) | 0 | 0 | 0 | (215,655) | ($1,348) |
| Effective Gross Income | $3,705,074 | $3,878,455 | $4,083,163 | $4,578,060 | $28,613 |
| Real Estate Taxes | $334,596 | $344,869 | $349,957 | $352,975 | $2,206 |
| Insurance | 144,744 | 67,381 | 67,306 | 77,977 | $487 |
| Management Fee | 112,574 | 116,354 | 122,584 | 137,342 | $858 |
| Utilities | 230,962 | 204,046 | 210,907 | 210,907 | $1,318 |
| Other Expenses(4) | 358,114 | 282,811 | 264,329 | 256,580 | $1,604 |
| Total Expenses | $1,180,990 | $1,015,461 | $1,015,083 | $1,035,781 | $6,474 |
| Net Operating Income | $2,524,084 | $2,862,994 | $3,068,080 | $3,542,279 | $22,139 |
| Replacement Reserves | 0 | 0 | 0 | 46,279 | $289 |
| Net Cash Flow | $2,524,084 | $2,862,994 | $3,068,080 | $3,496,001 | $21,850 |
| Occupancy (%) | 90.9% | 89.2% | 96.3%(5) | 95.0%(6) | |
| NCF DSCR | 0.94x | 1.07x | 1.15x | 1.31x | |
| NOI Debt Yield | 5.5% | 6.2% | 6.7% | 7.7% | |
| (1) | The increase from TTM 5/31/2026 Net Operating Income to U/W Net Operating Income is primarily attributable to lease-up following recent renovations at the Ridgeline Apartments Property. |
| (2) | Based on the underwritten rent roll dated June 1, 2026. |
| (3) | Other Income includes RUBS, appliance rental, month to month rental, pet fee, parking, application fee, and gate/garage remote income. |
| (4) | Other Expenses includes payroll and benefits, contract services, repairs and maintenance, advertising and marketing, and general and administrative expenses. |
| (5) | Represents most recent occupancy as of June 1, 2026. |
| (6) | Represents economic occupancy. |
Appraisal. According to the appraisal, the Ridgeline Apartments Property had an “as-is” appraised value of $59,900,000 as of June 4, 2026.
| Ridgeline Apartments Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| Ridgeline Apartments | $59,900,000 | 5.25% |
| (1) | Source: Appraisal. |
Environmental Matters. According to the Phase I environmental report dated April 9, 2026, there was a recognized environmental condition at the Ridgeline Apartments Property related to its location within the Newmark Groundwater Contamination Site, a federal Superfund site involving a regional groundwater contamination plume that extends beneath the Ridgeline Apartments Property. See “Description of the Mortgage Pool—Environmental Considerations” in the Preliminary Prospectus.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 67 | ||
Multifamily – Garden 1925 West College Avenue San Bernardino, CA 92407
|
Collateral Asset Summary – Loan No. 6 Ridgeline Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$46,000,000 76.8% 1.31x 7.7% |
The Market. The Ridgeline Apartments Property is located at 1925 West College Avenue in San Bernardino, California and is part of the Riverside-San Bernardino-Ontario metropolitan statistical area (the “Riverside MSA”). According to the appraisal, the Riverside MSA had an estimated 2025 population of approximately 4.7 million. Major employers in the Riverside MSA include Amazon, San Bernardino County, University of California Riverside, and the Riverside University Health Systems
According to the appraisal, the Ridgeline Apartments Property is located within a suburban area of San Bernardino and benefits from proximity to major employment centers, educational institutions, and retail amenities. Notably, California State University, San Bernardino, which serves 21,430 students, is located approximately 0.8 miles northeast of the Ridgeline Apartments Property and serves as a primary demand driver for the surrounding area. Primary access to the area is provided by Interstate 215, located approximately 0.5 miles from the Ridgeline Apartments Property, which offers connectivity to the broader Inland Empire region.
According to a third-party market research report, the Ridgeline Apartments Property is located within the San Bernardino multifamily submarket of the Riverside multifamily market. As of June 2026, the San Bernardino multifamily submarket had inventory of approximately 43,400 units, a vacancy rate of approximately 5.2%, average asking rent of approximately $1,896 per month, and net absorption of approximately 148 units.
According to the appraisal, the estimated 2025 population within a one-, three-, and five-mile radius of the Ridgeline Apartments Property was approximately 14,066, 86,538, and 241,703, respectively, and the estimated average household income within the same radii was approximately $96,266, $98,124, and $95,965, respectively.
The following table presents certain information relating to multifamily properties that are comparable to the Ridgeline Apartments Property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit |
|
Ridgeline Apartments 1925 West College Avenue San Bernardino, CA 92407 |
- | 1985 / 2026 | 160(2) | 96.3%(2) | 1BR / 1BA(3) | 730 SF(2) | $2,007(2) |
| 2BR / 1BA | 873 SF(2) | $2,196(2) | |||||
| 2BR / 2BA | 1,002 SF(2) | $2,383(2) | |||||
|
Castlepark Apartment Homes 2065 West College Avenue San Bernardino, CA 92407 |
0.2 mi | 1987 / NAP | 508 | 97.6% | 1BR / 1BA | 675 SF | $2,035 |
| 2BR / 1BA | 875 SF | $2,305 | |||||
| 2BR / 2BA | 900 SF | $2,321 | |||||
|
Broadview Apartments(4) 1930 West College Avenue San Bernardino, CA 92407 |
0.3 mi | 1987 / 2008 | 254 | 99.2% | 1BR / 1BA | 750 SF | $2,030 |
| 2BR / 1BA | 875 SF | $2,505 | |||||
| 2BR / 2BA | 986 SF | $2,540 | |||||
|
Crest Haven 6155 Palm Avenue San Bernardino, CA 92407 |
2.2 mi | 1991 / NAP | 300 | 98.7% | 1BR / 1BA | 636 SF | $1,885 |
| 2BR / 1BA | 779 SF | $2,025 | |||||
| 2BR / 1BA | 829 SF | $2,230 | |||||
|
The Landing – San Bernardino 200 East 30th Street San Bernardino, CA 92404 |
3.3 mi | 1976 / NAP | 190 | 97.4% | Studio / 1BA | 500 SF | $1,491 |
| 1BR / 1BA | 648 SF | $1,865 | |||||
| 2BR / 2BA | 1,075 SF | $1,975 | |||||
|
Alcantara Apartments 1414 North Riverside Avenue Rialto, CA 92376 |
3.8 mi | 1990 / 2025 | 98 | 94.9% | 1BR / 1BA | 788 SF | $2,045 |
| 1BR / 1BA | 1,069 SF | $2,350 | |||||
| 2BR / 2BA | 1,070 SF | $2,495 | |||||
| 3BR / 2BA | 1,314 SF | NAV | |||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated June 1, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
| (3) | Average Monthly Rent Per Unit excludes one model unit from 1BR / 1BA that is occupied but to which no rent is attributable. The model unit is included in the total unit and occupancy count but is excluded from the Average Monthly Rent Per Unit. |
| (4) | Borrower sponsor owned. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 68 | ||
Multifamily – Garden 1925 West College Avenue San Bernardino, CA 92407
|
Collateral Asset Summary – Loan No. 6 Ridgeline Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$46,000,000 76.8% 1.31x 7.7% |
The Borrower and the Borrower Sponsors. The borrower is Ridgeline Investors LLC, a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Ridgeline Apartments Mortgage Loan.
The borrower sponsors and non-recourse carveout guarantors are Andrew Gi and Dax T.S. Mitchell, co-founders of MAG Capital Partners. Founded in 2015, MAG Capital Partners is a diversified real estate investment firm with assets under management across 31 states.
The borrower has the right to transfer the Ridgeline Apartments Property to a Delaware statutory trust, which would then assume the Ridgeline Apartments Mortgage Loan, at any time after the date that is 30 days after the closing date of the CGCMT 2026-MFAM1 securitization, subject to conditions set forth in the Ridgeline Apartments Mortgage Loan documents. See “Description of the Mortgage Pool—Statistical Characteristics of the Mortgage Loans—Delaware Statutory Trusts” in the Preliminary Prospectus.
Property Management. Ridgeline Apartments Property is managed by Guardian Asset Management Group LLC, an affiliate of the borrower.
Initial and Ongoing Reserves. At origination of the Ridgeline Apartments Mortgage Loan, the borrower deposited approximately $123,541 into a reserve account for real estate taxes.
Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $30,885).
Insurance Reserve – In the event that a blanket policy is in effect with respect to the insurance policies required pursuant to the Ridgeline Apartments Mortgage Loan documents, deposits into the insurance reserve required for insurance premiums will be suspended to the extent that such insurance premiums relate to such blanket policy. As of the origination date, a blanket policy is in effect with respect to the insurance policies required as of the origination date pursuant to the Ridgeline Apartments Mortgage Loan documents
Replacement Reserve – The borrower is required to deposit into a replacement reserve, on a monthly basis, approximately $3,857.
Lockbox / Cash Management. The Ridgeline Apartments Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period (as defined below), the borrower is required to establish a lender-controlled lockbox account, and is thereafter required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrower or the property manager into such lockbox. Within five days after the first occurrence of a Trigger Period, the borrower is required to deliver a notice to all tenants at the Ridgeline Apartments Property directing them to remit rent and all other sums due under the applicable lease directly to the lender-controlled lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with the Ridgeline Apartments Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Ridgeline Apartments Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the Ridgeline Apartments Mortgage Loan. Upon the cure of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower. Upon an event of default under the Ridgeline Apartments Mortgage Loan documents, the lender may apply funds to the Ridgeline Apartments Mortgage Loan in such priority as it may determine.
“Trigger Period” means a period (A) commencing upon the earlier of (i) the occurrence and continuance of an event of default under the Ridgeline Apartments Mortgage Loan documents, and (ii) the debt service coverage ratio being less than 1.125x; and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under the Ridgeline Apartments Mortgage Loan documents, and (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.15x for two consecutive calendar quarters.
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 69 | ||
Multifamily – High Rise 237 Madison Avenue New York, NY 10016
|
Collateral Asset Summary – Loan No. 7 237 Madison |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$45,750,000 68.3% 1.20x 7.4% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 70 | ||
Multifamily – High Rise 237 Madison Avenue New York, NY 10016
|
Collateral Asset Summary – Loan No. 7 237 Madison |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$45,750,000 68.3% 1.20x 7.4% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 71 | ||
Multifamily – High Rise 237 Madison Avenue New York, NY 10016
|
Collateral Asset Summary – Loan No. 7 237 Madison |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$45,750,000 68.3% 1.20x 7.4% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - High Rise | |
| Borrower Sponsor(s): | Shlomo Bakhash and Ezra Mashaal | Collateral: | Fee | |
| Borrower(s): | 237 Madison LLC, ZB Madison LLC, SHEL 237 LLC, 71 Nassau Street LLC, SB Madison LLC, MBJAA Madison LLC, ARG Madison LLC and AVAK Madison LLC | Location: | New York, NY | |
| Original Balance: | $45,750,000 | Year Built / Renovated: | 1926 / 2020 | |
| Cut-off Date Balance: | $45,750,000 | Property Management: | Livingston Management Services, LLC | |
| % by Initial UPB: | 5.6% | Size(3): | 107 Units | |
| Interest Rate: | 5.95000% | Appraised Value / Per Unit: | $67,000,000 / $626,168 | |
| Note Date: | June 1, 2026 | Appraisal Date: | January 8, 2026 | |
| Original Term: | 60 months | Occupancy(3): | 96.3% (as of May 21, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.7% | |
| Original Amortization: | NAP | Underwritten NOI(4): | $3,390,169 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $3,317,271 | |
| First Payment Date: | July 6, 2026 | |||
| Maturity Date: | June 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI(4): | $3,038,778 (TTM December 31, 2025) | |
| Additional Debt Balance: | NAP | 2024 NOI: | $2,881,622 | |
| Call Protection: | L(25),D(28),O(7) | 2023 NOI: | $2,350,193 | |
| Lockbox / Cash Management: | Springing / Springing | 2022 NOI: | NAV | |
| Reserves(1) | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $427,570 | |||
| Taxes: | $79,353 | $79,353 | NAP | Maturity Date Loan / Unit: | $427,570 | ||
| Insurance: | $103,944 | $11,549 | NAP | Cut-off Date LTV: | 68.3% | ||
| Replacement Reserves: | $0 | $5,242 | NAP | Maturity Date LTV: | 68.3% | ||
| Deferred Maintenance: | $198,582 | $0 | NAP | UW NOI DY: | 7.4% | ||
| Other Reserves(2): | $216,000 | Springing | $216,000 | UW NCF DSCR: | 1.20x | ||
| Sources and Uses | ||||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | |||
| Mortgage Loan | $45,750,000 | 96.9 | % | Loan Payoff | $44,979,691 | 95.2 | % | |
| Borrower Sponsor Equity | 1,478,158 | 3.1 | Closing Costs | 1,650,588 | 3.5 | |||
| Upfront Reserves | 597,880 | 1.3 | ||||||
| Total Sources | $47,228,158 | 100.0 | % | Total Uses | $47,228,158 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
| (2) | Other Reserves are comprised of an initial penthouse unit reserve of $216,000. |
| (3) | Size and Occupancy represent the multifamily component at the 237 Madison Property (as defined below). The 237 Madison Property also includes 5,500 SF of ground floor retail space accounting for 10.1% of total NRA and 8.9% of underwritten effective gross income. The commercial space is 100.0% leased as of May 21, 2026, by one tenant. |
| (4) | The increase from Most Recent NOI to Underwritten NOI is primarily attributable to $216,000 of income attributable to the borrower entering into a master lease with the guarantors for the penthouse unit at the 237 Madison Property. The master lease terminates April 30, 2027 or upon the earlier lease of the penthouse unit to a third-party tenant. |
The Loan. The seventh largest mortgage loan (the “237 Madison Mortgage Loan”) is secured by the borrowers’ fee simple interests in a 107-unit, high-rise multifamily property located in New York, New York (the “237 Madison Property”). The 237 Madison Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $45,750,000. The 237 Madison Mortgage Loan was originated on June 1, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.95000% per annum on an Actual/360 basis. The 237 Madison Mortgage Loan has an initial term of five years and is interest-only for the full term. The scheduled maturity date of the 237 Madison Mortgage Loan is June 6, 2031.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 72 | ||
Multifamily – High Rise 237 Madison Avenue New York, NY 10016
|
Collateral Asset Summary – Loan No. 7 237 Madison |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$45,750,000 68.3% 1.20x 7.4% |
The Property. The 237 Madison Property is a 17-story, 107-unit, high rise multifamily property with ground floor retail located on the west side of Madison Avenue between East 37th and East 38th Streets in the Murray Hill neighborhood of New York, New York. The 237 Madison Property was originally constructed in 1926 and was converted from a boutique hotel to a residential building in 2020. Community amenities at the 237 Madison Property include full-time concierge staff, multiple resident lounges, roof terrace, fitness center, conference room, laundry facility, and bike storage. The 237 Madison Property also includes one 5,500 square foot ground-floor retail space leased to LayLays NYC, LLC, an Afro-Caribbean restaurant and lounge through September 2033, which accounts for 8.9% of underwritten effective gross income.
The residential unit mix at the 237 Madison Property consists of 78 studios, 22 one-bedroom units, six two-bedroom units, and one penthouse unit, with an average unit size of 455 square feet. Unit amenities include stainless steel appliances, hardwood floors, central air, granite countertops, and washer/dryer in select units. As of May 21, 2026, the residential units at the 237 Madison Property were 96.3% leased.
The following table presents certain information relating to the residential unit mix at the 237 Madison Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| Studio | 78 | 72.9% | 98.7% | 375 | $3,308 | $3,500 |
| 1 BR(3) | 22 | 20.6% | 86.4% | 575 | $4,099 | $4,500 |
| 2 BR | 6 | 5.6% | 100.0% | 800 | $6,000 | $6,000 |
| Penthouse(4) | 1 | 0.9% | 100.0% | 2,000 | $18,000 | $18,000 |
| Total/Wtd. Avg. | 107 | 100.0% | 96.3% | 455 | $3,750 | $3,981 |
| (1) | Based on the underwritten rent roll dated May 21, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
| (3) | 1 BR includes one superintendent unit that is occupied but to which no rent is attributable. The superintendent unit is included in the total unit and occupancy count but is excluded from the Average Monthly Rent Per Unit. |
| (4) | The penthouse unit is currently unleased. The borrowers have entered into a master lease with the guarantors for the penthouse unit for monthly rent of $18,000. The master lease terminates April 30, 2027 or upon the earlier lease of the penthouse unit to a third party tenant. In addition, at origination the borrowers funded a penthouse unit rent reserve in the amount of $216,000 (one-year’s rent). See “Initial and Ongoing Reserves—Penthouse Unit Reserve” below. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 73 | ||
Multifamily – High Rise 237 Madison Avenue New York, NY 10016
|
Collateral Asset Summary – Loan No. 7 237 Madison |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$45,750,000 68.3% 1.20x 7.4% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the 237 Madison Property:
| Cash Flow Analysis | |||||
| 2023 | 2024 | 2025(1) | U/W(1)(2) | U/W Per Unit | |
| Base Rent | $4,205,992 | $4,371,859 | $4,365,711 | $4,589,940 | $42,897 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 204,000 | $1,907 |
| Gross Potential Income - Residential | $4,205,992 | $4,371,859 | $4,365,711 | $4,793,940 | $44,803 |
| Other Income(3) | 275,185 | 296,016 | 351,125 | 351,125 | $3,282 |
| Net Rental Income | $4,481,177 | $4,667,876 | $4,716,836 | $5,145,066 | $48,085 |
| (Vacancy / Credit Loss) | 0 | (104,827) | (89,341) | (204,000) | ($1,907) |
| Total Effective Gross Income - Residential | $4,481,177 | $4,563,048 | $4,627,495 | $4,941,066 | $46,178 |
| Gross Potential Income - Commercial | $111,774 | $462,000 | $473,613 | $510,000 | $4,766 |
| (Vacancy / Credit Loss) | 0 | 0 | 0 | (25,500) | ($238) |
| Total Effective Gross Income - Commercial | $111,774 | $462,000 | $473,613 | $484,500 | $4,528 |
| Total Effective Gross Income | $4,592,951 | $5,025,048 | $5,101,108 | $5,425,566 | $50,706 |
| Real Estate Taxes | $896,245 | $922,112 | $898,510 | $896,652 | $8,380 |
| Insurance | 119,544 | 126,158 | 119,633 | 132,468 | $1,238 |
| Management Fee | 91,859 | 100,501 | 102,022 | 162,767 | $1,521 |
| Utilities | 401,331 | 362,983 | 296,762 | 295,785 | $2,764 |
| Other Expenses(4) | 733,781 | 631,672 | 645,404 | 547,725 | $5,119 |
| Total Expenses | $2,242,759 | $2,143,427 | $2,062,330 | $2,035,397 | $19,022 |
| Net Operating Income | $2,350,193 | $2,881,622 | $3,038,778 | $3,390,169 | $31,684 |
| Replacement Reserves | 0 | 0 | 0 | 62,898 | $588 |
| TI/LC | 0 | 0 | 0 | 10,000 | $93 |
| Net Cash Flow | $2,350,193 | $2,881,622 | $3,038,778 | $3,317,271 | $31,003 |
| Occupancy | 92.8% | 95.9% | 95.9% | 95.7%(5) | |
| NCF DSCR | 0.85x | 1.04x | 1.10x | 1.20x | |
| NOI Debt Yield | 5.1% | 6.3% | 6.6% | 7.4% | |
| (1) | The increase from 2025 Net Operating Income to U/W Net Operating Income is primarily attributable to $216,000 of income attributable to the borrower entering into a master lease with the guarantors for the penthouse unit at the 237 Madison Property. The master lease terminates April 30, 2027 or upon the earlier lease of the penthouse unit to a third-party tenant. |
| (2) | Based on the underwritten rent roll dated May 21, 2026. |
| (3) | Other Income includes expense reimbursements, bicycle and residential storage fees, amenity fees, forfeited security deposits, and miscellaneous charges such as application fees, lock replacements, and pet fees. |
| (4) | Other Expenses includes payroll and benefits, repairs and maintenance, and general and administrative. |
| (5) | Represents economic occupancy. |
Appraisal. According to the appraisal, the 237 Madison Property had an “as-is” appraised value of $67,000,000 as of January 8, 2026.
| 237 Madison Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| 237 Madison | $67,000,000 | 5.50% |
| (1) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 74 | ||
Multifamily – High Rise 237 Madison Avenue New York, NY 10016
|
Collateral Asset Summary – Loan No. 7 237 Madison |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$45,750,000 68.3% 1.20x 7.4% |
Environmental Matters. According to the Phase I environmental report dated January 13, 2026, there were no recognized environmental conditions at the 237 Madison Property.
The Market. The 237 Madison Property is located at 237 Madison Avenue in the Murray Hill neighborhood of Manhattan, New York and is part of the New York metropolitan statistical area. The Murray Hill neighborhood offers access to Midtown Manhattan employment centers, as well as a wide range of retail, dining, and entertainment options. Primary access to the Murray Hill neighborhood is provided by the 4, 5, 6, and 7 subway lines and Metro-North and Long Island Rail Road service at Grand Central Terminal, which is located approximately five blocks from the 237 Madison Property, providing direct access throughout Manhattan and the greater New York metropolitan area.
According to a third-party market research report, the 237 Madison Property is located within the Murray Hill/Kips Bay multifamily submarket of the New York multifamily market. As of September 30, 2025, the Murray Hill/Kips Bay multifamily submarket had inventory of 20,109 units, a vacancy rate of 5.5%, and average asking rent of $5,236 per month.
According to the appraisal, the 2025 population within a 0.25-, 0.5-, and one-mile radius of the 237 Madison Property was 14,998, 50,081, and 200,459, respectively, and the 2025 average household income within the same radii was $251,728, $243,842, and $219,157 respectively.
The following table presents certain information relating to multifamily properties that are comparable to the 237 Madison Property:
| Multifamily Rent Comparables(1) | ||||
| Property Name / Address | Distance from Subject | Unit Type | Average Unit Size | Average Monthly Rent Per Unit |
| 237 Madison New York, NY |
- | Studio | 375 SF(2) | $3,308(2) |
| 1BR(3) | 575 SF(2) | $4,099(2) | ||
| 2BR | 800 SF(2) | $6,000(2) | ||
| Penthouse(4) | 2,000 SF(2) | $18,000(2) | ||
|
138 East 50th Street New York, NY |
0.2 mi | Penthouse | 1,636 SF | $20,000 |
| 49 East 34th Street New York, NY |
0.2 mi | 1BR / 1BA | 600 SF | $4,700 |
| 145 Madison Avenue New York, NY |
0.3 mi | 2BR / 1BA | 850 SF | $6,995 |
| 150 East 39th Street New York, NY |
0.3 mi | Studio | 400 SF | $3,400 |
| 222 East 39th Street New York, NY |
0.4 mi | Studio | 425 SF | $3,450 |
| 1BR / 1BA | 550 SF | $4,300 | ||
| 2BR / 1.5BA | 800 SF | $5,825 | ||
| 330 East 39th Street New York, NY |
0.6 mi | Studio | 400 SF | $3,400 |
| 1BR / 1BA | 600 SF | $4,500 | ||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated May 21, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
| (3) | 1 BR includes one superintendent unit that is occupied but to which no rent is attributable. The superintendent unit is excluded from the Average Monthly Rent Per Unit. |
| (4) | The penthouse unit is currently unleased. The borrowers have entered into a master lease with the guarantors for the penthouse unit for monthly rent of $18,000. The master lease terminates April 30, 2027 or upon the earlier lease of the penthouse unit to a third party tenant. In addition, at origination the borrowers funded a penthouse unit rent reserve in the amount of $216,000 (one-year’s rent). See “Initial and Ongoing Reserves—Penthouse Unit Reserve” below. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 75 | ||
Multifamily – High Rise 237 Madison Avenue New York, NY 10016
|
Collateral Asset Summary – Loan No. 7 237 Madison |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$45,750,000 68.3% 1.20x 7.4% |
The Borrowers and the Borrower Sponsors. The borrowers are 237 Madison LLC, ZB Madison LLC, SHEL 237 LLC, 71 Nassau Street LLC, SB Madison LLC, MBJAA Madison LLC, ARG Madison LLC and AVAK Madison LLC, as tenants in common, each a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the 237 Madison Mortgage Loan.
The borrower sponsors and non-recourse carveout guarantors are Shlomo Bakhash of the Kash Group and Ezra Mashaal of Skyway Development Group. Kash Group is a New York-based real estate investment and asset management firm focused on multifamily and mixed-use properties. Skyway Capital Partners is a New York based real estate investment firm that specializes in the investment and development of commercial and residential properties.
Property Management. The 237 Madison Property is managed by Livingston Management Services, LLC, an affiliate of the borrowers.
Initial and Ongoing Reserves. At origination of the 237 Madison Mortgage Loan, the borrowers deposited (i) approximately $79,353 into a reserve account for real estate taxes, (ii) approximately $103,944 into a reserve account for insurance premiums, (iii) $216,000 into a reserve account for master lease rent with respect to the penthouse unit and (iv) $198,582 into a reserve account for deferred maintenance.
Tax Reserve – The borrowers are required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $79,353).
Insurance Reserve –The borrowers are required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies (initially estimated to be approximately $11,549).
Replacement Reserve – The borrowers are required to deposit into a replacement reserve, on a monthly basis, $5,242.
Penthouse Unit Reserve – If at any time the lender reasonably determines that amounts on deposit in the penthouse unit reserve will be less than six months of rent for the penthouse unit pursuant to the penthouse unit master lease, the borrowers will be required to deposit an amount which will be sufficient to equal 12 months of rent for the unleased penthouse unit, provided that the borrowers will not be required to make a deposit that would cause the funds in the penthouse unit reserve account to exceed $216,000. Upon the lease of the penthouse unit to a third party tenant which is paying full unabated rent, provided no Trigger Period (as defined below) exists, the funds in the penthouse unit reserve will be disbursed to the borrowers.
Lockbox / Cash Management. The 237 Madison Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period, the borrowers are required to establish a lender-controlled lockbox account, and are thereafter required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrowers or the property manager into such lockbox. Within five days after the first occurrence of a Trigger Period, the borrowers are required to deliver a notice to all non-residential tenants under non-residential leases at the 237 Madison Property directing them to remit rent and all other sums due under the applicable lease directly to the lender-controlled lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrowers unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with the 237 Madison Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the 237 Madison Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the 237 Madison Mortgage Loan. Upon the cure of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrowers. Upon an event of default under the 237 Madison Mortgage Loan documents, the lender may apply funds to the 237 Madison Mortgage Loan in such priority as it may determine.
“Trigger Period” means a period (A) commencing upon the earlier of (i) the occurrence and continuance of an event of default under the 237 Madison Mortgage Loan documents, and (ii) the debt service coverage ratio being less than 1.15x; and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under the 237 Madison Mortgage Loan documents, and (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.15x for one calendar quarter.
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 76 | ||
Multifamily – Mid Rise 194 East 2nd Street New York, NY 10009
|
Collateral Asset Summary – Loan No. 8 194 East 2nd Street |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$44,500,000 64.4% 1.36x 7.7% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 77 | ||
Multifamily – Mid Rise 194 East 2nd Street New York, NY 10009
|
Collateral Asset Summary – Loan No. 8 194 East 2nd Street |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$44,500,000 64.4% 1.36x 7.7% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 78 | ||
Multifamily – Mid Rise 194 East 2nd Street New York, NY 10009
|
Collateral Asset Summary – Loan No. 8 194 East 2nd Street |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$44,500,000 64.4% 1.36x 7.7% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Mid Rise | |
| Borrower Sponsor(s): | William Aaron Feldman and Jordan Vogel | Collateral: | Fee | |
| Borrower(s): | Benchmark 194 LLC | Location: | New York, NY | |
| Original Balance: | $44,500,000 | Year Built / Renovated: | 1997 / 2025 | |
| Cut-off Date Balance: | $44,500,000 | Property Management: | Benchmark RE Group II, L.P. | |
| % by Initial UPB: | 5.4% | Size(3): | 61 Units | |
| Interest Rate: | 5.56000% | Appraised Value / Per Unit: | $69,100,000 / $1,132,787 | |
| Note Date: | June 18, 2026 | Appraisal Date: | May 29, 2026 | |
| Original Term: | 60 months | Occupancy(3): | 96.7% (as of May 21, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.4% | |
| Original Amortization: | NAP | Underwritten NOI(4): | $3,443,643 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $3,410,359 | |
| First Payment Date: | August 6, 2026 | |||
| Maturity Date: | July 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI(4): | $2,848,105 (TTM April 30, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $2,193,617 | |
| Call Protection: | L(24),YM1(29),O(7) | 2024 NOI(5): | $2,079,548 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | NAV | |
| Reserves(1) | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $729,508 | |||
| Taxes: | $122,906 | $122,906 | NAP | Maturity Date Loan / Unit: | $729,508 | ||
| Insurance: | $27,989 | $9,330 | NAP | Cut-off Date LTV: | 64.4% | ||
| Replacement Reserves: | $0 | $1,555 | NAP | Maturity Date LTV: | 64.4% | ||
| TI/LC Reserves: | $0 | $1,219 | NAP | UW NOI DY: | 7.7% | ||
| Deferred Maintenance: | $7,700 | $0 | NAP | UW NCF DSCR: | 1.36x | ||
| Other(2): | $110,000 | $0 | NAP | ||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $44,500,000 | 100.0% | Loan Payoff | $26,351,402 | 59.2 | % | |
| Borrower Sponsor Equity | 14,730,620 | 33.1 | |||||
| Closing Costs | 3,149,384 | 7.1 | |||||
| Upfront Reserves | 268,595 | 0.6 | |||||
| Total Sources | $44,500,000 | 100.0% | Total Uses | $44,500,000 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
| (2) | Initial Other Reserves are comprised of an Unfunded Obligations Reserve of $110,000. |
| (3) | Size and Occupancy represents the multifamily component at the 194 East 2nd Property (as defined below). The 194 East 2nd Property also includes 14,623 square feet of retail and storage space accounting for 25.3% of NRA and 17.1% of underwritten effective gross income. The commercial space is 100.0% leased as of May 21, 2026, by two tenants, Duane Reade (Walgreens) and Urban Stash, a self-storage operator which leases cellar space. |
| (4) | The increase from Most Recent NOI to Underwritten NOI is primarily attributable to the borrower’s post-acquisition renovation of the 194 East 2nd Street Property in 2025 and subsequent lease up. |
| (5) | 2024 NOI represents the annualized trailing nine-month period ending December 31, 2024 because the borrower acquired the 194 East 2nd Street Property in 2024. |
The Loan. The eighth largest mortgage loan (the “194 East 2nd Street Mortgage Loan”) is secured by the borrower’s fee simple interest in a 61-unit, mid-rise multifamily property located in New York, New York (the “194 East 2nd Street Property”). The 194 East 2nd Street Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $44,500,000. The 194 East 2nd Street Mortgage Loan was originated on June 18, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.56000% per annum on an Actual/360 basis. The 194 East 2nd Street Mortgage Loan has an initial term of five years and is interest-only for the full term. The scheduled maturity date of the 194 East 2nd Street Mortgage Loan is July 6, 2031.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 79 | ||
Multifamily – Mid Rise 194 East 2nd Street New York, NY 10009
|
Collateral Asset Summary – Loan No. 8 194 East 2nd Street |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$44,500,000 64.4% 1.36x 7.7% |
The Property. The 194 East 2nd Street Property is a six-story, 61-unit, mid-rise multifamily property located in the East Village neighborhood of New York, New York. The 194 East 2nd Street Property was originally constructed in 1997 and was recently renovated in 2025. Recent renovations totaled approximately $2.3 million and included renovations to 41 units, the common areas, and amenity spaces. Community amenities at the 194 East 2nd Street Property include a 24-hour attended lobby, fitness center, resident lounge, billiards room, an outdoor courtyard, and laundry rooms on each floor. The 194 East 2nd Street Property also includes 14,623 square feet of retail and storage space which as of May 21, 2026 was 100.0% leased to Duane Reade (Walgreens) through May 2033 and Urban Stash, a self-storage operator which leases cellar space, through October 2036. The commercial space accounts for 17.1% of underwritten effective gross income at the 194 East 2nd Street Property.
The residential unit mix at the 194 East 2nd Street Property consists of 4 one-bedroom units, 51 two-bedroom units, 1 three-bedroom unit, 3 four-bedroom units, and 2 five-bedroom units, with an average unit size of 706 square feet. Of the 61 units, three are designated as rent stabilized. Unit amenities include full appliance packages, hardwood floors, quartz countertops, and washer/dryers in select units. As of May 21, 2026, the residential portion of the 194 East 2nd Street Property was 96.7% leased.
The following table presents certain information relating to the residential unit mix at the 194 East 2nd Street Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit(1) | Average Monthly Market Rent Per Unit(2) |
| 1 Bedroom | 1 | 1.6% | 100.0% | 427 | $4,678 | $4,500 |
| 1 Bedroom – Renovated | 3 | 4.9% | 100.0% | 427 | $4,358 | $4,500 |
| 2 Bedroom – Home office | 3 | 4.9% | 66.7% | 823 | $6,045 | $7,000 |
| 2 Bedroom – Home office / Renovated | 6 | 9.8% | 100.0% | 774 | $7,325 | $7,000 |
| 2 Bedroom(3) | 8 | 13.1% | 87.5% | 633 | $6,339 | $7,000 |
| 2 Bedroom – Renovated | 31 | 50.8% | 100.0% | 659 | $6,910 | $7,000 |
| 2 Bedroom – Stabilized(4) | 3 | 4.9% | 100.0% | 689 | $4,103 | $4,103 |
| 3 Bedroom | 1 | 1.6% | 100.0% | 960 | $8,486 | $10,000 |
| 4 Bedroom – Home office | 3 | 4.9% | 100.0% | 1,019 | $9,372 | $11,333 |
| 5 Bedroom – Home office | 1 | 1.6% | 100.0% | 1,396 | $12,783 | $15,000 |
| 5 Bedroom – Home office / Renovated | 1 | 1.6% | 100.0% | 1,267 | $15,000 | $15,000 |
| Total/Wtd. Avg. | 61 | 100.0% | 96.7% | 706 | $6,944 | $7,218 |
| (1) | Based on the underwritten rent roll dated May 21, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
| (3) | 2 Bedroom includes one unit that is occupied by the superintendent but as to which no rent is attributable. The superintendent unit is included in the total unit and occupancy count but is excluded from the Average Monthly Rent Per Unit. |
| (4) | For the 2 Bedroom – Stabilized units, Average Monthly Market Rent Per Unit has been assumed to equal the Average Monthly Rent Per Unit. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 80 | ||
Multifamily – Mid Rise 194 East 2nd Street New York, NY 10009
|
Collateral Asset Summary – Loan No. 8 194 East 2nd Street |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$44,500,000 64.4% 1.36x 7.7% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the 194 East 2nd Street Property:
| Cash Flow Analysis | |||||
| T-9 Ann 12/31/2024(1) | 2025(2) | TTM 4/30/2026(2) | U/W(2)(3) | U/W Per Unit | |
| Base Rent | $4,034,897 | $4,628,215 | $4,789,300 | $4,832,677 | $79,224 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 168,000 | $2,754 |
| Gross Potential Income | $4,034,897 | $4,628,215 | $4,789,300 | $5,000,677 | $81,978 |
| Other Apartment Income(4) | 30,166 | 46,491 | 39,019 | 39,019 | $640 |
| Net Rental Income | $4,065,063 | $4,674,705 | $4,828,319 | $5,039,696 | $82,618 |
| (Vacancy / Credit Loss) | (813,904) | (1,078,311) | (585,891) | (225,030) | ($3,689) |
| Effective Gross Income - Apartments | $3,251,159 | $3,596,395 | $4,242,429 | $4,814,666 | $78,929 |
| Commercial Rental Income | $798,541 | $865,150 | $865,150 | $985,150 | $16,150 |
| Other Commercial Income(5) | 33,914 | 53,863 | 76,954 | 61,729 | $1,012 |
| (Vacancy / Credit Loss) | 0 | 0 | 0 | (52,344) | ($858) |
| Effective Gross Income - Commercial | $832,454 | $919,013 | $942,104 | $994,535 | $16,304 |
| Total Effective Gross Income | $4,083,613 | $4,515,408 | $5,184,533 | $5,809,201 | $95,233 |
| Real Estate Taxes | $1,261,662 | $1,380,599 | $1,395,289 | $1,441,145 | $23,625 |
| Insurance | 85,726 | 100,121 | 103,889 | 106,623 | $1,748 |
| Management Fee | 122,508 | 135,462 | 155,536 | 174,276 | $2,857 |
| Utilities | 70,165 | 132,520 | 141,838 | 141,838 | $2,325 |
| Other Expenses(6) | 464,005 | 573,087 | 539,876 | 501,675 | $8,224 |
| Total Expenses | $2,004,065 | $2,321,791 | $2,336,428 | $2,365,557 | $38,780 |
| Net Operating Income | $2,079,548 | $2,193,617 | $2,848,105 | $3,443,643 | $56,453 |
| Replacement Reserves - Apartments | 0 | 0 | 0 | 16,468 | $270 |
| Replacement Reserves - Commercial | 0 | 0 | 0 | 2,193 | $36 |
| TI/LC | 0 | 0 | 0 | 14,623 | $240 |
| Net Cash Flow | $2,079,548 | $2,193,617 | $2,848,105 | $3,410,359 | $55,908 |
| Occupancy | 81.1% | 80.2% | 90.1% | 95.4%(7) | |
| NCF DSCR | 0.83x | 0.87x | 1.14x | 1.36x | |
| NOI Debt Yield | 4.7% | 4.9% | 6.4% | 7.7% | |
| (1) | 2024 information represents the annualized nine-month period ending December 31, 2024, because the borrower acquired the 194 East 2nd Street Property in 2024. |
| (2) | The increase from the 2025 Net Operating Income through U/W Net Operating Income is primarily attributable to the borrower’s post-acquisition renovation of the 194 East 2nd Street Property in 2025 and subsequent lease up. |
| (3) | Based on the underwritten rent roll dated May 21, 2026. |
| (4) | Other Apartment Income includes revenue generated from late fees, miscellaneous income, laundry income, electricity income, NSF fees, application fees, cleaning fees, administrative fees, and vacant service fee income. |
| (5) | Other Commercial Income includes Duane Reade (Walgreens) tax reimbursement and water/sewer rent. |
| (6) | Other Expenses includes payroll and benefits, repairs and maintenance, and general and administrative expenses. |
| (7) | Represents economic occupancy. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 81 | ||
Multifamily – Mid Rise 194 East 2nd Street New York, NY 10009
|
Collateral Asset Summary – Loan No. 8 194 East 2nd Street |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$44,500,000 64.4% 1.36x 7.7% |
Appraisal. According to the appraisal, the 194 East 2nd Street Property had an “as-is” appraised value of $69,100,000 as of May 29, 2026.
| 194 East 2nd Street Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| 194 East 2nd Street | $69,100,000 | 5.00% |
| (1) | Source: Appraisal. |
Environmental Matters. According to the Phase I environmental report dated June 4, 2026, there were no recognized environmental conditions at the 194 East 2nd Street Property.
The Market. The 194 East 2nd Street Property is located at 194 East 2nd Street in the East Village neighborhood of Manhattan, New York and is part of the New York-Newark-Jersey City, NY-NJ metropolitan statistical area. The East Village neighborhood provides access to a wide range of employment centers, as well as retail, dining, and entertainment uses. Primary access to the East Village neighborhood is provided by the F subway line, located approximately three blocks from the 194 East 2nd Street Property, as well as local bus routes serving the surrounding area.
According to a third-party market research report, the 194 East 2nd Street Property is located within the East Village multifamily submarket of the New York Metro multifamily market. As of June 26, 2026, the East Village multifamily submarket had inventory of 31,840 units, a vacancy rate of 2.0%, and average asking rent of $5,440 per month.
The following table presents certain information relating to multifamily properties that are comparable to the 194 East 2nd Street Property:
| Multifamily Rent Comparables(1) | ||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Unit Type | Average Unit Size | Average Monthly Rent Per Unit(2) |
|
194 East 2nd Street New York, NY |
- | 1997 / 2025 | 61(2) | 1 Bedroom | 427 SF(2) | $4,678(2) |
| 1 Bedroom – Renovated | 427 SF(2) | $4,358(2) | ||||
| 2 Bedroom – HO | 823 SF(2) | $6,045(2) | ||||
| 2 Bedroom - HO / Renovated | 774 SF(2) | $7,325(2) | ||||
| 2 Bedroom(3) | 633 SF(2) | $6,339(2) | ||||
| 2 Bedroom – Renovated | 659 SF(2) | $6,910(2) | ||||
| 2 Bedroom – Stabilized | 689 SF(2) | $4,103(2) | ||||
| 3 Bedroom | 960 SF(2) | $8,486(2) | ||||
| 4 Bedroom – HO | 1,019 SF(2) | $9,372(2) | ||||
| 5 Bedroom – HO | 1,396 SF(2) | $12,783(2) | ||||
| 5 Bedroom - HO / Renovated | 1,267 SF(2) | $15,000(2) | ||||
|
The Houston 280 East Houston Street |
0.1 mi | 2025 / NAP | 157 | Studio | 481 SF | $4,891 |
| 1BR | 635 SF | $7,147 | ||||
| 2BR | 930 SF | $10,095 | ||||
|
Sioné 171 Suffolk Street |
0.1 mi | 2019 / NAP | 88 | Studio | 399 SF | $4,237 |
| 1BR | 616 SF | $6,623 | ||||
| 2BR | 796 SF | $9,365 | ||||
|
Liberty Toye 62 Avenue B |
0.1 mi | 1970 / 2013 | 81 | 1BR | 503 SF | $4,700 |
| 2BR | 610 SF | $5,600 | ||||
| 3BR | 765 SF | $7,425 | ||||
| 4BR | 1,036 SF | $8,999 | ||||
|
Stella LES 251 East 2nd Street |
0.1 mi | 2022 / NAP | 45 | 1BR | 613 SF | $5,646 |
| 2BR | 1,162 SF | $8,000 | ||||
|
Untitled 66 Avenue A |
0.2 mi | 1940 / 2024 | 76 | 1BR | 588 SF | $4,279 |
| 3BR | 664 SF | $8,750 | ||||
| 4BR | 948 SF | $10,465 | ||||
|
EVE 433 East 13th Street |
0.7 mi | 2018 / NAP | 113 | Studio | 455 SF | $4,658 |
| 1BR | 611 SF | $6,121 | ||||
| 2BR | 885 SF | $7,900 | ||||
|
101 East 10th Street New York, NY |
0.9 mi | 2007 / 2018 | 58 | Studio | 370 SF | $4,211 |
| 1BR | 499 SF | $5,500 | ||||
| 2BR | 760 SF | $7,609 | ||||
| 3BR | 765 SF | $7,900 | ||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated May 21, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
| (3) | Average Monthly Rent Per Unit excludes one superintendent unit from 2 Bedroom that is occupied but to which no rent is attributable. The superintendent unit is excluded from the Average Monthly Rent Per Unit. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 82 | ||
Multifamily – Mid Rise 194 East 2nd Street New York, NY 10009
|
Collateral Asset Summary – Loan No. 8 194 East 2nd Street |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$44,500,000 64.4% 1.36x 7.7% |
The Borrower and the Borrower Sponsors. The borrower is Benchmark 194 LLC, a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the 194 East 2nd Street Mortgage Loan.
The borrower sponsors and non-recourse carveout guarantors are William Aaron Feldman and Jordan Vogel, co-founders of Benchmark Real Estate Group. Benchmark Real Estate Group is a New York City-based real estate investment and management firm founded in 2009 that specializes in the acquisition, development, rehabilitation, and management of residential and commercial real estate. The firm has completed 60+ acquisitions and currently owns and operates 47 multifamily assets in the greater New York City area.
Property Management. The 194 East 2nd Street Property is managed by Benchmark RE Group II, L.P., an affiliate of the borrower.
Initial and Ongoing Reserves. At origination of the 194 East 2nd Street Mortgage Loan, the borrower deposited (i) approximately $122,906 into a reserve account for real estate taxes, (ii) approximately $27,989 into a reserve account for insurance premiums, (iii) $110,000 into a reserve account for unfunded obligations for free and prepaid rent for the tenant known as “Urban Stash,” and (iv) $7,700 into a reserve account for deferred maintenance.
Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $122,906).
Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrower covering the 194 East 2nd Street Property does not constitute an approved blanket or umbrella policy pursuant to the 194 East 2nd Street Mortgage Loan documents, the borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies (initially estimated to be approximately $9,330).
Replacement Reserve – The borrower is required to deposit into a replacement reserve, on a monthly basis, approximately $1,555.
TI/LC Reserve – The borrower is required to deposit into a reserve for future tenant improvements and leasing commissions for the non-residential space, on a monthly basis, approximately $1,219.
Lockbox / Cash Management. The 194 East 2nd Street Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period (as defined below), the borrower is required to establish a lender-controlled lockbox account, and is thereafter required to deposit, immediately upon receipt, or cause the property manager to deposit, within two business days of receipt, all revenue received by the borrower or the property manager into such lockbox. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with the 194 East 2nd Street Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the 194 East 2nd Street Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the 194 East 2nd Street Mortgage Loan. Upon the cure of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower, provided that any such funds required to satisfy the Specified Tenant Excess Cash Flow Condition (as defined below) are required to be retained until the Specified Tenant Stabilization Conditions (as defined below) have been satisfied and any funds deposited to cover free or abated rent periods are required to be retained until the free or abated rent period has expired. Upon an event of default under the 194 East 2nd Street Mortgage Loan documents, the lender may apply funds to the 194 East 2nd Street Mortgage Loan in such priority as it may determine.
“Trigger Period” means a period (A) commencing upon the earliest of (i) the occurrence and continuance of an event of default under the 194 East 2nd Street Mortgage Loan documents, (ii) the debt service coverage ratio being less than 1.10x and (iii) a Specified Tenant Trigger Period (as defined below) unless the debt yield (excluding rental income from the Specified Tenant) is at or above the debt yield as of the origination date; and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under the 194 East 2nd Street Mortgage Loan documents, (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.15x for two consecutive calendar quarters and (z) with regard to clause (iii) above, the Specified Tenant Trigger Period ceasing to exist.
“Specified Tenant Trigger Period” means a period: (A) commencing upon the first to occur of (i) the tenant known as “Duane Reade” (together with any other lessees of such tenant’s space or any portion thereof, and any guarantors of the foregoing leases, the “Specified Tenant”) being in default under its lease beyond applicable notice and cure periods, (ii) Specified Tenant failing to be in actual, physical possession of its space, (iii) Specified Tenant failing to be open for business during customary hours and/or “going dark” in its space, (iv) Specified Tenant giving notice that it is terminating its lease for all or any portion of its space, (v) any termination or cancellation of any Specified Tenant lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or any Specified Tenant lease failing to otherwise be in full force and effect, and (vi) any bankruptcy or similar insolvency of Specified Tenant; and (B) expiring upon the first to occur of the lender’s receipt of reasonably acceptable evidence (which must include, without limitation, an acceptable estoppel certificate from the Specified Tenant) of: (1) the satisfaction of the applicable Specified Tenant Cure Conditions (as
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 83 | ||
Multifamily – Mid Rise 194 East 2nd Street New York, NY 10009
|
Collateral Asset Summary – Loan No. 8 194 East 2nd Street |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$44,500,000 64.4% 1.36x 7.7% |
defined below); or (2) the borrower leasing the entire Specified Tenant space (or applicable portion thereof) pursuant to one or more leases in accordance with the applicable terms and conditions of the 194 East 2nd Street Mortgage Loan documents, the applicable tenant(s) being in actual, physical occupancy of the space demised under its lease, all contingencies to effectiveness of each such lease have expired or been satisfied, each such lease has commenced and a rent commencement date has been established (without expressed contingency to commence paying rent thereto) and, in the lender’s judgment, the applicable Specified Tenant Excess Cash Flow Condition is satisfied in connection therewith.
“Specified Tenant Cure Conditions” means each of the following, as applicable (i) the applicable Specified Tenant has cured all defaults under its lease and no other default under such Specified Tenant lease occurs for two consecutive months following such cure, (ii) the applicable Specified Tenant is in actual, physical possession of its space (or applicable portion thereof) and open for business during customary hours and not “dark”, (iii) the applicable Specified Tenant has revoked or rescinded all termination or cancellation notices with respect to its lease and has re-affirmed its lease as being in full force and effect, (iv) with respect to any applicable bankruptcy or insolvency proceedings involving the applicable Specified Tenant and/or its lease, the applicable Specified Tenant is no longer insolvent or subject to any bankruptcy or insolvency proceedings and has affirmed its lease pursuant to final, non-appealable order of a court of competent jurisdiction, and (v) the applicable Specified Tenant is paying full, unabated rent under its lease; provided however, that if a tenant has a free rent or rent abatement period the borrower will have the option to deposit cash with the lender to cover such period.
“Specified Tenant Excess Cash Flow Condition” means with respect to curing any Specified Tenant Trigger Period by retenanting the Specified Tenant’s space, either (i) sufficient funds have been accumulated in the excess cash flow reserve (during the continuance of the subject Specified Tenant Trigger Period) or (ii) the borrower has deposited cash with lender, in each case, to cover all anticipated leasing commissions, tenant improvement costs, tenant allowances, free rent periods, and/or rent abatement periods to be incurred in connection with any such retenanting.
“Specified Tenant Stabilization Conditions” means with respect to curing any Specified Tenant Trigger Period by retenanting the Specified Tenant’s space, that all leasing commissions payable in connection with each such lease have been paid and all tenant improvement obligations or other similar landlord obligations have been completed and paid in full, each such tenant has actually commenced paying full contractual rent under the applicable lease and any free rent period or period of partial rent abatements has expired, and each such tenant is open for business in the entirety of its leased premises.
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 84 | ||
Multifamily – Mid Rise 7403 La Tijera Boulevard Los Angeles, CA 90045
|
Collateral Asset Summary – Loan No. 9 7403 Living |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$37,000,000 67.3% 1.22x 7.3% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 85 | ||
Multifamily – Mid Rise 7403 La Tijera Boulevard Los Angeles, CA 90045
|
Collateral Asset Summary – Loan No. 9 7403 Living |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$37,000,000 67.3% 1.22x 7.3% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 86 | ||
Multifamily – Mid Rise 7403 La Tijera Boulevard Los Angeles, CA 90045
|
Collateral Asset Summary – Loan No. 9 7403 Living |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$37,000,000 67.3% 1.22x 7.3% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Mid Rise | |
| Borrower Sponsor(s): | HGPM LLC, GC Overseas Investment Fund, Ltd and Grand China Overseas Investment Management Co., Ltd | Collateral: | Fee | |
| Borrower(s): | SW Westchester Land, LLC | Location: | Los Angeles, CA | |
| Original Balance: | $37,000,000 | Year Built / Renovated: | 2019 / NAP | |
| Cut-off Date Balance: | $37,000,000 | Property Management: | Greystar California, Inc. | |
| % by Initial UPB: | 4.5% | Size(2): | 140 Units | |
| Interest Rate: | 5.80000% | Appraised Value / Per Unit: | $55,000,000 / $392,857 | |
| Note Date: | April 10, 2026 | Appraisal Date: | March 23, 2026 | |
| Original Term: | 60 months | Occupancy(2): | 95.0% (as of March 9, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.0% | |
| Original Amortization: | NAP | Underwritten NOI: | $2,702,893 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $2,665,057 | |
| First Payment Date: | June 6, 2026 | |||
| Maturity Date: | May 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI: | $2,573,403 (TTM February 28, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $2,389,250 | |
| Call Protection: | L(26),D(27),O(7) | 2024 NOI: | $2,174,815 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | NAV | |
| Reserves(1) | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $264,286 | |||
| Taxes: | $56,038 | $56,038 | NAP | Maturity Date Loan / Unit: | $264,286 | ||
| Insurance: | $36,639 | $12,213 | NAP | Cut-off Date LTV: | 67.3% | ||
| Replacement Reserves: | $0 | $2,947 | NAP | Maturity Date LTV: | 67.3% | ||
| Deferred Maintenance: | $24,375 | $0 | NAP | UW NOI DY: | 7.3% | ||
| UW NCF DSCR: | 1.22x | ||||||
| Sources and Uses | ||||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | |||
| Mortgage Loan | $37,000,000 | 99.8 | % | Loan Payoff | $35,569,862 | 95.9 | % | |
| Borrower Sponsor Equity | 87,080 | 0.2 | Closing Costs | 1,400,166 | 3.8 | |||
| Upfront Reserves | 117,052 | 0.3 | ||||||
| Total Sources | $37,087,080 | 100.0 | % | Total Uses | $37,087,080 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below for further discussion of reserve information. |
| (2) | Size and Occupancy represent the multifamily component at the 7403 Living Property (as defined below). The 7403 Living Property also includes 2,466 square feet of ground-floor retail space, accounting for 2.7% of total NRA and 1.6% of in-place base rent. The commercial space is 46.6% leased as of March 9, 2026, by one tenant, Cafeika International US, LLC. |
The Loan. The ninth largest mortgage loan (the “7403 Living Mortgage Loan”) is secured by the borrower’s fee simple interest in a 140-unit, mid-rise multifamily property located in Los Angeles, California (the “7403 Living Property”). The 7403 Living Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $37,000,000. The 7403 Living Mortgage Loan was originated on April 10, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.80000% per annum on an Actual/360 basis. The 7403 Living Mortgage Loan has an initial term of five years and is interest-only for the full term. The scheduled maturity date of the 7403 Living Mortgage Loan is May 6, 2031.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 87 | ||
Multifamily – Mid Rise 7403 La Tijera Boulevard Los Angeles, CA 90045
|
Collateral Asset Summary – Loan No. 9 7403 Living |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$37,000,000 67.3% 1.22x 7.3% |
The Property. The 7403 Living Property is a four-story, 140-unit, multifamily property located in the Westchester/Playa Del Rey neighborhood of Los Angeles, California. The 7403 Living Property was completed in 2019 and is situated on a 1.16-acre site. Community amenities at the 7403 Living Property include a swimming pool and spa with lounge area, fitness center, resident lounge, open courtyard, dog run, onsite parking, electric vehicle charging station, and storage lockers. The 7403 Living Property features three levels of subterranean parking which includes 242 parking spaces, resulting in a parking ratio of approximately 1.73 spaces per unit. The 7403 Living Property also includes 2,466 square feet of ground-floor retail space divided into two units which was 46.6% leased to Cafeika International US, LLC through January 2030, accounting for 1.6% of in-place base rent.
The residential unit mix at the 7403 Living Property consists of 47 studios, 77 one-bedroom units, and 16 two-bedroom units, with an average unit size of 639 square feet. Unit amenities include stainless steel kitchen appliances (dishwasher, gas range/oven, microwave with hood vent, and refrigerator), garbage disposals, vinyl plank flooring, quartz countertops with tile backsplash, in-unit washer and dryer, central HVAC (heating ventilation and air conditioning), recessed lighting, and private balcony/patios. As of March 9, 2026, the residential portion of the 7403 Living Property was 95.0% leased.
The 7403 Living Property is subject to a Rental Covenant Agreement Running with the Land in favor of the City of Los Angeles acting through the Los Angeles Housing and Community Investment Department (the “LAHCID”), pursuant to which, (i) 13 of the 140 units at the 7403 Living Property are required to be leased to households earning not more than 50% of AMI and (ii) the maximum monthly rent for each of such 13 units is capped at 30% of 50% of net median income as established by the LAHCID. Net median income is defined as the County of Los Angeles median income, as determined by the California Department of Housing and Community Development, adjusted for expenses and taxes by the LAHCID or its successor to reflect state and federal income taxes.
The following table presents certain information relating to the residential unit mix at the 7403 Living Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2)(3) |
| Studio | 42 | 30.0% | 90.5% | 481 | $2,376 | $2,400 |
| Studio – Affordable | 5 | 3.6% | 80.0% | 487 | $876 | $876 |
| 1BR / 1BA | 70 | 50.0% | 98.6% | 669 | $2,802 | $2,800 |
| 1BR / 1BA - Affordable | 7 | 5.0% | 85.7% | 692 | $1,001 | $1,001 |
| 2BR / 2BA | 15 | 10.7% | 100.0% | 949 | $3,623 | $3,650 |
| 2BR / 2BA - Affordable | 1 | 0.7% | 100.0% | 990 | $1,126 | $1,126 |
| Total/Wtd. Avg. | 140 | 100.0% | 95.0% | 639 | $2,621 | $2,600 |
| (1) | Based on the underwritten rent roll dated March 9, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
| (3) | For Affordable units, the Average Monthly Market Rent Per Unit has been assumed to equal the Average Monthly Rent Per Unit. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 88 | ||
Multifamily – Mid Rise 7403 La Tijera Boulevard Los Angeles, CA 90045
|
Collateral Asset Summary – Loan No. 9 7403 Living |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$37,000,000 67.3% 1.22x 7.3% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the 7403 Living Property:
| Cash Flow Analysis | |||||
| 2024 | 2025 | TTM 2/28/2026 | U/W(1) | U/W Per Unit | |
| Base Rent | $4,182,517 | $4,340,120 | $4,361,771 | $4,251,073 | $30,365 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 218,736 | $1,562 |
| Gross Potential Income | $4,182,517 | $4,340,120 | $4,361,771 | $4,469,809 | $31,927 |
| Other Income(2) | 252,651 | 268,765 | 277,789 | 304,956 | $2,178 |
| Net Rental Income | $4,435,168 | $4,608,885 | $4,639,560 | $4,774,765 | $34,105 |
| (Vacancy / Credit Loss) | (282,053) | (236,726) | (241,784) | (223,490) | ($1,596) |
| Total Effective Gross Income | $4,153,115 | $4,372,160 | $4,397,776 | $4,551,275 | $32,509 |
| Real Estate Taxes | $811,260 | $827,477 | $640,430 | $640,430 | $4,574 |
| Insurance | 161,441 | 125,825 | 120,174 | 139,577 | $997 |
| Management Fee | 124,593 | 131,165 | 131,933 | 136,538 | $975 |
| Utilities | 174,784 | 206,492 | 229,232 | 229,232 | $1,637 |
| Other Expenses(3) | 706,221 | 691,951 | 702,605 | 702,605 | $5,019 |
| Total Expenses | $1,978,300 | $1,982,909 | $1,824,374 | $1,848,382 | $13,203 |
| Net Operating Income | $2,174,815 | $2,389,250 | $2,573,403 | $2,702,893 | $19,306 |
| Replacement Reserves | 0 | 0 | 0 | 35,370 | $253 |
| TI/LC | 0 | 0 | 0 | 2,466 | $18 |
| Net Cash Flow | $2,174,815 | $2,389,250 | $2,573,403 | $2,665,057 | $19,036 |
| Occupancy | 93.7% | 94.5% | 94.7% | 95.0%(4) | |
| NCF DSCR | 1.00x | 1.10x | 1.18x | 1.22x | |
| NOI Debt Yield | 5.9% | 6.5% | 7.0% | 7.3% | |
| (1) | Based on the underwritten rent roll dated March 9, 2026. |
| (2) | Other Income includes categories such as forfeited deposits, vending machines, laundry income, late charges, cable TV, and parking income. Also included within this income is the income associated with the RUBS program at the 7403 Living Property, whereby a portion of the utility expense is shared by tenants and reimbursed to the landlord on a pro rata basis. |
| (3) | Other Expenses includes payroll and benefits, repairs and maintenance, advertising and marketing, and general and administrative expenses. |
| (4) | Represents economic occupancy. |
Appraisal. According to the appraisal, the 7403 Living Property had an “as-is” appraised value of $55,000,000 as of March 23, 2026.
| 7403 Living Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| 7403 Living | $55,000,000 | 5.00% |
| (1) | Source: Appraisal. |
Environmental Matters. According to the Phase I environmental report dated April 2, 2026, there were no recognized environmental conditions at the 7403 Living Property.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 89 | ||
Multifamily – Mid Rise 7403 La Tijera Boulevard Los Angeles, CA 90045
|
Collateral Asset Summary – Loan No. 9 7403 Living |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$37,000,000 67.3% 1.22x 7.3% |
The Market. The 7403 Living Property is located at 7403 La Tijera Boulevard in the Westchester/Playa del Rey neighborhood of Los Angeles, California, and is part of the Los Angeles-Long Beach-Anaheim metropolitan statistical area. The Westchester/Playa del Rey neighborhood is part of West Los Angeles and benefits from proximity to major employment centers, coastal neighborhoods, and regional infrastructure, including the master-planned Playa Vista neighborhood. The 7403 Living Property is located approximately 1.25 miles north of Los Angeles International Airport (LAX), which serves as the primary airport for the region. Primary access to the area is provided by the San Diego (405) Freeway and the Santa Monica (10) Freeway, with additional connectivity provided by the Century (105) Freeway.
According to a third-party market research report, the 7403 Living Property is located within the Westchester multifamily submarket of the Los Angeles multifamily market. As of June 26, 2026, the Westchester multifamily submarket had inventory of 4,915 units, a vacancy rate of 6.7%, and average asking rent of $3,052 per month.
According to the appraisal, the estimated 2025 population within a one-, three-, and five- mile radius of the 7403 Living Property was 33,174, 220,235, and 711,762, respectively, and the estimated 2025 average household income within the same radii was $151,341, $141,725, and $138,514, respectively.
The following table presents certain information relating to multifamily properties that are comparable to the 7403 Living Property:
| Multifamily Rent Comparables(1) | ||||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit | |
|
7403 Living 7403 La Tijera Boulevard Los Angeles, CA 90045 |
-
|
2019/NAP | 140(2) | 95.0%(2) | Studio | 481 SF(2) | $2,376(2) | |
| Studio (Affordable) | 487 SF(2) | $876(2) | ||||||
| 1BR / 1BA | 669 SF(2) | $2,802(2) | ||||||
| 1BR / 1BA (Affordable) | 692 SF(2) | $1,001(2) | ||||||
| 2BR / 2BA | 949 SF(2) | $3,623(2) | ||||||
| 2BR / 2BA (Affordable) | 990 SF(2) | $1,126(2) | ||||||
|
Altitude 5900 Center Drive Los Angeles, CA 90045 |
1.3 mi | 2016 / NAP | 545 | 95.0% | Studio | 545 SF | $2,368 | |
| 1BR / 1BA | 740–791 SF | $2,885 | ||||||
| 2BR / 2BA | 1,080–1,104 SF | $3,821-$4,019 | ||||||
|
Kinley West LA 6711 South Sepulveda Boulevard Los Angeles, CA 90045 |
1.3 mi | 2021 / NAP | 180 | 93.0% | Studio | 601 SF | $2,570-$2,669 | |
| 1BR / 1BA | 652-833 SF | $2,703-$3,045 | ||||||
| 2BR / 2BA | 956 SF | $3,888 | ||||||
|
Eastway Apartments 8740 La Tijera Bouleva Los Angeles, CA 90045 |
1.4 mi | 2019 / NAP | 136 |
95.0%
|
Studio | 518-562 SF | $2,506-$2,555 | |
| 1BR / 1BA | 716-905 SF | $2,764-$2,980 | ||||||
| 2BR / 2BA | 890-1,181 SF | $3,158-$3,613 | ||||||
|
The Q Playa 5901 West Center Drive Los Angeles, CA 90045 |
1.4 mi | 2018 / NAP | 376 | 95.0% | 1BR / 1BA | 692-709 SF | $2,927-$3,072 | |
| 1BR / 1BA + Loft | 831 SF | $3,860 | ||||||
| 2BR / 2BA | 954-1,126 SF | $3,722-$4,125 | ||||||
|
Elle at Westchester 8521 S Sepulveda Boulevard Los Angeles, CA 90045 |
1.5 mi | 2024 / NAP | 90 | 96.0% | 1BR / 1BA | 650 SF | $2,645 | |
| 2BR / 1.5BA | 950 SF | $3,504 | ||||||
| 2BR / 2BA | 984 SF | NAV | ||||||
| 2BR / 1BA + Loft | 1,005 SF | $3,645 | ||||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated March 9, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 90 | ||
Multifamily – Mid Rise 7403 La Tijera Boulevard Los Angeles, CA 90045
|
Collateral Asset Summary – Loan No. 9 7403 Living |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$37,000,000 67.3% 1.22x 7.3% |
The Borrower and the Borrower Sponsors. The borrower is SW Westchester Land, LLC, a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the 7403 Living Mortgage Loan.
The borrower sponsors and non-recourse carveout guarantors are HGPM LLC (“HGPM”), a Florida limited liability company, GC Overseas Investment Fund, Ltd, a Cayman Islands exempted company, and Grand China Overseas Investment Management Co., Ltd, a Cayman Islands exempted company. HGPM is a U.S.-based real estate investment firm that serves as the managing member for the GC Overseas Investment Fund, Ltd. Grand China Overseas Investment Management Co., Ltd is a real estate-focused private equity platform that invests in overseas real estate assets and manages real estate investment funds. The firm focuses on cross-border real estate investment involving residential and mixed-use properties. Grand China Overseas Investment Management Co., Ltd has completed more than 20 real estate investments in the United States, including multifamily developments and acquisitions.
Property Management. The 7403 Living Property is managed by Greystar California, Inc., a third party property management company.
Initial and Ongoing Reserves. At origination of the 7403 Living Mortgage Loan, the borrower deposited (i) approximately $56,038 into a reserve account for real estate taxes, (ii) approximately $36,639 into a reserve account for insurance premiums and (iii) $24,375 for deferred maintenance.
Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $56,038).
Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrower covering the 7403 Living Property does not constitute an approved blanket or umbrella policy pursuant to the 7403 Living Mortgage Loan documents, the borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies (initially estimated to be approximately $12,213).
Replacement Reserve – The borrower is required to deposit into a replacement reserve, on a monthly basis, approximately $2,947.
Lockbox / Cash Management. The 7403 Living Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period (as defined below), the borrower is required to establish a lender-controlled lockbox account, and is thereafter required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrower or the property manager into such lockbox account. Within five days after the first occurrence of a Trigger Period, the borrower is required to deliver (x) a notice to all non-residential tenants under non-residential leases at the 7403 Living Property directing them to remit rent and all other sums due under the applicable lease directly to the lender-controlled lockbox account and (y) a notice to all credit card companies or clearing banks with respect to which the borrower or property manager has entered into a merchant’s agreement with respect to the 7403 Living Property, directing them to remit all payments into the lender-controlled lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with the 7403 Living Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the 7403 Living Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the 7403 Living Mortgage Loan. Upon the cure of all Trigger Periods, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower. Upon an event of default under the 7403 Living Mortgage Loan documents, the lender may apply funds to the 7403 Living Mortgage Loan in such priority as it may determine. On one occasion during the term of the 7403 Living Mortgage Loan, upon the expiration of the first Trigger Period to occur, the borrower may, at its option, request the lockbox account to be deactivated and/or closed (and the lender is required to reasonably cooperate with the borrower in connection therewith); provided, that upon the occurrence of the next Trigger Period, this option will no longer be available and such Trigger Period will be considered the first occurrence of a Trigger Period for the purpose of the 7403 Living Mortgage Loan documents in all other respects.
“Trigger Period” means a period (A) commencing upon the earlier of (i) the occurrence and continuance of an event of default under the 7403 Living Mortgage Loan documents, and (ii) the debt service coverage ratio, to be tested semiannually, being less than 1.10x; and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under the 7403 Living Mortgage Loan documents, and (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.20x for two consecutive calendar quarters.
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 91 | ||
Multifamily – Garden 8421 Del Lago Circle Tampa, FL 33614
|
Collateral Asset Summary – Loan No. 10 Innovo at Waters |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$35,250,000 75.0% 1.31x 8.1% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 92 | ||
Multifamily – Garden 8421 Del Lago Circle Tampa, FL 33614
|
Collateral Asset Summary – Loan No. 10 Innovo at Waters |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$35,250,000 75.0% 1.31x 8.1% |

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 93 | ||
Multifamily – Garden 8421 Del Lago Circle Tampa, FL 33614
|
Collateral Asset Summary – Loan No. 10 Innovo at Waters |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$35,250,000 75.0% 1.31x 8.1% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | Robert Schlesinger | Collateral: | Fee | |
| Borrower(s): | CLP Waters Ave LLC | Location: | Tampa, FL | |
| Original Balance: | $35,250,000 | Year Built / Renovated: | 1972 / 2015 | |
| Cut-off Date Balance: | $35,250,000 | Property Management: | Tenere Management Group, LP | |
| % by Initial UPB: | 4.3% | Size: | 196 Units | |
| Interest Rate: | 5.96000% | Appraised Value / Per Unit: | $47,000,000 / $239,796 | |
| Note Date: | March 24, 2026 | Appraisal Date: | March 4, 2026 | |
| Original Term: | 60 months | Occupancy: | 95.9% (as of March 1, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.0% | |
| Original Amortization: | NAP | Underwritten NOI: | $2,838,104 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $2,782,590 | |
| First Payment Date: | May 6, 2026 | |||
| Maturity Date: | April 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI: | $2,687,976 (TTM February 28, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $2,717,420 | |
| Call Protection: | L(27),D(26),O(7) | 2024 NOI: | $2,689,740 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | $2,415,856 | |
| Reserves(1) | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $179,847 | |||
| Taxes: | $227,157 | $37,860 | NAP | Maturity Date Loan / Unit: | $179,847 | ||
| Insurance: | $0 | Springing | NAP | Cut-off Date LTV: | 75.0% | ||
| Replacement Reserves: | $0 | $4,626 | NAP | Maturity Date LTV: | 75.0% | ||
| Deferred Maintenance: | $61,250 | $0 | NAP | UW NOI DY: | 8.1% | ||
| UW NCF DSCR: | 1.31x | ||||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $35,250,000 | 100.0% | Loan Payoff | $22,152,080 | 62.8 | % | |
| Borrower Sponsor Equity | 11,760,901 | 33.4 | |||||
| Closing Costs | 1,048,611 | 3.0 | |||||
| Upfront Reserves | 288,407 | 0.8 | |||||
| Total Sources | $35,250,000 | 100.0% | Total Uses | $35,250,000 | 100.0 | % | |
| (1) | See “Initial and Ongoing Reserves” below. |
The Loan. The tenth largest mortgage loan (the “Innovo at Waters Mortgage Loan”) is secured by the borrower’s fee simple interest in a 196-unit, garden multifamily property located in Tampa, Florida (the “Innovo at Waters Property”). The Innovo at Waters Mortgage Loan is evidenced by a single promissory note with an outstanding principal balance as of the Cut-off Date of $35,250,000 The Innovo at Waters Mortgage Loan was originated on March 24, 2026 by Citi Real Estate Funding Inc. and accrues interest at a fixed rate of 5.96000% per annum on an Actual/360 basis. The Innovo at Waters Mortgage Loan has an initial term of five years and is interest-only for the full term. The scheduled maturity date of the Innovo at Waters Mortgage Loan is April 6, 2031.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 94 | ||
Multifamily – Garden 8421 Del Lago Circle Tampa, FL 33614
|
Collateral Asset Summary – Loan No. 10 Innovo at Waters |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$35,250,000 75.0% 1.31x 8.1% |
The Property. The Innovo at Waters Property is a 196 unit, garden style multifamily property located in Tampa, Florida. The Innovo at Waters Property was originally constructed in 1972 and most recently renovated in 2015. The Innovo at Waters Property is comprised of 22 three-story and one, one-story apartment buildings and a clubhouse/leasing office situated on a 14.24-acre site. Community amenities at the Innovo at Waters Property include a resort-style swimming pool with sundeck, clubhouse with lounge and café, fitness center, business center, playground, and gated access. The Innovo at Waters Property also includes approximately 290 surface parking spaces, resulting in a parking ratio of approximately 1.48 spaces per unit.
The unit mix at the Innovo at Waters Property consists of 24 studios, 59 one-bedroom units, 93 two-bedroom units, and 20 three-bedroom units, with an average unit size of 1,004 square feet. Unit amenities include full size washer/dryers, stainless steel appliances, walk-in closets, screened patio or balconies, vinyl plank flooring, and granite countertops. As of March 1, 2026, the Innovo at Waters Property was 95.9% leased.
The following table presents certain information relating to the unit mix at the Innovo at Waters Property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| Studio | 24 | 12.2% | 100.0% | 530 | $1,427 | $1,426 |
| 1BR / 1BA | 29 | 14.8% | 89.7% | 763 | $1,685 | $1,674 |
| 1BR / 1.5BA | 30 | 15.3% | 96.7% | 835 | $1,803 | $1,801 |
| 2BR / 2BA | 69 | 35.2% | 98.6% | 1,089 | $2,043 | $2,040 |
| 2BR / 2.5BA | 24 | 12.2% | 91.7% | 1,325 | $2,340 | $2,340 |
| 3BR / 2.5BA | 20 | 10.2% | 95.0% | 1,495 | $2,511 | $2,510 |
| Total/Wtd. Avg. | 196 | 100.0% | 95.9% | 1,004 | $1,960 | $1,959 |
| (1) | Based on the underwritten rent roll dated March 1, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 95 | ||
Multifamily – Garden 8421 Del Lago Circle Tampa, FL 33614
|
Collateral Asset Summary – Loan No. 10 Innovo at Waters |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$35,250,000 75.0% 1.31x 8.1% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Innovo at Waters Property:
| Cash Flow Analysis | |||||||
| 2022 | 2023 | 2024 | 2025 | TTM 2/28/2026 | U/W(1) | U/W Per Unit | |
| Base Rent | $3,603,900 | $4,220,448 | $4,503,009 | $4,583,979 | $4,593,473 | $4,421,580 | $22,559 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 0 | 0 | 192,631 | $983 |
| Gross Potential Income | $3,603,900 | $4,220,448 | $4,503,009 | $4,583,979 | $4,593,473 | $4,614,211 | $23,542 |
| Other Income(2) | 269,409 | 297,255 | 321,592 | 319,956 | 321,865 | 321,865 | $1,642 |
| Net Rental Income | $3,873,309 | $4,517,703 | $4,824,601 | $4,903,934 | $4,915,338 | $4,936,076 | $25,184 |
| (Vacancy / Credit Loss) | (96,377) | (235,423) | (248,852) | (268,081) | (289,367) | (230,711) | ($1,177) |
| Total Effective Gross Income | $3,776,932 | $4,282,280 | $4,575,749 | $4,635,853 | $4,625,971 | $4,705,365 | $24,007 |
| Real Estate Taxes | 336,988 | 368,259 | 384,459 | 424,786 | 432,296 | 442,485 | $2,258 |
| Insurance | 268,913 | 419,251 | 391,613 | 386,159 | 390,053 | 339,567 | $1,732 |
| Management Fee | 113,000 | 128,000 | 137,277 | 139,076 | 138,779 | 141,161 | $720 |
| Utilities | 276,807 | 294,699 | 304,239 | 326,518 | 332,484 | 332,484 | $1,696 |
| Other Expenses(3) | 614,530 | 656,215 | 668,421 | 641,894 | 644,382 | 611,564 | $3,120 |
| Total Expenses | $1,610,238 | $1,866,424 | $1,886,009 | $1,918,433 | $1,937,994 | $1,867,261 | $9,527 |
| Net Operating Income | $2,166,694 | $2,415,856 | $2,689,740 | $2,717,420 | $2,687,976 | $2,838,104 | $14,480 |
| Replacement Reserves | 0 | 0 | 0 | 0 | 0 | 55,514 | $283 |
| Net Cash Flow | $2,166,694 | $2,415,856 | $2,689,740 | $2,717,420 | $2,687,976 | $2,782,590 | $14,197 |
| Occupancy | NAV | 97.3% | 99.3% | 91.7% | 96.3% | 95.0%(4) | |
| NCF DSCR | 1.02x | 1.13x | 1.26x | 1.28x | 1.26x | 1.31x | |
| NOI Debt Yield | 6.1% | 6.9% | 7.6% | 7.7% | 7.6% | 8.1% | |
| (1) | Based on the underwritten rent roll dated March 1, 2026. |
| (2) | Other Income includes categories such as forfeited deposits, antennae income, late charges, after-hours utility charges, etc. Also included within this income is the income associated with the RUBS program in-place at the Innovo at Waters Property. |
| (3) | Other Expenses includes payroll and benefits, repairs and maintenance, and general and administrative. |
| (4) | Represents economic occupancy. |
Appraisal. According to the appraisal, the Innovo at Waters Property had an “as-is” appraised value of $47,000,000 as of March 4, 2026.
| Innovo at Waters Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| Innovo at Waters | $47,000,000 | 5.50% |
| (1) | Source: Appraisal. |
Environmental Matters. According to the Phase I environmental report dated March 16, 2026, there were no recognized environmental conditions at the Innovo at Waters Property.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 96 | ||
Multifamily – Garden 8421 Del Lago Circle Tampa, FL 33614
|
Collateral Asset Summary – Loan No. 10 Innovo at Waters |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$35,250,000 75.0% 1.31x 8.1% |
The Market. The Innovo at Waters Property is located at 8421 Del Lago Circle in Tampa, Florida and is part of the Tampa–St. Petersburg–Clearwater metropolitan statistical area (the “Tampa MSA”). According to the appraisal, the Tampa MSA had an estimated population of approximately 3.4 million as of 2025, and benefits from a diverse economic base supported by healthcare, retail, professional and business services, and technology sectors. According to the appraisal, the Innovo at Waters Property is located in a suburban location of Tampa, approximately seven miles northwest of the Tampa Central Business District. Primary access to the Innovo at Waters Property is provided by Interstate 275, with additional connectivity via Dale Mabry Highway and West Waters Avenue.
According to a third-party market research report, the Innovo at Waters Property is located within the Northwest Tampa multifamily submarket of the Tampa multifamily market. As of March 19, 2026, the Northwest Tampa multifamily submarket had inventory of 17,375 units, a vacancy rate of 7.1%, and average asking rent of $1,688 per month.
According to the appraisal, the estimated 2025 population within a one-, three-, and five- mile radius of the Innovo at Waters Property was 17,106, 110,952, and 319,558, respectively, and the estimated 2025 average household income within the same radii was $77,910, $89,568, and $90,162, respectively.
The following table presents certain information relating to multifamily properties that are comparable to the Innovo at Waters Property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject(1) | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit |
|
Innovo at Waters Tampa, FL 33614 |
- | 1972 / 2015 | 196(2) | 95.9% | Studio | 530 SF(2) | $1,427(2) |
| 1BR / 1BA | 763 SF(2) | $1,685(2) | |||||
| 1BR / 1.5BA | 835 SF(2) | $1,803(2) | |||||
| 2BR / 2BA | 1,089 SF(2) | $2,043(2) | |||||
| 2BR / 2.5BA | 1,325 SF(2) | $2,340(2) | |||||
| 3BR / 2.5BA | 1,495 SF(2) | $2,511(2) | |||||
|
Grande Oasis at Tampa, FL 33614 |
0.4 mi | 1989 / 2014 | 578 | 94.0% | 1BR / 1BA | 665-820 SF | $1,099-1,517 |
| 2BR / 1BA | 920 SF | $1,459 | |||||
| 2BR / 2BA | 1,100-1,241 SF | $1,534-1,702 | |||||
| 3BR / 2BA | 1,390 SF | $2,153 | |||||
|
Haven at Waters Edge FKA Tampa, FL 33604 |
0.7 mi | 1985 / 2017 | 392 | 92.0% | 1BR / 1BA | 525-748 SF | $1,174-1,430 |
| 2BR / 2BA | 924-1,078 SF | $1,650-$2,030 | |||||
|
The Windsor Manor Tampa, FL 33604 |
0.9 mi | 1980 / NAP | 194 | 95.0% | 1BR / 1BA | 750 SF | $1,435 |
| 2BR / 1BA | 925 SF | $1,685 | |||||
| 2BR / 1.5BA | 1,105 SF | $1,810 | |||||
| 3BR / 2BA | 1,365 SF | $1,960 | |||||
|
HITE and NOTCH Tampa, FL 33604 |
3.9 mi | 2018 / NAP | 81 | 94.0% | Studio | 528-534 SF | $1,269-1,279 |
| 1BR / 1BA | 660-909 SF | $1,522-1,860 | |||||
| 2BR / 2BA | 992-1,144 SF | $1,690-2,250 | |||||
|
5 West Tampa, FL 33634 |
4.0 mi | 2009 / NAP | 318 | 95.0% | 1BR / 1BA | 752-839 SF | $1,508-1,724 |
| 2BR / 2BA | 1,144-1,310 SF | $2,308-2,346 | |||||
|
Arbors at Carrollwood - Tampa, FL 33624 |
4.1 mi | 2001 / NAP | 157 | 92.0% | 1BR / 1BA | 769-1,088 SF | $1,411-1,716 |
| 2BR / 2BA | 1,148-1,344 SF | $1,942-$1,959 | |||||
| 3BR / 2BA | 1,499 SF | $2,390 | |||||
|
Vantage on Hillsborough Tampa, FL 33634 |
4.5 mi | 1986 / 2007 | 348 | 94.0% | 1BR / 1BA | 492-808 SF | $1,337-2,049 |
| 2BR / 1BA | 818 SF | $1,789 | |||||
| 2BR / 2BA | 1,022-1,141 SF | $1,737-2,525 | |||||
| 3BR / 2BA | 1,129 SF | $2,060 | |||||
|
Lakes of Northdale Tampa, FL 33624 |
5.0 mi | 1984 / 2016 | 216 | 99.0% | 1BR / 1BA | 670-900 SF | $1,576-1,759 |
| 2BR / 2BA | 1,075-1,200 SF | $1,962-2,047 | |||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated March 1, 2026. Average Monthly Rent Per Unit reflects rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 97 | ||
Multifamily – Garden 8421 Del Lago Circle Tampa, FL 33614
|
Collateral Asset Summary – Loan No. 10 Innovo at Waters |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$35,250,000 75.0% 1.31x 8.1% |
The Borrower and the Borrower Sponsor. The borrower is CLP Waters Ave LLC, a Delaware limited liability company and single purpose entity having at least one independent director in its organizational structure. No non-consolidation opinion was provided in connection with the origination of the Innovo at Waters Mortgage Loan.
The borrower sponsor and non-recourse carveout guarantor is Robert Schlesinger of Copperline Partners (“Copperline”). Copperline is a fully integrated multifamily and hospitality-focused real estate investment company with a core portfolio located in the East Coast of the United States. Copperline has over 65 years of experience and has a portfolio of 22,711 units. Robert Schlesinger serves as a managing principal and the managing investment partner of Copperline.
The borrower of the Innovo at Waters Mortgage Loan is affiliated with the borrower of the Innovo at Sunrise Mortgage Loan, which is also being contributed to the CGCMT 2026-MFAM1 securitization.
Property Management. The Innovo at Waters Property is managed by Tenere Management Group, LP, an affiliate of the borrower.
Initial and Ongoing Reserves. At origination of the Innovo at Waters Mortgage Loan, the borrower deposited (i) approximately $227,157 into a reserve account for real estate taxes and (ii) $61,250 for deferred maintenance.
Tax Reserve – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12th of the taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially estimated to be approximately $37,860).
Insurance Reserve – At the option of the lender, if the liability or casualty insurance policy maintained by the borrower covering the Innovo at Waters Property does not constitute an approved blanket or umbrella policy pursuant to the Innovo at Waters Mortgage Loan documents, the borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies. As of the origination date, the Innovo at Waters Property was covered by an approved blanket policy.
Replacement Reserve – The borrower is required to deposit into a replacement reserve, on a monthly basis, $4,626.
Lockbox / Cash Management. The Innovo at Waters Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Trigger Period (as defined below), the borrower is required to establish a lender-controlled lockbox account, and is thereafter required to deposit, or cause the property manager to deposit, immediately upon receipt, all revenue received by the borrower or the property manager into such lockbox account. All funds deposited into the lockbox account are required to be transferred on each business day to or at the direction of the borrower unless a Trigger Period exists and the lender elects (in its sole and absolute discretion) to deliver a restricted account notice to the institution maintaining the lockbox account, in which case all funds in the lockbox account are required to be swept on each business day to a lender-controlled cash management account to be applied and disbursed in accordance with the Innovo at Waters Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Innovo at Waters Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the Innovo at Waters Mortgage Loan. Upon the cure of any Trigger Period, so long as no event of default exists, the lender is required to return any amounts remaining on deposit in the excess cash flow reserve account to the borrower. In addition, so long as no event of default exists, the lender is required to disburse approved operating expenses and extraordinary expenses to the borrower from the excess cash flow reserve account. Upon an event of default under the Innovo at Waters Mortgage Loan documents, the lender may apply funds to the Innovo at Waters Mortgage Loan in such priority as it may determine.
“Trigger Period” means a period (A) commencing upon the earlier of (i) the occurrence and continuance of an event of default under the Innovo at Waters Mortgage Loan documents, and (ii) the debt service coverage ratio being less than 1.15x; and (B) expiring upon (x) with regard to clause (i) above, the cure (if applicable) of such event of default under the Innovo at Waters Mortgage Loan documents, and (y) with regard to clause (ii) above, the date that the debt service coverage ratio is equal to or greater than 1.15x for two consecutive calendar quarters.
Current Mezzanine or Secured Subordinate Indebtedness. None.
Permitted Future Mezzanine or Secured Subordinate Indebtedness. Not permitted.
Release of Collateral. Not permitted.
Ground Lease. None.
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 98 | ||
Multifamily – Garden 8600-8798 Northwest 38th Street Sunrise, FL 33351
|
Collateral Asset Summary – Loan No. 11 Innovo at Sunrise |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$34,000,000 72.6% 1.23x 7.5% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | Robert Schlesinger | Collateral: | Fee | |
| Borrower(s)(1): | CLP Marsh Harbour Owner, LLC | Location: | Sunrise, FL | |
| Original Balance: | $34,000,000 | Year Built / Renovated: | 1987 / 2025 | |
| Cut-off Date Balance: | $34,000,000 | Property Management: | Tenere Management Group, LP | |
| % by Initial UPB: | 4.2% | Size: | 168 Units | |
| Interest Rate: | 5.96000% | Appraised Value / Per Unit: | $46,800,000 / $278,571 | |
| Note Date: | March 24, 2026 | Appraisal Date: | March 9, 2026 | |
| Original Term: | 60 months | Occupancy: | 97.6% (as of March 5, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.0% | |
| Original Amortization: | NAP | Underwritten NOI: | $2,561,339 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $2,519,339 | |
| First Payment Date: | May 6, 2026 | |||
| Maturity Date: | April 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI: | $2,587,972 (TTM February 28, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $2,555,691 | |
| Call Protection: | L(27),D(26),O(7) | 2024 NOI: | $2,280,872 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | $2,257,246 | |
| Reserves | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $202,381 | |||
| Taxes: | $361,081 | $60,180 | NAP | Maturity Date Loan / Unit: | $202,381 | ||
| Insurance(2): | $0 | Springing | NAP | Cut-off Date LTV: | 72.6% | ||
| Replacement Reserves: | $0 | $3,500 | NAP | Maturity Date LTV: | 72.6% | ||
| UW NOI DY: | 7.5% | ||||||
| UW NCF DSCR: | 1.23x | ||||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $34,000,000 | 100.0% | Loan Payoff | $24,130,574 | 71.0 | % | |
| Borrower Sponsor Equity | 8,606,616 | 25.3 | |||||
| Closing Costs | 901,729 | 2.7 | |||||
| Upfront Reserves | 361,081 | 1.1 | |||||
| Total Sources | $34,000,000 | 100.0% | Total Uses | $34,000,000 | 100.0 | % | |
| (1) | The borrower of the Innovo at Sunrise mortgage loan is affiliated with the borrower of the Innovo at Waters mortgage loan, which is also being contributed to the CGCMT 2026-MFAM1 securitization. |
| (2) | Deposits into the Insurance Reserve are not required provided that the borrower provides satisfactory evidence (as reasonably determined by the lender) that the insurance requirements in the Innovo at Sunrise mortgage loan documents have been satisfied pursuant to a blanket insurance policy reasonably acceptable to the lender. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 99 | ||
Multifamily – Garden 8600-8798 Northwest 38th Street Sunrise, FL 33351
|
Collateral Asset Summary – Loan No. 11 Innovo at Sunrise |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$34,000,000 72.6% 1.23x 7.5% |
The following table presents certain information relating to the unit mix at the Innovo at Sunrise property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| Studio | 16 | 9.5% | 100.0% | 677 | $1,910 | $1,940 |
| 1BR / 1BA | 68 | 40.5% | 97.1% | 800 | $2,020 | $2,050 |
| 2BR / 1BA | 14 | 8.3% | 100.0% | 1,000 | $2,322 | $2,355 |
| 2BR / 2BA(3) | 70 | 41.7% | 97.1% | 1,107 | $2,467 | $2,505 |
| Total/Wtd. Avg. | 168 | 100.0% | 97.6% | 933 | $2,219 | $2,255 |
| (1) | Based on the underwritten rent roll dated March 5, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
| (3) | 2 BR / 2 BA includes one model unit that is occupied but to which no underwritten rent is attributable. This unit is included in total Occupancy, but not in Average Monthly Rent Per Unit. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 100 | ||
Multifamily – Garden 8600-8798 Northwest 38th Street Sunrise, FL 33351
|
Collateral Asset Summary – Loan No. 11 Innovo at Sunrise |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$34,000,000 72.6% 1.23x 7.5% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Innovo at Sunrise property:
| Cash Flow Analysis(1) | |||||||
| 2022 | 2023 | 2024 | 2025 | TTM 2/28/2026 | U/W | U/W Per Unit | |
| Base Rent | $3,620,813 | $4,161,217 | $4,374,279 | $4,434,572 | $4,446,098 | $4,340,040 | $25,834 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 0 | 0 | 109,320 | $651 |
| Gross Potential Income | $3,620,813 | $4,161,217 | $4,374,279 | $4,434,572 | $4,446,098 | $4,449,360 | $26,484 |
| Other Income(2) | 200,070 | 205,033 | 195,376 | 242,573 | 268,763 | 275,000 | $1,637 |
| Net Rental Income | $3,820,883 | $4,366,250 | $4,569,655 | $4,677,145 | $4,714,860 | $4,724,360 | $28,121 |
| (Vacancy / Credit Loss) | (129,125) | (180,263) | (216,059) | (220,747) | (211,128) | (222,468) | ($1,324) |
| Total Effective Gross Income | $3,691,758 | $4,185,987 | $4,353,596 | $4,456,398 | $4,503,732 | $4,501,892 | $26,797 |
| Real Estate Taxes | $517,719 | $542,668 | $606,094 | $663,157 | $666,467 | $690,788 | $4,112 |
| Insurance | 233,609 | 535,649 | 597,523 | 319,200 | 319,200 | 320,002 | $1,905 |
| Management Fee | 111,070 | 125,951 | 130,677 | 133,967 | 135,388 | 135,057 | $804 |
| Utilities | 221,351 | 225,079 | 238,538 | 262,484 | 270,755 | 270,755 | $1,612 |
| Other Expenses(3) | 494,985 | 499,394 | 499,892 | 521,899 | 523,951 | 523,951 | $3,119 |
| Total Expenses | $1,578,734 | $1,928,741 | $2,072,724 | $1,900,707 | $1,915,760 | $1,940,553 | $11,551 |
| Net Operating Income | $2,113,024 | $2,257,246 | $2,280,872 | $2,555,691 | $2,587,972 | $2,561,339 | $15,246 |
| Replacement Reserves | 0 | 0 | 0 | 0 | 0 | 42,000 | $250 |
| Net Cash Flow | $2,113,024 | $2,257,246 | $2,280,872 | $2,555,691 | $2,587,972 | $2,519,339 | $14,996 |
| Occupancy | NAV | 97.7% | 95.0% | 96.8% | 96.5% | 95.0%(4) | |
| NCF DSCR | 1.03x | 1.10x | 1.11x | 1.24x | 1.26x | 1.23x | |
| NOI Debt Yield | 6.2% | 6.6% | 6.7% | 7.5% | 7.6% | 7.5% | |
| (1) | Based on the underwritten rent roll dated March 5, 2026. |
| (2) | Other Income includes forfeited deposits, antenna income, late charge, after-hour utility charges, and income associated with the RUBS program in-place at the Innovo at Sunrise property. |
| (3) | Other Expenses includes payroll and benefits, repairs and maintenance and general and administrative expenses. |
| (4) | Represents economic occupancy. |
Appraisal. According to the appraisal, the Innovo at Sunrise property had an “as-is” appraised value of $46,800,000 as of March 9, 2026.
| Innovo at Sunrise Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| Innovo at Sunrise | $46,800,000 | 5.50% |
| (1) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 101 | ||
Multifamily – Garden 8600-8798 Northwest 38th Street Sunrise, FL 33351
|
Collateral Asset Summary – Loan No. 11 Innovo at Sunrise |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$34,000,000 72.6% 1.23x 7.5% |
The following table presents certain information relating to multifamily properties that are comparable to the Innovo at Sunrise property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit(2) |
|
Innovo at Sunrise 8600-8798 Northwest 38th Street Sunrise, FL |
- | 1987/2025 | 168(2) | Studio(2) | 677 SF(2) | $1,910(2) | |
|
97.6%(2) |
1BR/1BA(2) | 800 SF(2) | $2,020(2) | ||||
| 2BR/1BA(2) | 1,000 SF(2) | $2,322(2) | |||||
| 2BR/2BA(2)(3) | 1,107 SF(2) | $2,467(2) | |||||
|
Shamrock at Sunrise 4001 N Pine Island Road Sunrise, FL |
0.4 mi | 2003 / NAP | 119 | 95.0% | 1BR / 1BA | 801 SF | $1,875 |
| 2BR / 2BA | 1,007 SF | $2,424 | |||||
| 2BR / 2BA | 1,092 SF | $2,182 | |||||
| 3BR / 2BA | 1,204 SF | $2,933 | |||||
| 4BR / 4BA | 1,818 SF | $3,500 | |||||
|
Sole at Sunrise 3551 NW 85th Way Sunrise, FL |
0.5 mi
|
1986 / NAP | 276 | 98.0% | 1 BR / 1BA | 950 SF | $2,462 |
| 2 BR / 2BA | 1,254 SF | $2,813 | |||||
| 3 BR / 2BA | 1,422 SF | $2,551 | |||||
|
Delamar 4108 N Pine Island Road Sunrise, FL
|
0.6 mi | 1975 / NAP | 128 | 98.0% | 1BR / 1BA | 875 SF | $1,830-$2,005 |
| 1 BR / 2BA + Den | 1,026 SF | $1,995 | |||||
| 2 BR / 2BA | 1,094 SF | $2,303 | |||||
| 2 BR / 2.5BA | 1,400 SF | $2,795 | |||||
|
Summerfield Apartments 3200 NW 84th Avenue Sunrise, FL |
1.7 mi | 1973 / 2012 | 153 | 95.0% | 1 BR / 1.5BA | 820 SF | $1,900 |
| 1BR / 1 BA | 820 SF | $1,941 | |||||
| 2BR / 2BA | 1,115 SF | $2,203 | |||||
| 3BR / 2BA | 1,300 SF | $3,200 | |||||
|
Sunrise on the Green 4001 North University Drive Fort Lauderdale, FL |
2.0 mi | 1975 / NAP | 238 | 83.0% | Studio | 600 SF | $1,355 |
| 1BR / 1BA | 800 SF | $1,783 | |||||
| 2BR / 2BA | 1,200 SF | $2,249 | |||||
| 3BR / 2BA | 1,656 SF | $2,614 | |||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated March 5, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
| (3) | 2 BR / 2 BA includes one model unit that is occupied but to which no underwritten rent is attributable. This unit is included in total Occupancy, but not in Average Monthly Rent Per Unit. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 102 | ||
Multifamily – Mid Rise 520 Cliff Street Fairview, NJ 07022
|
Collateral Asset Summary – Loan No. 12 FIVE20 Views |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$34,000,000 69.0% 1.37x 7.5% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Mid Rise | |
| Borrower Sponsor(s): | Abraham Gagin and Eyal Gagin | Collateral: | Fee | |
| Borrower(s): | Cliff Investments LP | Location: | Fairview, NJ | |
| Original Balance: | $34,000,000 | Year Built / Renovated: | 2020 / NAP | |
| Cut-off Date Balance: | $34,000,000 | Property Management: | West of Hudson Properties LLC | |
| % by Initial UPB: | 4.2% | Size: | 111 Units | |
| Interest Rate: | 5.38000% | Appraised Value / Per Unit: | $49,300,000 / $444,144 | |
| Note Date: | June 30, 2026 | Appraisal Date: | June 8, 2026 | |
| Original Term: | 60 months | Occupancy: | 97.3% (as of June 1, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 97.0% | |
| Original Amortization: | NAP | Underwritten NOI: | $2,563,484 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $2,535,734 | |
| First Payment Date: | August 6, 2026 | |||
| Maturity Date: | July 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI: | $2,548,714 (TTM April 30, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $2,491,620 | |
| Call Protection: | L(24),D(29),O(7) | 2024 NOI: | $2,372,023 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | NAV | |
| Reserves | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $306,306 | |||
| Taxes: | $116,725 | $58,362 | NAP | Maturity Date Loan / Unit: | $306,306 | ||
| Insurance: | $52,548 | $8,758 | NAP | Cut-off Date LTV: | 69.0% | ||
| Replacement Reserves: | $0 | $2,313 | NAP | Maturity Date LTV: | 69.0% | ||
| Deferred Maintenance: | $37,030 | $0 | NAP | UW NOI DY: | 7.5% | ||
| UW NCF DSCR: | 1.37x | ||||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $34,000,000 | 100.0% | Loan Payoff | $30,469,362 | 89.6% | ||
| Closing Costs | 2,071,232 | 6.1 | |||||
| Borrower Sponsor Equity | 1,253,103 | 3.7 | |||||
| Upfront Reserves | 206,302 | 0.6 | |||||
| Total Sources | $34,000,000 | 100.0% | Total Uses | $34,000,000 | 100.0 | % | |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 103 | ||
Multifamily – Mid Rise 520 Cliff Street Fairview, NJ 07022
|
Collateral Asset Summary – Loan No. 12 FIVE20 Views |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$34,000,000 69.0% 1.37x 7.5% |
The following table presents certain information relating to the unit mix at the FIVE20 Views property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| 1 BR / 1 BA | 60 | 54.1% | 98.3% | 772 | $2,401 | $2,447 |
| 2 BR / 1 BA | 51 | 45.9% | 96.1% | 1,156 | $3,109 | $3,117 |
| Total/Wtd. Avg. | 111 | 100.0% | 97.3% | 948 | $2,722 | $2,755 |
| (1) | Based on the underwritten rent roll dated June 1, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 104 | ||
Multifamily – Mid Rise 520 Cliff Street Fairview, NJ 07022
|
Collateral Asset Summary – Loan No. 12 FIVE20 Views |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$34,000,000 69.0% 1.37x 7.5% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the FIVE20 Views property:
| Cash Flow Analysis | |||||
| 2024 | 2025 | TTM 4/30/2026 |
U/W(1) | U/W Per Unit | |
| Base Rent | $3,322,707 | $3,501,796 | $3,563,283 | $3,528,312 | $31,787 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 104,172 | $938 |
| Gross Potential Income | $3,322,707 | $3,501,796 | $3,563,283 | $3,632,484 | $32,725 |
| Other Income(2) | 255,853 | 271,753 | 279,428 | 279,428 | $2,517 |
| Net Rental Income | $3,578,560 | $3,773,549 | $3,842,711 | $3,911,912 | $35,242 |
| (Vacancy / Credit Loss) | (158,642) | (145,834) | (125,445) | (108,975) | ($982) |
| Total Effective Gross Income | $3,419,918 | $3,627,715 | $3,717,266 | $3,802,937 | $34,261 |
| Real Estate Taxes | $672,356 | $712,047 | $712,046 | $756,649 | $6,817 |
| Insurance | 70,558 | 83,282 | 86,361 | 100,090 | $902 |
| Management Fee | 102,598 | 108,831 | 111,518 | 114,088 | $1,028 |
| Utilities | 75,200 | 100,138 | 114,586 | 114,586 | $1,032 |
| Other Expenses(3) | 127,183 | 131,797 | 144,040 | 154,040 | $1,388 |
| Total Expenses | $1,047,895 | $1,136,095 | $1,168,552 | $1,239,454 | $11,166 |
| Net Operating Income | $2,372,023 | $2,491,620 | $2,548,714 | $2,563,484 | $23,094 |
| Replacement Reserves | 0 | 0 | 0 | 27,750 | $250 |
| Net Cash Flow | $2,372,023 | $2,491,620 | $2,548,714 | $2,535,734 | $22,844 |
| Occupancy | 95.2% | 95.7% | 96.5% | 97.0%(4) | |
| NCF DSCR | 1.28x | 1.34x | 1.37x | 1.37x | |
| NOI Debt Yield | 7.0% | 7.3% | 7.5% | 7.5% | |
| (1) | Based on the underwritten rent roll dated June 1, 2026. |
| (2) | Other Income includes net parking income from 200 surface and covered under-building parking spaces, expense reimbursements for water and sewer through a fixed monthly fee ($50 per one-bedroom unit and $60 per two-bedroom unit per month), and miscellaneous sources such as forfeited security deposits, amenity fees, application fees, administration fees, pet fees, storage income, and late charges. |
| (3) | Other Expenses includes payroll and benefits, repairs and maintenance, and general and administrative. |
| (4) | Represents economic occupancy. |
Appraisal. According to the appraisal, the FIVE20 Views property had an “as-is” appraised value of $49,300,000 as of June 8, 2026.
| FIVE20 Views Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| FIVE20 Views | $49,300,000 | 5.25% |
| (1) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 105 | ||
Multifamily – Mid Rise 520 Cliff Street Fairview, NJ 07022
|
Collateral Asset Summary – Loan No. 12 FIVE20 Views |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$34,000,000 69.0% 1.37x 7.5% |
The following table presents certain information relating to multifamily properties that are comparable to the FIVE20 Views property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit |
| FIVE20 Views | - | 2020 / NAP | 111(2) | 97.3%(2) | 1BR/1BA(2) | 772 SF(2) | $2,401(2) |
| 520 Cliff Street | 2BR/1BA(2) | 1,156 SF(2) | $3,109(2) | ||||
| Fairview, NJ | |||||||
| The Meadowside | 0.1 mi | 2022 / NAP | 128 | 96.9% | 1BR / 1BA | 883 SF | $2,550 |
| 333 Bergen Blvd | 2BR / 2BA | 1,108 SF | $3,250 | ||||
| Fairview, NJ | |||||||
| The Centre | 1. 2 mi | 2017 / NAP | 314 | 99.0% | Studio / 1 BA | 587 SF | $2,258 |
| 1 Towne Centre Dr | 1 BR / 1 BA | 860 SF | $2,773 | ||||
| Cliffside Park, NJ | 2 BR / 2 BA | 1,263 SF | $3,599 | ||||
| Braddock Park West | 1.2 mi | 2026 / NAP | 135 | 94.7% | Studio / 1 BA | 504 SF | $2,474 |
| 8601 Bergenline Ave | 1BR / 1BA | 768 SF | $3,316 | ||||
| North Bergen, NJ | 2BR / 2BA | 1,275 SF | $4,658 | ||||
| The Venus | 1.0 mi | 2026 / NAP | 128 | 83.3% | 1BR / 1BA | 902 SF | $2,800 |
| 8800 John F Kennedy Blvd |
2BR / 1BA
|
970 SF
|
$3,275
| ||||
| North Bergen, NJ | |||||||
| Infinity Edgewater | 1.6 mi | 2014 / NAP | 100 | 96.0% | 1 BR / 1 BA | 918 SF | $3,200 |
| 340 Old River Rd | 2BR / 2BA | 1,290 SF | $3,637 | ||||
| Edgewater, NJ | |||||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated June 1, 2026. Average Monthly Rent Per Unit reflects the average rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 106 | ||
Multifamily – Garden 7259 Point Lake Drive Charlotte, NC 28227
|
Collateral Asset Summary – Loan No. 13 Greenrock Estates |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$33,000,000 69.2% 1.31x 8.1% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | Israel Katz | Collateral: | Fee | |
| Borrower(s): | Preserve Forest Owner LLC | Location: | Charlotte, NC | |
| Original Balance: | $33,000,000 | Year Built / Renovated: | 1980, 1983 / 2026 | |
| Cut-off Date Balance: | $33,000,000 | Property Management: | Dasmen Residential Mgmt LLC | |
| % by Initial UPB: | 4.0% | Size: | 296 Units | |
| Interest Rate: | 5.92000% | Appraised Value / Per Unit: | $47,700,000 / $161,149 | |
| Note Date: | March 26, 2026 | Appraisal Date: | February 25, 2026 | |
| Original Term: | 60 months | Occupancy: | 93.2% (as of March 19, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 93.0% | |
| Original Amortization: | NAP | Underwritten NOI: | $2,676,756 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $2,602,756 | |
| First Payment Date: | May 6, 2026 | |||
| Maturity Date: | April 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI: | $2,476,665 (TTM January 31, 2026) | |
| Additional Debt Balance: | NAP | 2024 NOI: | $2,364,337 | |
| Call Protection: | L(15),YM1(38),O(7) | 2023 NOI: | $1,884,583 | |
| Lockbox / Cash Management: | Springing / Springing | 2022 NOI: | NAV | |
| Reserves | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $111,486 | |||
| Taxes: | $148,940 | $29,788 | NAP | Maturity Date Loan / Unit: | $111,486 | ||
| Insurance: | $104,075 | $14,868 | NAP | Cut-off Date LTV: | 69.2% | ||
| Replacement Reserves: | $0 | $6,857 | NAP | Maturity Date LTV: | 69.2% | ||
| Deferred Maintenance: | $47,750 | $0 | NAP | UW NOI DY: | 8.1% | ||
| Other Reserves(1): | $43,750 | $0 | NAP | UW NCF DSCR: | 1.31x | ||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $33,000,000 | 100.0% | Loan Payoff | $30,412,286 | 92.2 | % | |
| Borrower Sponsor Equity | 1,225,191 | 3.7 | |||||
| Closing Costs | 1,018,007 | 3.1 | |||||
| Upfront Reserves | 344,516 | 1.0 | |||||
| Total Sources | $33,000,000 | 100.0% | Total Uses | $33,000,000 | 100.0 | % | |
| (1) | Other Reserves are comprised of an initial Hydraulic Haul Reserve of $43,750, related to the remediation of a recognized environmental condition arising from a hydraulic oil leak. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 107 | ||
Multifamily – Garden 7259 Point Lake Drive Charlotte, NC 28227
|
Collateral Asset Summary – Loan No. 13 Greenrock Estates |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$33,000,000 69.2% 1.31x 8.1% |
The following table presents certain information relating to the unit mix at the Greenrock Estates property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| 1BR/1BA | 60 | 20.3% | 86.7% | 688 | $973 | $975 |
| 1BR/1BA Renovated | 56 | 18.9% | 83.9% | 697 | $1,090 | $1,075 |
| 2BR/1BA | 14 | 4.7% | 92.9% | 950 | $1,143 | $1,125 |
| 2BR/1BA Renovated | 10 | 3.4% | 100.0% | 950 | $1,308 | $1,300 |
| 2BR/2BA | 51 | 17.2% | 100.0% | 1,004 | $1,216 | $1,215 |
| 2BR/2BA Renovated | 53 | 17.9% | 100.0% | 984 | $1,295 | $1,300 |
| 3BR/2BA | 21 | 7.1% | 100.0% | 1,250 | $1,421 | $1,425 |
| 3BR/2BA Renovated | 31 | 10.5% | 93.5% | 1,250 | $1,549 | $1,550 |
| Total/Wtd. Avg. | 296 | 100.0% | 93.2% | 917 | $1,214 | $1,204 |
| (1) | Based on the underwritten rent roll dated March 19, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 108 | ||
Multifamily – Garden 7259 Point Lake Drive Charlotte, NC 28227
|
Collateral Asset Summary – Loan No. 13 Greenrock Estates |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$33,000,000 69.2% 1.31x 8.1% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Greenrock Estates property:
| Cash Flow Analysis(1) | |||||
| 2023 | 2024 | TTM 1/31/2026 | U/W | U/W Per Unit | |
| Base Rent | $4,071,842 | $4,142,528 | $4,245,569 | $4,022,124 | $13,588 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 260,400 | $880 |
| Gross Potential Income | $4,071,842 | $4,142,528 | $4,245,569 | $4,282,524 | $14,468 |
| Other Income(2) | 688,505 | 715,342 | 758,276 | 748,645 | $2,529 |
| Net Rental Income | $4,760,347 | $4,857,870 | $5,003,846 | $5,031,169 | $16,997 |
| (Vacancy / Credit Loss) | (754,121) | (428,792) | (520,442) | (327,233) | ($1,106) |
| Total Effective Gross Income | $4,006,227 | $4,429,078 | $4,483,404 | $4,703,936 | $15,892 |
| Real Estate Taxes | $320,287 | $333,571 | $340,435 | $340,435 | $1,150 |
| Insurance | 145,804 | 161,787 | 149,025 | 169,919 | $574 |
| Management Fee | 120,187 | 132,872 | 134,502 | 141,118 | $477 |
| Utilities | 461,245 | 508,766 | 532,542 | 542,471 | $1,833 |
| Other Expenses(3) | 1,074,121 | 927,746 | 850,235 | 833,236 | $2,815 |
| Total Expenses | $2,121,644 | $2,064,742 | $2,006,739 | $2,027,180 | $6,849 |
| Net Operating Income | $1,884,583 | $2,364,337 | $2,476,665 | $2,676,756 | $9,043 |
| Replacement Reserves | 0 | 0 | 0 | 74,000 | $250 |
| Net Cash Flow | $1,884,583 | $2,364,337 | $2,476,665 | $2,602,756 | $8,793 |
| Occupancy | 90.0% | 95.1% | 96.7% | 93.0%(4) | |
| NCF DSCR | 0.95x | 1.19x | 1.25x | 1.31x | |
| NOI Debt Yield | 5.7% | 7.2% | 7.5% | 8.1% | |
| (1) | Based on the underwritten rent roll dated March 19, 2026. |
| (2) | Other Income includes application fees, late fees, legal fees, forfeited security deposits, gym membership, pet rent, and other miscellaneous income items. |
| (3) | Other Expenses includes payroll and benefits, repairs and maintenance, and general and administrative. |
| (4) | Represents economic occupancy. |
Appraisal. According to the appraisal, the Greenrock Estates property had an “as-is” appraised value of $47,700,000 as of February 25, 2026.
| Greenrock Estates Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| Greenrock Estates | $47,700,000 | 5.25% |
| (1) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 109 | ||
Multifamily – Garden 7259 Point Lake Drive Charlotte, NC 28227
|
Collateral Asset Summary – Loan No. 13 Greenrock Estates |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$33,000,000 69.2% 1.31x 8.1% |
The following table presents certain information relating to multifamily properties that are comparable to the Greenrock Estates property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit(2) |
| - | 1980, 1983 / 2026 | 296(2) | 93.2%(2) | 1BR/1BA(2) | 688 SF(2) | $973(2) | |
| 1BR/1BA Renovated(2) | 697 SF(2) | $1,090(2) | |||||
| 2BR/1BA(2) | 950 SF(2) | $1,143(2) | |||||
|
Greenrock Estates 7259 Point Lake Drive |
2BR/1BA Renovated(2) | 950 SF(2) | $1,308(2) | ||||
| Charlotte, NC | 2BR/2BA(2) | 1,004 SF(2) | $1,216(2) | ||||
| 2BR/2BA Renovated(2) | 984 SF(2) | $1,295(2) | |||||
| 3BR/2BA(2) | 1,250 SF(2) | $1,421(2) | |||||
| 3BR/2BA Renovated(2) | 1,250 SF(2) | $1,549(2) | |||||
| Camara Estates | 0.2 mi | 1996 / 2019 | 232 | 95.7% | 1 BR / 1 BA | 664-699 SF | $950-$1,000 |
| 8301 Parkland Circle | 2 BR / 2 BA | 931-1,011 SF | $1,150 | ||||
| Charlotte, NC | 3 BR / 2 BA | 1,256 SF | $1,351 | ||||
|
Copper Creek – CLT 5710 Copper Creek |
0.2 mi | 1988 / 2019 | 208 | 96.2% | 1 BR / 1 BA | 471-681 SF | $900-$1,000 |
| Charlotte, NC | 2 BR / 2 BA | 785-885 SF | $1,101-$1,201 | ||||
| SomerStone Estates | 0.5 mi | 1983 / 2019 | 360 | 97.2% | 1 BR / 1 BA | 745-779 SF | $989-999 |
| 7139 Winding Cedar Triangle | 2 BR / 1-2 BA | 960-1,068 SF | $1,199-$1,249 | ||||
| Charlotte, NC | 3 BR / 2 BA | 1,198 SF | $1,449 | ||||
| The Edition | 1.0 mi | 1980 / NAP | 240 | 97.9% | 1 BR / 1 BA | 625-650 SF | $1,100-$1,125 |
| 5923 Farm Pond Lane | 2 BR / 1-2 BA | 925-950 SF | $1,425-$1,450 | ||||
| Charlotte, NC | 3 BR / 2 BA | 1,250 SF | $1,825 | ||||
| The Kelston | 1.2 mi | 1986 / NAP | 310 | 90.3% | 1 BR / 1 BA | 775 SF | $1,023 |
| 1306 Kelston Place | 2 BR / 1-2 BA | 970-1,095 SF | $1,036-$1,105 | ||||
| Charlotte, NC | 3 BR / 2 BA | 1,245-1,270 SF | $1,494-$1,610 | ||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated March 19, 2026. Average Monthly Rent Per Unit reflects the average unit size and rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 110 | ||
Multifamily – Garden 10928 Audelia Road Dallas, TX 75243
|
Collateral Asset Summary – Loan No. 14 The Azul Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$27,750,000 70.6% 1.24x 8.3% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | Jeffrey W. Amos, Joseph E.B. White, Erik Jackson and Kenneth Le | Collateral: | Fee | |
| Borrower(s): | Azul Multifamily De LLC | Location: | Dallas, TX | |
| Original Balance: | $27,750,000 | Year Built / Renovated: | 1983 / 2020 | |
| Cut-off Date Balance: | $27,750,000 | Property Management: | SunRidge Management Group, Inc. | |
| % by Initial UPB: | 3.4% | Size: | 362 Units | |
| Interest Rate: | 6.33000% | Appraised Value / Per Unit: | $39,300,000 / $108,564 | |
| Note Date: | March 31, 2026 | Appraisal Date: | March 4, 2026 | |
| Original Term: | 60 months | Occupancy: | 89.2% (as of February 28, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 89.3% | |
| Original Amortization: | NAP | Underwritten NOI(2): | $2,296,241 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $2,200,311 | |
| First Payment Date: | May 6, 2026 | |||
| Maturity Date: | April 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI(2): | $2,005,328 (TTM January 31, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $1,874,834 | |
| Call Protection: | L(27),D(26),O(7) | 2024 NOI: | $1,565,840 | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI: | $1,627,779 | |
| Reserves | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $76,657 | |||
| Taxes: | $309,336 | $77,334 | NAP | Maturity Date Loan / Unit: | $76,657 | ||
| Insurance(1): | $0 | Springing | NAP | Cut-off Date LTV: | 70.6% | ||
| Replacement Reserves: | $0 | $7,994 | NAP | Maturity Date LTV: | 70.6% | ||
| Deferred Maintenance: | $96,188 | $0 | NAP | UW NOI DY: | 8.3% | ||
| UW NCF DSCR: | 1.24x | ||||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $27,750,000 | 100.0% | Loan Payoff | $26,377,836 | 95.1 | % | |
| Closing Costs | 921,937 | 3.3 | |||||
| Upfront Reserves | 405,524 | 1.5 | |||||
| Borrower Sponsor Equity | 44,704 | 0.2 | |||||
| Total Sources | $27,750,000 | 100.0% | Total Uses | $27,750,000 | 100.0 | % | |
| (1) | Monthly Deposits into the Insurance Reserve are not required provided that the borrower provides satisfactory evidence (as reasonably determined by the lender) that the insurance requirements in The Azul Apartments mortgage loan documents have been satisfied pursuant to a blanket insurance policy reasonably acceptable to the lender. |
| (2) | The increase from Most Recent NOI to Underwritten NOI can be attributed to the borrower signing 49 new leases between January 1, 2026 and February 28, 2026. Underwritten rent is based on current contractual rents from tenants occupying 89.2% of NRA per the February 28, 2026 rent roll. Leases were provided for March move-ins that have been accounted for within the February 28, 2026 rent roll. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 111 | ||
Multifamily – Garden 10928 Audelia Road Dallas, TX 75243
|
Collateral Asset Summary – Loan No. 14 The Azul Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$27,750,000 70.6% 1.24x 8.3% |
The following table presents certain information relating to the unit mix at The Azul Apartments property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| 1 BR / 1 BA | 328 | 90.6% | 88.7% | 682 | $1,022 | $1,049 |
| 2 BR / 2 BA | 34 | 9.4% | 94.1% | 927 | $1,449 | $1,509 |
| Total/Wtd. Avg. | 362 | 100.0% | 89.2% | 705 | $1,064 | $1,092 |
| (1) | Based on the underwritten rent roll dated February 28, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 112 | ||
Multifamily – Garden 10928 Audelia Road Dallas, TX 75243
|
Collateral Asset Summary – Loan No. 14 The Azul Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$27,750,000 70.6% 1.24x 8.3% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at The Azul Apartments property:
| Cash Flow Analysis(1) | ||||||
| 2023 | 2024 | 2025 | TTM 1/31/2026(1) | U/W(1) | U/W Per Unit | |
| Base Rent | $4,478,091 | $4,721,601 | $4,689,627 | $4,680,767 | $4,124,184 | $11,393 |
| Potential Income from Vacant Units | 0 | 0 | 0 | 0 | 496,388 | $1,371 |
| Gross Potential Income | $4,478,091 | $4,721,601 | $4,689,627 | $4,680,767 | $4,620,572 | $12,764 |
| Other Income(2) | 999,778 | 1,178,172 | 1,117,305 | 1,121,558 | 1,121,558 | $3,098 |
| Net Rental Income | $5,477,869 | $5,899,773 | $5,806,932 | $5,802,325 | $5,742,130 | $15,862 |
| (Vacancy / Credit Loss) | (908,906) | (1,042,624) | (792,089) | (797,854) | (496,388) | ($1,371) |
| Total Effective Gross Income | $4,568,963 | $4,857,149 | $5,014,843 | $5,004,471 | $5,245,742 | $14,491 |
| Real Estate Taxes | $750,890 | $791,358 | $883,818 | $814,941 | $814,465 | $2,250 |
| Insurance | 402,391 | 398,876 | 368,342 | 295,669 | 259,348 | $716 |
| Management Fee | 135,673 | 145,714 | 148,553 | 149,055 | 157,372 | $435 |
| Utilities | 394,171 | 520,733 | 412,590 | 419,911 | 419,911 | $1,160 |
| Other Expenses(3) | 1,258,060 | 1,434,627 | 1,326,707 | 1,319,567 | 1,298,404 | $3,587 |
| Total Expenses | $2,941,184 | $3,291,309 | $3,140,009 | $2,999,143 | $2,949,501 | $8,148 |
| Net Operating Income | $1,627,779 | $1,565,840 | $1,874,834 | $2,005,328 | $2,296,241 | $6,343 |
| Replacement Reserves | 0 | 0 | 0 | 0 | 95,930 | $265 |
| Net Cash Flow | $1,627,779 | $1,565,840 | $1,874,834 | $2,005,328 | $2,200,311 | $6,078 |
| Occupancy | 85.2% | 90.5% | 90.3% | 89.2%(4) | 89.3%(5) | |
| NCF DSCR | 0.91x | 0.88x | 1.05x | 1.13x | 1.24x | |
| NOI Debt Yield | 5.9% | 5.6% | 6.8% | 7.2% | 8.3% | |
| (1) | Based on the underwritten rent roll dated February 28, 2026. The increase from Most Recent NOI to Underwritten NOI can be attributed to the borrower signing 49 new leases between January 1, 2026 and February 28, 2026. Underwritten rent is based on current contractual rents from tenants occupying 89.2% of NRA per the February 28, 2026 rent roll. Leases were provided for March move-ins that have been accounted for within the February 28, 2026 rent roll. |
| (2) | Other Income includes utility reimbursements, cable TV & internet income, application fees, late charges, and miscellaneous tenant charges such as month-to-month charges, non-refundable risk fees, charges for damages, and resident liability fees. |
| (3) | Other Expenses includes payroll and benefits, repairs and maintenance, advertising and marketing, general and administrative, and margin tax. |
| (4) | Represents occupancy as of the underwritten rent roll dated February 28, 2026. |
| (5) | Represents economic occupancy. |
Appraisal. According to the appraisal, The Azul Apartments property had an “as-is” appraised value of $39,300,000 as of March 4, 2026.
| The Azul Apartments Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| The Azul Apartments | $39,300,000 | 5.50% |
| (1) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 113 | ||
Multifamily – Garden 10928 Audelia Road Dallas, TX 75243
|
Collateral Asset Summary – Loan No. 14 The Azul Apartments |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$27,750,000 70.6% 1.24x 8.3% |
The following table presents certain information relating to multifamily properties that are comparable to The Azul Apartments property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated |
Occupancy |
Number of Units | Unit Type | Average Unit Size | Average Monthly Rent Per Unit |
|
The Azul Apartments 10928 Audelia Road Dallas, TX |
- | 1983 / 2020 | 89.2%(2) | 362(2) | 1 BR / 1 BA(2) | 682 SF(2) | $1,022(2) |
| 2 BR / 2 BA(2) | 927 SF(2) | $1,449(2) | |||||
| Summer Hill | 0.5 mi | 1979 / 2018 | 94.5% | 240 | Studio / 1 BA | 492 SF | $1,000 |
| 10010 Whitehurst Drive | 1 BR / 1 BA | 677 SF | $999 | ||||
| Dallas, TX | 2 BR / 2 BA | 826-1,186 SF | $1,310-$1,460 | ||||
| Reserve at Lake Highlands | 0.9 mi | 1980 / 2017 | 93.0% | 152 | 1 BR / 1 BA | 732-770 SF | $900-$1,020 |
| 11601 Audelia Road | 2 BR / 2 BA | 1,024 SF | $1,450 | ||||
| Dallas, TX | |||||||
| Highlands Creek | 0.9 mi | 1980 / 2025 | 95.5% | 132 | 1 BR / 1 BA | 787 SF | $1,325 |
| 8300 Skillman Street | 2 BR / 2-2.5 BA | 1,312 SF | $1,405-$1,615 | ||||
| Dallas, TX | |||||||
| Trellis at Lake Highlands | 1.5 mi | 1984 / 2014 | 95.0% | 104 | 1 BR / 1 BA | 565-705 SF | $815-$925 |
| 9707 Walnut Hill Lane | 2 BR / 2-2.5 BA | 805-1,085 SF | $1,050-$1,670 | ||||
| Dallas, TX | |||||||
| The Kendrick | 1.9 mi | 1986 / 2022 | 87.0% | 405 | 1 BR / 1 BA | 503-829 SF | $930-$1,160 |
| 7324 Skillman Street | 2 BR / 2 BA | 940-1,033 SF | $1,350-$1,420 | ||||
|
Dallas, TX |
3 BR / 2 BA | 1,196 SF | $1,720 | ||||
| Solarium I | 2.0 mi | 1973 / NAP | 94.0% | 108 | 1 BR / 1 BA | 605-704 SF | $1,050-$1,105 |
| 9275 Lyndon B Johnson Freeway |
2 BR / 2.5 BA | 1,185 SF | $1,500 | ||||
| Dallas, TX | |||||||
| Riverwalk | 2.1 mi | 1982 / 2021 | 92.0% | 176 | 1 BR / 1 BA | 732-803 SF | $1,163-$1,261 |
| 12920 Audelia Road | 2 BR / 2 BA | 1,044 SF | $1,598 | ||||
| Dallas, TX | |||||||
| Everwood | 2.6 mi | 1983 / 2015 | 96.0% | 120 | 1 BR / 1 BA | 579-774 SF | $1,003-$1,466 |
| 6910 Skillman Street | 2 BR / 1-2 BA | 830-917 SF | $1,486-$1,579 | ||||
| Dallas, TX | |||||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated February 28, 2026. Average Monthly Rent Per Unit reflects the average unit size and rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 114 | ||
Multifamily – Garden 700-885 Westbury Boulevard and 705- Howell, MI 48843 |
Collateral Asset Summary – Loan No. 15 The Kensley |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$27,250,000 72.5% 1.25x 7.9% |
| Mortgage Loan Information | Property Information | |||
| Loan Seller: | CREFI | Single Asset / Portfolio: | Single Asset | |
| Loan Purpose: | Refinance | Property Type – Subtype: | Multifamily - Garden | |
| Borrower Sponsor(s): | J. Robert Langan, Timothy Hamick, Matthew Lyons and Martin Lynch | Collateral: | Fee | |
| Borrower(s): | Westbury Phase 2, LLC | Location: | Howell, MI | |
| Original Balance: | $27,250,000 | Year Built / Renovated: | 2024 / NAP | |
| Cut-off Date Balance: | $27,250,000 | Property Management: | RPM Living, LLC | |
| % by Initial UPB: | 3.3% | Size: | 136 Units | |
| Interest Rate: | 6.13000% | Appraised Value / Unit: | $37,575,000 / $276,287 | |
| Note Date: | May 1, 2026 | Appraisal Date: | March 24, 2026 | |
| Original Term: | 60 months | Occupancy: | 94.9% (as of April 24, 2026) | |
| Amortization: | Interest Only | UW Economic Occupancy: | 95.0% | |
| Original Amortization: | NAP | Underwritten NOI(1): | $2,151,904 | |
| Interest Only Period: | 60 months | Underwritten NCF: | $2,117,904 | |
| First Payment Date: | June 6, 2026 | |||
| Maturity Date: | May 6, 2031 | Historical NOI | ||
| Additional Debt Type: | NAP | Most Recent NOI(1): | $1,813,712 (TTM March 31, 2026) | |
| Additional Debt Balance: | NAP | 2025 NOI: | $1,372,505 | |
| Call Protection: | L(26),YM1(27),O(7) | 2024 NOI(2): | NAV | |
| Lockbox / Cash Management: | Springing / Springing | 2023 NOI(2): | NAV | |
| Reserves | Financial Information | ||||||
| Initial | Monthly | Cap | Cut-off Date Loan / Unit: | $200,368 | |||
| Taxes: | $513,804 | $46,709 | NAP | Maturity Date Loan / Unit: | $200,368 | ||
| Insurance: | $53,925 | $6,741 | NAP | Cut-off Date LTV: | 72.5% | ||
| Replacement Reserves: | $0 | $2,833 | NAP | Maturity Date LTV: | 72.5% | ||
| UW NOI DY: | 7.9% | ||||||
| UW NCF DSCR: | 1.25x | ||||||
| Sources and Uses | |||||||
| Sources | Proceeds | % of Total | Uses | Proceeds | % of Total | ||
| Mortgage Loan | $27,250,000 | 100.0% | Loan Payoff | $25,443,681 | 93.4 | % | |
| Closing Costs | 1,060,828 | 3.9 | |||||
| Upfront Reserves | 567,728 | 2.1 | |||||
| Borrower Sponsor Equity | 177,763 | 0.7 | |||||
| Total Sources | $27,250,000 | 100.0% | Total Uses | $27,250,000 | 100.0 | % | |
| (1) | The increase from Most Recent NOI to Underwritten NOI is primarily attributable to lease up after The Kensley property was constructed in 2024. |
| (2) | 2023 NOI and 2024 NOI Information are not available because The Kensley property was recently constructed in 2024. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 115 | ||
Multifamily – Garden 700-885 Westbury Boulevard and 705- Howell, MI 48843 |
Collateral Asset Summary – Loan No. 15 The Kensley |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$27,250,000 72.5% 1.25x 7.9% |
The following table presents certain information relating to the unit mix at The Kensley property:
| Unit Mix(1) | ||||||
| Unit Type | # of Units | % of Total Units | Occupancy | Average Unit Size (Sq. Ft.) | Average Monthly Rent Per Unit | Average Monthly Market Rent Per Unit(2) |
| 1 BR / 1 BA | 20 | 14.7% | 95.0% | 963 | $1,723 | $1,805 |
| 2 BR / 2 BA | 64 | 47.1% | 96.9% | 1,283 | $2,081 | $2,122 |
| 3BR / 2BA | 52 | 38.2% | 92.3% | 1,347 | $2,233 | $2,361 |
| Total/Wtd. Avg. | 136 | 100.0% | 94.9% | 1260 | $2,085 | $2,166 |
| (1) | Based on the underwritten rent roll dated April 24, 2026, unless otherwise indicated. Average Monthly Rent Per Unit is based on occupied units. |
| (2) | Source: Appraisal. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 116 | ||
Multifamily – Garden 700-885 Westbury Boulevard and 705- Howell, MI 48843 |
Collateral Asset Summary – Loan No. 15 The Kensley |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$27,250,000 72.5% 1.25x 7.9% |
The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at The Kensley property:
| Cash Flow Analysis(1) | ||||
| 2025 | TTM 3/31/2026(2) | U/W(2) | U/W Per Unit | |
| Base Rent | $3,438,478 | $3,418,856 | $3,227,280 | $23,730 |
| Potential Income from Vacant Units | 0 | 0 | 188,232 | $1,384 |
| Gross Potential Income | $3,438,478 | $3,418,856 | $3,415,512 | $25,114 |
| Other Income(3) | 148,420 | 211,383 | 211,383 | $1,554 |
| Net Rental Income | $3,586,898 | $3,630,239 | $3,626,895 | $26,668 |
| (Vacancy / Credit Loss) | (836,775) | (498,663) | (170,776) | ($1,256) |
| Total Effective Gross Income | $2,750,124 | $3,131,575 | $3,456,119 | $25,413 |
| Real Estate Taxes | 384,585 | 472,335 | 560,513 | $4,121 |
| Insurance | 114,115 | 108,994 | 77,035 | $566 |
| Management Fee | 124,692 | 93,947 | 103,684 | $762 |
| Utilities | 141,317 | 123,552 | 93,085 | $684 |
| Other Expenses(4) | 612,909 | 519,034 | 469,898 | $3,455 |
| Total Expenses | $1,377,618 | $1,317,863 | $1,304,215 | $9,590 |
| Net Operating Income | $1,372,505 | $1,813,712 | $2,151,904 | $15,823 |
| Replacement Reserves | 0 | 0 | 34,000 | $250 |
| Net Cash Flow | $1,372,505 | $1,813,712 | $2,117,904 | $15,573 |
| Occupancy | 75.7% | 85.4% | 95.0%(5) | |
| NCF DSCR | 0.81x | 1.07x | 1.25x | |
| NOI Debt Yield | 5.0% | 6.7% | 7.9% | |
| (1) | Based on the underwritten rent roll dated April 24, 2026. |
| (2) | The increase from TTM 3/31/2026 Net Operating Income to U/W Net Operating Income is primarily attributable to lease up after The Kensley property was constructed in 2024. |
| (3) | Other Income includes miscellaneous sources such as forfeited deposits, pet fees, and related items, cable income, and RUBS reimbursements for water, sewer, and trash. |
| (4) | Other Expenses includes repairs and maintenance, advertising and marketing, general and administrative, payroll and benefits, and employee units expense which reflects the lost rental income from three employee-occupied units. |
| (5) | Represents economic occupancy. |
Appraisal. According to the appraisal, The Kensley property had an “as-is” appraised value of $37,575,000 as of March 24, 2026.
| The Kensley Appraised Value(1) | ||
| Property | Value | Capitalization Rate |
| The Kensley | $37,575,000 | 5.75% |
| (1) Source: Appraisal |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 117 | ||
Multifamily – Garden 700-885 Westbury Boulevard and 705- Howell, MI 48843 |
Collateral Asset Summary – Loan No. 15 The Kensley |
Cut-off Date Balance: Cut-off Date LTV: U/W NCF DSCR: U/W NOI Debt Yield: |
$27,250,000 72.5% 1.25x 7.9% |
The following table presents certain information relating to multifamily properties that are comparable to The Kensley property:
| Multifamily Rent Comparables(1) | |||||||
| Property Name / Address | Distance from Subject | Year Built / Renovated | Number of Units | Occupancy | Unit Type | Average Unit Size | Average Monthly Rent Per Unit(2) |
| The Kensley | - | 2024 / NAP | 136(2) | 94.9%(2) | 1 BR / 1 BA(2) | 963 SF(2) | $1,723(2) |
| 700-885 Westbury Boulevard and 705-997 Arundell Drive | 2 BR / 2 BA(2) | 1,283 SF(2) | $2,081(2) | ||||
| Howell, MI 48843 | 3BR / 2BA(2) | 1,347 SF(2) | $2,233(2) | ||||
| Westbury Apartments | 0.1 mi | 2003 / NAP | 131 | 97.0% | 1 BR / 1 BA | 961-963 SF | $1,542 |
| 1025 Westbury Boulevard | 2 BR / 2 BA | 1,242-1,331 SF | $1,853-$2,010 | ||||
| Howell, MI 48843 | 3 BR / 2 BA | 1,258-1,479 SF | $2,140-$2,407 | ||||
| Redwood Howell 1744 Ella Lane Howell, MI 48843 |
2.9 mi | 2014 / NAP | 144 | 95.0% | 2 BR / 2 BA | 1,294-1,427 SF | $1,849-$2,174 |
| Aberdeen of Brighton | 5.6 mi | 2006 / NAP | 72 | 96.0% | 2 BR / 2 BA | 1,525 SF | $1,999 |
| 4229 Deeside Drive Brighton, MI 48116 |
3 BR / 2 BA | 1,412-1,739 SF | $2,145-$2,208 | ||||
| Avenue Apartments | 5.0 mi | 2025 / NAP | 109 | 18.0% | 2 BR / 2 BA - Ranch | 1,387 SF | $2,349 |
| 4100 Wheaton Pl Howell, MI 48843 |
3 BR / 2 BA - TH | 1,674 SF | $2,649 | ||||
| Vista at Brighton | 5.3 mi | 2025 / NAP | 233 | 43.0% | Studio | 470-576 SF | $1,621-$1,783 |
| 700 North 2nd Street | 1 BR / 1 BA | 689-843 SF | $1,775-$2,342 | ||||
| Brighton, MI 48116 | 2 BR / 2 BA | 1,044-1,078 SF | $2,050-$2,771 | ||||
| 3 BR / 2 BA | 1,389 SF | $3,123-$3,335 | |||||
| Glens at Rolling Ridge | 0.7 mi | 2001 / NAP | 200 | 93.0% | 1 BR / 1 BA | 745-796 SF | $1,390-$1,605 |
| 2998 Aubrey Rae Lane Howell, MI 48843 |
2 BR / 2 BA | 967-1,042 SF | $1,530-$1,895 | ||||
| (1) | Source: Appraisal, unless otherwise indicated. |
| (2) | Based on the underwritten rent roll dated April 24, 2026. Average Monthly Rent Per Unit reflects the average unit size and rent for occupied units. |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-286596) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Drexel Hamilton, LLC, Academy Securities, Inc., Mischler Financial Group, Inc., Bancroft Capital, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146. | ||
| 118 | ||