| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-286596-05 | ||
FREE WRITING PROSPECTUS, DATED July 9, 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 free writing prospectus 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.
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision. Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
The information in this File is preliminary and may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
The securities related to this File are being offered when, as and if issued. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, any risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer.
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.
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 8.0% | 100.0% | CREFI | CREFI | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 6.6% | 100.0% | CREFI | CREFI | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | 6.1% | 100.0% | CREFI | CREFI | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | 5.8% | 100.0% | CREFI | CREFI | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 5.8% | 100.0% | CREFI | CREFI | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 5.6% | 100.0% | CREFI | CREFI | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 5.6% | 100.0% | CREFI | CREFI | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 5.4% | 100.0% | CREFI | CREFI | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 4.5% | 100.0% | CREFI | CREFI | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | 4.3% | 100.0% | CREFI | CREFI | Group 1 | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | 4.2% | 100.0% | CREFI | CREFI | Group 1 | NAP | |
| 12 | Loan | 1 | FIVE20 Views | 4.2% | 100.0% | CREFI | CREFI | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | 4.0% | 100.0% | CREFI | CREFI | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 3.4% | 100.0% | CREFI | CREFI | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | 3.3% | 100.0% | CREFI | CREFI | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | 2.7% | 100.0% | CREFI | CREFI | NAP | NAP | |
| 17 | Loan | 1 | Cypress Lake | 2.5% | 100.0% | CREFI | CREFI | NAP | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | 2.4% | 100.0% | CREFI | CREFI | NAP | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 2.4% | 100.0% | CREFI | CREFI | NAP | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 2.3% | 100.0% | CREFI | CREFI | NAP | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 2.3% | 100.0% | CREFI | CREFI | NAP | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 1.8% | 100.0% | CREFI | CREFI | NAP | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 1.7% | 100.0% | CREFI | CREFI | NAP | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 1.6% | 100.0% | CREFI | CREFI | NAP | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 1.5% | 100.0% | CREFI | CREFI | NAP | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | 1.1% | 100.0% | CREFI | CREFI | NAP | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 0.9% | 100.0% | CREFI | CREFI | NAP | NAP |
| A-1 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Address | City | County | State | Zip Code | General Property Type |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 741 North Wells Street | Chicago | Cook | IL | 60654 | Multifamily |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 12630 Bloomfield Avenue | Norwalk | Los Angeles | CA | 90650 | Multifamily |
| 3 | Loan | 12 | 1 | Edge at Novi | 42101 Fountain Park Drive North | Novi | Oakland | MI | 48375 | Multifamily |
| 4 | Loan | 13, 14 | 1 | The Dutton | 1345 Wenlon Drive | Murfreesboro | Rutherford | TN | 37130 | Multifamily |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 2500 Edwards Drive | Fort Myers | Lee | FL | 33901 | Multifamily |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 1925 West College Avenue | San Bernardino | San Bernardino | CA | 92407 | Multifamily |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 237 Madison Avenue | New York | New York | NY | 10016 | Multifamily |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 194 East 2nd Street | New York | New York | NY | 10009 | Multifamily |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 7403 La Tijera Boulevard | Los Angeles | Los Angeles | CA | 90045 | Multifamily |
| 10 | Loan | 1 | Innovo at Waters | 8421 Del Lago Circle | Tampa | Hillsborough | FL | 33614 | Multifamily | |
| 11 | Loan | 1 | Innovo at Sunrise | 8600-8798 Northwest 38th Street | Sunrise | Broward | FL | 33351 | Multifamily | |
| 12 | Loan | 1 | FIVE20 Views | 520 Cliff Street | Fairview | Bergen | NJ | 07022 | Multifamily | |
| 13 | Loan | 1 | Greenrock Estates | 7259 Point Lake Drive | Charlotte | Mecklenburg | NC | 28227 | Multifamily | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 10928 Audelia Road | Dallas | Dallas | TX | 75243 | Multifamily |
| 15 | Loan | 34 | 1 | The Kensley | 700-885 Westbury Boulevard and 705-997 Arundell Drive | Howell | Livingston | MI | 48843 | Multifamily |
| 16 | Loan | 1 | Palms at Sunset Lakes | 4150 McHugh Road | Zachary | East Baton Rouge | LA | 70791 | Multifamily | |
| 17 | Loan | 1 | Cypress Lake | 555 Butterfield Road | Houston | Harris | TX | 77090 | Multifamily | |
| 18 | Loan | 35 | 1 | 135 William Street | 135 William Street | New York | New York | NY | 10038 | Multifamily |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 101-19 Rockaway Beach Boulevard | Far Rockaway | Queens | NY | 11694 | Multifamily |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 200 Citizens Square Road | Dallas | Paulding | GA | 30157 | Multifamily |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 122-124 Ludlow Street | New York | New York | NY | 10002 | Multifamily |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 1600 E Street | Vancouver | Clark | WA | 98663 | Multifamily |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 317 North Market Street | Wilmington | New Castle | DE | 19801 | Multifamily |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 142 Sullivan Street | New York | New York | NY | 10012 | Multifamily |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 83-61 116th Street | Richmond Hill | Queens | NY | 11418 | Multifamily |
| 26 | Loan | 53, 54 | 1 | Station Square | 308-316 West Chelten Avenue | Philadelphia | Philadelphia | PA | 19144 | Multifamily |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 500 North 13th Street | Philadelphia | Philadelphia | PA | 19123 | Multifamily |
| A-2 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) |
| 1 | |||||||||||
| 1 | Loan | 7, 8, 9 | 1 | The Leo | High Rise | 2024 | NAP | 168 | Units | 386,904.76 | 65,000,000 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | Garden | 1987 | 2026 | 192 | Units | 281,250.00 | 54,000,000 |
| 3 | Loan | 12 | 1 | Edge at Novi | Garden | 1988 | 2026 | 264 | Units | 189,393.94 | 50,000,000 |
| 4 | Loan | 13, 14 | 1 | The Dutton | Garden | 2006 | 2025 | 312 | Units | 152,243.59 | 47,500,000 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | High Rise | 1986 | 2026 | 327 | Units | 235,474.01 | 47,000,000 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | Garden | 1985 | 2026 | 160 | Units | 287,500.00 | 46,000,000 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | High Rise | 1926 | 2020 | 107 | Units | 427,570.09 | 45,750,000 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | Mid Rise | 1997 | 2025 | 61 | Units | 729,508.20 | 44,500,000 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | Mid Rise | 2019 | NAP | 140 | Units | 264,285.71 | 37,000,000 |
| 10 | Loan | 1 | Innovo at Waters | Garden | 1972 | 2015 | 196 | Units | 179,846.94 | 35,250,000 | |
| 11 | Loan | 1 | Innovo at Sunrise | Garden | 1987 | 2025 | 168 | Units | 202,380.95 | 34,000,000 | |
| 12 | Loan | 1 | FIVE20 Views | Mid Rise | 2020 | NAP | 111 | Units | 306,306.31 | 34,000,000 | |
| 13 | Loan | 1 | Greenrock Estates | Garden | 1980, 1983 | 2026 | 296 | Units | 111,486.49 | 33,000,000 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | Garden | 1983 | 2020 | 362 | Units | 76,657.46 | 27,750,000 |
| 15 | Loan | 34 | 1 | The Kensley | Garden | 2024 | NAP | 136 | Units | 200,367.65 | 27,250,000 |
| 16 | Loan | 1 | Palms at Sunset Lakes | Garden | 2021 | NAP | 144 | Units | 154,166.67 | 22,200,000 | |
| 17 | Loan | 1 | Cypress Lake | Garden | 1995 | 2018 | 216 | Units | 94,907.41 | 20,500,000 | |
| 18 | Loan | 35 | 1 | 135 William Street | High Rise | 1905 | 2002 | 30 | Units | 666,666.67 | 20,000,000 |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | Garden | 2022 | NAP | 60 | Units | 325,000.00 | 19,500,000 |
| 20 | Loan | 40 | 1 | Citizens Square Villas | Garden | 2021 | NAP | 100 | Units | 185,000.00 | 18,500,000 |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | Mid Rise | 1900, 1920 | 2023 | 42 | Units | 440,476.19 | 18,500,000 |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | Mid Rise | 2022 | NAP | 86 | Units | 174,418.60 | 15,000,000 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | Mid Rise | 2025 | NAP | 61 | Units | 221,311.48 | 13,500,000 |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | Mid Rise | 1910 | 2016 | 27 | Units | 481,481.48 | 13,000,000 |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | Mid Rise | 2024 | NAP | 29 | Units | 410,344.83 | 11,900,000 |
| 26 | Loan | 53, 54 | 1 | Station Square | Mid Rise | 2023 | NAP | 49 | Units | 183,673.47 | 9,000,000 |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | Mid Rise | 1915 | 2023 | 23 | Units | 315,217.39 | 7,250,000 |
| A-3 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) |
| 1 | 2 | |||||||||||
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 65,000,000 | 65,000,000 | 5.85000% | 0.01458% | 5.83542% | NAP | 321,276.04 | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 54,000,000 | 54,000,000 | 5.84000% | 0.01458% | 5.82542% | NAP | 266,450.00 | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | 50,000,000 | 50,000,000 | 5.86000% | 0.01458% | 5.84542% | NAP | 247,557.87 | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | 47,500,000 | 47,500,000 | 5.92000% | 0.01458% | 5.90542% | NAP | 237,587.96 | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 47,000,000 | 47,000,000 | 5.89000% | 0.01458% | 5.87542% | NAP | 233,895.72 | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 46,000,000 | 46,000,000 | 5.73000% | 0.01458% | 5.71542% | NAP | 222,700.69 | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 45,750,000 | 45,750,000 | 5.95000% | 0.01458% | 5.93542% | NAP | 229,994.36 | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 44,500,000 | 44,500,000 | 5.56000% | 0.01458% | 5.54542% | NAP | 209,046.99 | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 37,000,000 | 37,000,000 | 5.80000% | 0.04333% | 5.75667% | NAP | 181,317.13 | NAP |
| 10 | Loan | 1 | Innovo at Waters | 35,250,000 | 35,250,000 | 5.96000% | 0.01458% | 5.94542% | NAP | 177,506.60 | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | 34,000,000 | 34,000,000 | 5.96000% | 0.01458% | 5.94542% | NAP | 171,212.04 | NAP | |
| 12 | Loan | 1 | FIVE20 Views | 34,000,000 | 34,000,000 | 5.38000% | 0.01458% | 5.36542% | NAP | 154,550.46 | NAP | |
| 13 | Loan | 1 | Greenrock Estates | 33,000,000 | 33,000,000 | 5.92000% | 0.01458% | 5.90542% | NAP | 165,061.11 | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 27,750,000 | 27,750,000 | 6.33000% | 0.01458% | 6.31542% | NAP | 148,414.32 | NAP |
| 15 | Loan | 34 | 1 | The Kensley | 27,250,000 | 27,250,000 | 6.13000% | 0.01458% | 6.11542% | NAP | 141,135.45 | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | 22,200,000 | 22,200,000 | 5.85000% | 0.01458% | 5.83542% | NAP | 109,728.13 | NAP | |
| 17 | Loan | 1 | Cypress Lake | 20,500,000 | 20,500,000 | 5.87000% | 0.01458% | 5.85542% | NAP | 101,671.93 | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | 20,000,000 | 20,000,000 | 5.83000% | 0.01458% | 5.81542% | NAP | 98,516.20 | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 19,500,000 | 19,500,000 | 6.24000% | 0.01458% | 6.22542% | NAP | 102,808.33 | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 18,500,000 | 18,500,000 | 6.20000% | 0.01458% | 6.18542% | NAP | 96,910.88 | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 18,500,000 | 18,500,000 | 6.14000% | 0.01458% | 6.12542% | NAP | 95,973.03 | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 15,000,000 | 15,000,000 | 6.10000% | 0.01458% | 6.08542% | NAP | 77,309.03 | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 13,500,000 | 13,500,000 | 6.00000% | 0.01458% | 5.98542% | NAP | 68,437.50 | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 13,000,000 | 13,000,000 | 6.04000% | 0.01458% | 6.02542% | NAP | 66,342.13 | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 11,900,000 | 11,900,000 | 6.26000% | 0.01458% | 6.24542% | NAP | 62,940.53 | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | 9,000,000 | 9,000,000 | 6.46000% | 0.06333% | 6.39667% | NAP | 49,122.92 | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 7,250,000 | 7,250,000 | 6.39000% | 0.01458% | 6.37542% | NAP | 39,142.45 | NAP |
| A-4 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 3,855,312.48 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 3,197,400.00 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 3 | Loan | 12 | 1 | Edge at Novi | 2,970,694.44 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| 4 | Loan | 13, 14 | 1 | The Dutton | 2,851,055.52 | Interest Only | No | Actual/360 | 60 | 57 | 60 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 2,806,748.64 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 2,672,408.28 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 2,759,932.32 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 2,508,563.88 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 2,175,805.56 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| 10 | Loan | 1 | Innovo at Waters | 2,130,079.20 | Interest Only | No | Actual/360 | 60 | 57 | 60 | |
| 11 | Loan | 1 | Innovo at Sunrise | 2,054,544.48 | Interest Only | No | Actual/360 | 60 | 57 | 60 | |
| 12 | Loan | 1 | FIVE20 Views | 1,854,605.52 | Interest Only | No | Actual/360 | 60 | 60 | 60 | |
| 13 | Loan | 1 | Greenrock Estates | 1,980,733.32 | Interest Only | No | Actual/360 | 60 | 57 | 60 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 1,780,971.84 | Interest Only | No | Actual/360 | 60 | 57 | 60 |
| 15 | Loan | 34 | 1 | The Kensley | 1,693,625.40 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| 16 | Loan | 1 | Palms at Sunset Lakes | 1,316,737.56 | Interest Only | No | Actual/360 | 60 | 60 | 60 | |
| 17 | Loan | 1 | Cypress Lake | 1,220,063.16 | Interest Only | No | Actual/360 | 60 | 58 | 60 | |
| 18 | Loan | 35 | 1 | 135 William Street | 1,182,194.40 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 1,233,699.96 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 1,162,930.56 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 1,151,676.36 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 927,708.36 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 821,250.00 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 796,105.56 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 755,286.36 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 26 | Loan | 53, 54 | 1 | Station Square | 589,475.04 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 469,709.40 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| A-5 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 59 | 0 | 0 | 6/1/2026 | 1 | 6 | 7/6/2026 | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 60 | 0 | 0 | 7/1/2026 | 0 | 6 | 8/6/2026 | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | 58 | 0 | 0 | 5/5/2026 | 2 | 6 | 6/6/2026 | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | 57 | 0 | 0 | 3/13/2026 | 3 | 6 | 5/6/2026 | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 60 | 0 | 0 | 6/24/2026 | 0 | 6 | 8/6/2026 | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 60 | 0 | 0 | 6/29/2026 | 0 | 6 | 8/6/2026 | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 59 | 0 | 0 | 6/1/2026 | 1 | 6 | 7/6/2026 | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 60 | 0 | 0 | 6/18/2026 | 0 | 6 | 8/6/2026 | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 58 | 0 | 0 | 4/10/2026 | 2 | 6 | 6/6/2026 | NAP |
| 10 | Loan | 1 | Innovo at Waters | 57 | 0 | 0 | 3/24/2026 | 3 | 6 | 5/6/2026 | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | 57 | 0 | 0 | 3/24/2026 | 3 | 6 | 5/6/2026 | NAP | |
| 12 | Loan | 1 | FIVE20 Views | 60 | 0 | 0 | 6/30/2026 | 0 | 6 | 8/6/2026 | NAP | |
| 13 | Loan | 1 | Greenrock Estates | 57 | 0 | 0 | 3/26/2026 | 3 | 6 | 5/6/2026 | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 57 | 0 | 0 | 3/31/2026 | 3 | 6 | 5/6/2026 | NAP |
| 15 | Loan | 34 | 1 | The Kensley | 58 | 0 | 0 | 5/1/2026 | 2 | 6 | 6/6/2026 | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | 60 | 0 | 0 | 6/12/2026 | 0 | 6 | 8/6/2026 | NAP | |
| 17 | Loan | 1 | Cypress Lake | 58 | 0 | 0 | 4/29/2026 | 2 | 6 | 6/6/2026 | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | 58 | 0 | 0 | 4/8/2026 | 2 | 6 | 6/6/2026 | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 60 | 0 | 0 | 6/22/2026 | 0 | 6 | 8/6/2026 | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 60 | 0 | 0 | 6/30/2026 | 0 | 6 | 8/6/2026 | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 60 | 0 | 0 | 6/11/2026 | 0 | 6 | 8/6/2026 | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 58 | 0 | 0 | 4/15/2026 | 2 | 6 | 6/6/2026 | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 58 | 0 | 0 | 4/10/2026 | 2 | 6 | 6/6/2026 | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 59 | 0 | 0 | 5/29/2026 | 1 | 6 | 7/6/2026 | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 59 | 0 | 0 | 6/4/2026 | 1 | 6 | 7/6/2026 | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | 60 | 0 | 0 | 6/18/2026 | 0 | 6 | 8/6/2026 | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 58 | 0 | 0 | 4/23/2026 | 2 | 6 | 6/6/2026 | NAP |
| A-6 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) |
| 3 | ||||||||||
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 6/6/2031 | NAP | 0 | 0 | L(25),YM0.5(28),O(7) | 6,837,812 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 7/6/2031 | NAP | 0 | 0 | L(24),YM1(29),O(7) | 6,369,500 |
| 3 | Loan | 12 | 1 | Edge at Novi | 5/6/2031 | NAP | 0 | 0 | L(26),D(27),O(7) | 5,083,927 |
| 4 | Loan | 13, 14 | 1 | The Dutton | 4/6/2031 | NAP | 0 | 0 | L(27),D(26),O(7) | 4,849,793 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 7/6/2031 | NAP | 0 | 0 | L(3),YM1(50),O(7) | 5,882,202 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 7/6/2031 | NAP | 0 | 0 | L(24),YM1(29),O(7) | 4,083,163 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 6/6/2031 | NAP | 0 | 0 | L(25),D(28),O(7) | 5,101,108 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 7/6/2031 | NAP | 0 | 0 | L(24),YM1(29),O(7) | 5,184,533 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 5/6/2031 | NAP | 0 | 0 | L(26),D(27),O(7) | 4,397,776 |
| 10 | Loan | 1 | Innovo at Waters | 4/6/2031 | NAP | 5 | 0 | L(27),D(26),O(7) | 4,625,971 | |
| 11 | Loan | 1 | Innovo at Sunrise | 4/6/2031 | NAP | 5 | 0 | L(27),D(26),O(7) | 4,503,732 | |
| 12 | Loan | 1 | FIVE20 Views | 7/6/2031 | NAP | 0 | 0 | L(24),D(29),O(7) | 3,717,266 | |
| 13 | Loan | 1 | Greenrock Estates | 4/6/2031 | NAP | 0 | 0 | L(15),YM1(38),O(7) | 4,483,404 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 4/6/2031 | NAP | 0 | 0 | L(27),D(26),O(7) | 5,004,471 |
| 15 | Loan | 34 | 1 | The Kensley | 5/6/2031 | NAP | 0 | 0 | L(26),YM1(27),O(7) | 3,131,575 |
| 16 | Loan | 1 | Palms at Sunset Lakes | 7/6/2031 | NAP | 0 | 0 | L(24),D(33),O(3) | 2,734,442 | |
| 17 | Loan | 1 | Cypress Lake | 5/6/2031 | NAP | 0 | 0 | L(26),D(27),O(7) | 3,243,281 | |
| 18 | Loan | 35 | 1 | 135 William Street | 5/6/2031 | NAP | 0 | 0 | L(26),D(30),O(4) | 3,255,126 |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 7/6/2031 | NAP | 0 | 0 | L(24),D(29),O(7) | 1,793,179 |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 7/6/2031 | NAP | 0 | 0 | L(24),D(29),O(7) | 2,049,250 |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 7/6/2031 | NAP | 0 | 0 | L(24),D(29),O(7) | 1,956,083 |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 5/6/2031 | NAP | 0 | 0 | L(26),D(27),O(7) | 1,648,798 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 5/6/2031 | NAP | 0 | 0 | L(26),D(27),O(7) | 484,514 |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 6/6/2031 | NAP | 0 | 0 | L(25),D(28),O(7) | 1,338,014 |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 6/6/2031 | NAP | 0 | 0 | L(25),D(32),O(3) | 1,061,346 |
| 26 | Loan | 53, 54 | 1 | Station Square | 7/6/2031 | NAP | 0 | 0 | L(24),D(29),O(7) | 834,835 |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 5/6/2031 | NAP | 0 | 0 | L(26),D(31),O(3) | 517,779 |
| A-7 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 2,563,653 | 4,274,160 | 3/31/2026 | T-12 | 6,759,109 | 2,558,083 | 4,201,026 | 12/31/2025 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 2,643,728 | 3,725,772 | 5/31/2026 | T-12 | 6,344,002 | 2,512,343 | 3,831,659 | 12/31/2025 |
| 3 | Loan | 12 | 1 | Edge at Novi | 1,649,719 | 3,434,208 | 3/31/2026 | T-12 | 5,036,370 | 1,633,088 | 3,403,283 | 12/31/2025 |
| 4 | Loan | 13, 14 | 1 | The Dutton | 1,741,609 | 3,108,185 | 1/31/2026 | T-12 | 4,732,971 | 1,734,226 | 2,998,745 | 12/31/2025 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 2,452,083 | 3,430,119 | 5/31/2026 | T-12 | NAV | NAV | NAV | NAV |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 1,015,083 | 3,068,080 | 5/31/2026 | T-12 | 3,878,455 | 1,015,461 | 2,862,994 | 12/31/2025 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 2,062,330 | 3,038,778 | 12/31/2025 | T-12 | 5,025,048 | 2,143,427 | 2,881,622 | 12/31/2024 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 2,336,428 | 2,848,105 | 4/30/2026 | T-12 | 4,515,408 | 2,321,791 | 2,193,617 | 12/31/2025 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 1,824,374 | 2,573,403 | 2/28/2026 | T-12 | 4,372,160 | 1,982,909 | 2,389,250 | 12/31/2025 |
| 10 | Loan | 1 | Innovo at Waters | 1,937,994 | 2,687,976 | 2/28/2026 | T-12 | 4,635,853 | 1,918,433 | 2,717,420 | 12/31/2025 | |
| 11 | Loan | 1 | Innovo at Sunrise | 1,915,760 | 2,587,972 | 2/28/2026 | T-12 | 4,456,398 | 1,900,707 | 2,555,691 | 12/31/2025 | |
| 12 | Loan | 1 | FIVE20 Views | 1,168,552 | 2,548,714 | 4/30/2026 | T-12 | 3,627,715 | 1,136,095 | 2,491,620 | 12/31/2025 | |
| 13 | Loan | 1 | Greenrock Estates | 2,006,739 | 2,476,665 | 1/31/2026 | T-12 | 4,429,078 | 2,064,742 | 2,364,337 | 12/31/2024 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 2,999,143 | 2,005,328 | 1/31/2026 | T-12 | 5,014,843 | 3,140,009 | 1,874,834 | 12/31/2025 |
| 15 | Loan | 34 | 1 | The Kensley | 1,317,863 | 1,813,712 | 3/31/2026 | T-12 | 2,750,124 | 1,377,618 | 1,372,505 | 12/31/2025 |
| 16 | Loan | 1 | Palms at Sunset Lakes | 1,089,186 | 1,645,256 | 4/30/2026 | T-12 | 2,699,079 | 1,116,745 | 1,582,334 | 12/31/2025 | |
| 17 | Loan | 1 | Cypress Lake | 1,714,715 | 1,528,566 | 3/31/2026 | T-12 | 3,204,480 | 1,693,826 | 1,510,654 | 12/31/2025 | |
| 18 | Loan | 35 | 1 | 135 William Street | 1,660,574 | 1,594,552 | 2/28/2026 | T-12 | 3,180,900 | 1,688,230 | 1,492,670 | 12/31/2025 |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 440,216 | 1,352,963 | 4/30/2026 | T-12 | 1,658,005 | 449,224 | 1,208,781 | 12/31/2025 |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 494,058 | 1,555,192 | 4/30/2026 | T-12 | 1,917,141 | 487,048 | 1,430,092 | 12/31/2025 |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 333,109 | 1,622,974 | 4/30/2026 | T-12 | 1,876,592 | 332,196 | 1,544,396 | 12/31/2025 |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 600,990 | 1,047,808 | 2/28/2026 | T-12 | 1,651,747 | 608,756 | 1,042,991 | 12/31/2025 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 193,257 | 291,257 | 2/28/2026 | T-12 | NAV | NAV | NAV | NAV |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 447,118 | 890,896 | 2/28/2026 | T-12 | 1,318,669 | 439,078 | 879,591 | 12/31/2025 |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 193,142 | 868,204 | 3/31/2026 | T-12 | 1,066,697 | 179,781 | 886,916 | 12/31/2025 |
| 26 | Loan | 53, 54 | 1 | Station Square | 177,320 | 657,515 | 4/30/2026 | T-12 | 863,949 | 184,928 | 679,021 | 12/31/2025 |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 80,961 | 436,818 | 2/28/2026 | T-12 | 486,155 | 124,138 | 362,017 | 12/31/2025 |
| A-8 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | T-12 | NAV | NAV | NAV | NAV | NAV | 95.0% | 7,230,488 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | T-12 | NAV | NAV | NAV | NAV | NAV | 95.0% | 6,641,702 |
| 3 | Loan | 12 | 1 | Edge at Novi | T-12 | 4,932,427 | 1,590,143 | 3,342,284 | 12/31/2024 | T-12 | 95.0% | 5,313,224 |
| 4 | Loan | 13, 14 | 1 | The Dutton | T-12 | 3,645,501 | 1,847,109 | 1,798,392 | 12/31/2024 | T-12 | 93.0% | 5,803,483 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | NAV | NAV | NAV | NAV | NAV | NAV | 90.4% | 8,096,323 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | T-12 | 3,705,074 | 1,180,990 | 2,524,084 | 12/31/2024 | T-12 | 95.0% | 4,578,060 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | T-12 | 4,592,951 | 2,242,759 | 2,350,193 | 12/31/2023 | T-12 | 95.7% | 5,425,566 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | T-12 | 4,083,613 | 2,004,065 | 2,079,548 | 12/31/2024 | T-9 Ann | 95.4% | 5,809,201 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | T-12 | 4,153,115 | 1,978,300 | 2,174,815 | 12/31/2024 | T-12 | 95.0% | 4,551,275 |
| 10 | Loan | 1 | Innovo at Waters | T-12 | 4,575,749 | 1,886,009 | 2,689,740 | 12/31/2024 | T-12 | 95.0% | 4,705,365 | |
| 11 | Loan | 1 | Innovo at Sunrise | T-12 | 4,353,596 | 2,072,724 | 2,280,872 | 12/31/2024 | T-12 | 95.0% | 4,501,892 | |
| 12 | Loan | 1 | FIVE20 Views | T-12 | 3,419,918 | 1,047,895 | 2,372,023 | 12/31/2024 | T-12 | 97.0% | 3,802,937 | |
| 13 | Loan | 1 | Greenrock Estates | T-12 | 4,006,227 | 2,121,644 | 1,884,583 | 12/31/2023 | T-12 | 93.0% | 4,703,936 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | T-12 | 4,857,149 | 3,291,309 | 1,565,840 | 12/31/2024 | T-12 | 89.3% | 5,245,742 |
| 15 | Loan | 34 | 1 | The Kensley | T-12 | NAV | NAV | NAV | NAV | NAV | 95.0% | 3,456,119 |
| 16 | Loan | 1 | Palms at Sunset Lakes | T-12 | 2,543,461 | 1,153,364 | 1,390,097 | 12/31/2024 | T-12 | 94.0% | 2,769,178 | |
| 17 | Loan | 1 | Cypress Lake | T-12 | 3,174,439 | 1,689,228 | 1,485,211 | 12/31/2024 | T-12 | 87.0% | 3,303,570 | |
| 18 | Loan | 35 | 1 | 135 William Street | T-12 | 2,980,743 | 1,723,300 | 1,257,443 | 12/31/2024 | T-12 | 96.3% | 3,268,151 |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | T-12 | NAV | NAV | NAV | NAV | NAV | 92.1% | 1,940,940 |
| 20 | Loan | 40 | 1 | Citizens Square Villas | T-12 | 1,672,799 | 465,024 | 1,207,775 | 12/31/2024 | T-12 | 95.0% | 2,136,846 |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | T-12 | 1,832,294 | 323,982 | 1,508,312 | 12/31/2024 | T-12 | 95.1% | 1,913,250 |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | T-12 | 1,649,284 | 538,383 | 1,110,901 | 12/31/2024 | T-12 | 94.0% | 1,788,962 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,346,592 |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | T-12 | 1,213,842 | 432,049 | 781,793 | 12/31/2024 | T-12 | 96.0% | 1,500,280 |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | T-12 | NAV | NAV | NAV | NAV | NAV | 97.0% | 1,138,298 |
| 26 | Loan | 53, 54 | 1 | Station Square | T-12 | 892,161 | 211,137 | 681,024 | 12/31/2024 | T-12 | 95.0% | 961,805 |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | T-12 | 407,073 | 144,814 | 262,259 | 12/31/2024 | T-12 | 93.8% | 705,061 |
| A-9 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) |
| 1 | 1 | 1 | ||||||||||
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 2,542,516 | 4,687,972 | 42,857 | 7,181 | 4,637,934 | 1.22 | 1.20 | 7.2% |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 2,651,144 | 3,990,558 | 56,386 | 0 | 3,934,172 | 1.25 | 1.23 | 7.4% |
| 3 | Loan | 12 | 1 | Edge at Novi | 1,635,738 | 3,677,486 | 66,000 | 0 | 3,611,486 | 1.24 | 1.22 | 7.4% |
| 4 | Loan | 13, 14 | 1 | The Dutton | 1,748,356 | 4,055,127 | 78,000 | 0 | 3,977,127 | 1.42 | 1.39 | 8.5% |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 2,442,351 | 5,653,972 | 87,867 | 40,777 | 5,525,328 | 1.23 | 1.20 | 7.3% |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 1,035,781 | 3,542,279 | 46,279 | 0 | 3,496,001 | 1.33 | 1.31 | 7.7% |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 2,035,397 | 3,390,169 | 62,898 | 10,000 | 3,317,271 | 1.23 | 1.20 | 7.4% |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 2,365,557 | 3,443,643 | 18,661 | 14,623 | 3,410,359 | 1.37 | 1.36 | 7.7% |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 1,848,382 | 2,702,893 | 35,370 | 2,466 | 2,665,057 | 1.24 | 1.22 | 7.3% |
| 10 | Loan | 1 | Innovo at Waters | 1,867,261 | 2,838,104 | 55,514 | 0 | 2,782,590 | 1.33 | 1.31 | 8.1% | |
| 11 | Loan | 1 | Innovo at Sunrise | 1,940,553 | 2,561,339 | 42,000 | 0 | 2,519,339 | 1.25 | 1.23 | 7.5% | |
| 12 | Loan | 1 | FIVE20 Views | 1,239,454 | 2,563,484 | 27,750 | 0 | 2,535,734 | 1.38 | 1.37 | 7.5% | |
| 13 | Loan | 1 | Greenrock Estates | 2,027,180 | 2,676,756 | 74,000 | 0 | 2,602,756 | 1.35 | 1.31 | 8.1% | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 2,949,501 | 2,296,241 | 95,930 | 0 | 2,200,311 | 1.29 | 1.24 | 8.3% |
| 15 | Loan | 34 | 1 | The Kensley | 1,304,215 | 2,151,904 | 34,000 | 0 | 2,117,904 | 1.27 | 1.25 | 7.9% |
| 16 | Loan | 1 | Palms at Sunset Lakes | 1,088,652 | 1,680,526 | 36,000 | 0 | 1,644,526 | 1.28 | 1.25 | 7.6% | |
| 17 | Loan | 1 | Cypress Lake | 1,720,247 | 1,583,323 | 57,799 | 0 | 1,525,524 | 1.30 | 1.25 | 7.7% | |
| 18 | Loan | 35 | 1 | 135 William Street | 1,716,201 | 1,551,950 | 12,026 | 5,698 | 1,534,226 | 1.31 | 1.30 | 7.8% |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 449,302 | 1,491,638 | 15,120 | 1,585 | 1,474,933 | 1.21 | 1.20 | 8.1% |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 546,307 | 1,590,539 | 25,000 | 0 | 1,565,539 | 1.37 | 1.35 | 8.6% |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 377,152 | 1,536,097 | 12,083 | 11,365 | 1,512,649 | 1.33 | 1.31 | 8.3% |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 601,320 | 1,187,642 | 21,579 | 684 | 1,165,379 | 1.28 | 1.26 | 7.9% |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 269,663 | 1,076,929 | 15,250 | 0 | 1,061,679 | 1.31 | 1.29 | 8.0% |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 481,399 | 1,018,881 | 10,552 | 6,359 | 1,001,971 | 1.28 | 1.26 | 7.8% |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 183,749 | 954,549 | 7,250 | 0 | 947,299 | 1.26 | 1.25 | 8.0% |
| 26 | Loan | 53, 54 | 1 | Station Square | 194,447 | 767,358 | 12,386 | 905 | 754,068 | 1.30 | 1.28 | 8.5% |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 102,908 | 602,153 | 6,605 | 10,438 | 585,110 | 1.28 | 1.25 | 8.3% |
| A-10 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date |
| 1 | 1 | 1 | 4 | |||||||||
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 7.1% | 87,900,000 | As Is | 3/31/2026 | 73.9% | 73.9% | 95.2% | 5/6/2026 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 7.3% | 76,760,000 | As Is | 6/19/2026 | 70.3% | 70.3% | 96.4% | 6/1/2026 |
| 3 | Loan | 12 | 1 | Edge at Novi | 7.2% | 64,400,000 | As Is | 3/16/2026 | 77.6% | 77.6% | 96.2% | 3/12/2026 |
| 4 | Loan | 13, 14 | 1 | The Dutton | 8.4% | 70,500,000 | As Is | 2/4/2026 | 67.4% | 67.4% | 95.2% | 2/23/2026 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 7.2% | 110,300,000 | As Is | 6/1/2026 | 69.8% | 69.8% | 96.0% | 6/23/2026 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 7.6% | 59,900,000 | As Is | 6/4/2026 | 76.8% | 76.8% | 96.3% | 6/1/2026 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 7.3% | 67,000,000 | As Is | 1/8/2026 | 68.3% | 68.3% | 96.3% | 5/21/2026 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 7.7% | 69,100,000 | As Is | 5/29/2026 | 64.4% | 64.4% | 96.7% | 5/21/2026 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 7.2% | 55,000,000 | As Is | 3/23/2026 | 67.3% | 67.3% | 95.0% | 3/9/2026 |
| 10 | Loan | 1 | Innovo at Waters | 7.9% | 47,000,000 | As Is | 3/4/2026 | 75.0% | 75.0% | 95.9% | 3/1/2026 | |
| 11 | Loan | 1 | Innovo at Sunrise | 7.4% | 46,800,000 | As Is | 3/9/2026 | 72.6% | 72.6% | 97.6% | 3/5/2026 | |
| 12 | Loan | 1 | FIVE20 Views | 7.5% | 49,300,000 | As Is | 6/8/2026 | 69.0% | 69.0% | 97.3% | 6/1/2026 | |
| 13 | Loan | 1 | Greenrock Estates | 7.9% | 47,700,000 | As Is | 2/25/2026 | 69.2% | 69.2% | 93.2% | 3/19/2026 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 7.9% | 39,300,000 | As Is | 3/4/2026 | 70.6% | 70.6% | 89.2% | 2/28/2026 |
| 15 | Loan | 34 | 1 | The Kensley | 7.8% | 37,575,000 | As Is | 3/24/2026 | 72.5% | 72.5% | 94.9% | 4/24/2026 |
| 16 | Loan | 1 | Palms at Sunset Lakes | 7.4% | 29,590,000 | As Is | 5/14/2026 | 75.0% | 75.0% | 95.8% | 4/27/2026 | |
| 17 | Loan | 1 | Cypress Lake | 7.4% | 29,100,000 | As Is | 2/10/2026 | 70.4% | 70.4% | 92.1% | 3/31/2026 | |
| 18 | Loan | 35 | 1 | 135 William Street | 7.7% | 30,900,000 | As Is | 3/11/2026 | 64.7% | 64.7% | 96.7% | 3/20/2026 |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 8.0% | 27,200,000 | As Is | 4/6/2026 | 68.0% | 71.7% | 98.3% | 4/16/2026 |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 8.5% | 28,500,000 | As Is | 6/1/2026 | 64.9% | 64.9% | 96.0% | 4/30/2026 |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 8.2% | 25,900,000 | As Is | 5/6/2026 | 71.4% | 71.4% | 100.0% | 6/1/2026 |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 7.8% | 22,750,000 | As Is | 2/23/2026 | 65.9% | 65.9% | 95.3% | 4/13/2026 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 7.9% | 19,600,000 | As Is | 3/12/2026 | 68.9% | 68.9% | 96.7% | 3/18/2026 |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 7.7% | 20,600,000 | As Is | 3/2/2026 | 63.1% | 63.1% | 96.3% | 4/13/2026 |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 8.0% | 17,600,000 | As Is | 3/4/2026 | 67.6% | 67.6% | 100.0% | 4/22/2026 |
| 26 | Loan | 53, 54 | 1 | Station Square | 8.4% | 12,775,000 | As Is | 5/14/2026 | 70.5% | 70.5% | 95.9% | 5/18/2026 |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 8.1% | 10,700,000 | As Is | 3/17/2026 | 67.8% | 67.8% | 100.0% | 3/25/2026 |
| A-11 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | NAP | NAP | NAP | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | NAP | NAP | NAP | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | NAP | NAP | NAP | NAP | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | NAP | NAP | NAP | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | FIVE20 Views | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Cypress Lake | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | NAP | NAP | NAP | NAP | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | NAP | NAP | NAP | NAP | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | NAP | NAP | NAP | NAP | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | NAP | NAP | NAP | NAP | NAP |
| A-12 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | FIVE20 Views | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Cypress Lake | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-13 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | FIVE20 Views | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Cypress Lake | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-14 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | 5/4/2026 | NAP | 5/1/2026 | NAP | NAP | No |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | 3/20/2026 | NAP | 3/20/2026 | 4/7/2026 | 11% | No |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | 3/20/2026 | NAP | 3/20/2026 | NAP | NAP | No |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | 2/12/2026 | NAP | 2/12/2026 | NAP | NAP | No |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | NAP | 3/16/2026 | NAP | 6/2/2026 | NAP | NAP | Yes - AE |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | 4/9/2026 | NAP | 4/9/2026 | 6/4/2026 | 10% | No |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | 1/13/2026 | NAP | 1/13/2026 | NAP | NAP | No |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | 6/4/2026 | NAP | 6/4/2026 | NAP | NAP | No |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | 4/2/2026 | NAP | 4/2/2026 | 4/2/2026 | 8% | No |
| 10 | Loan | 1 | Innovo at Waters | NAP | 3/16/2026 | NAP | 3/16/2026 | NAP | NAP | No | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | 3/16/2026 | NAP | 3/16/2026 | NAP | NAP | No | |
| 12 | Loan | 1 | FIVE20 Views | NAP | 3/27/2026 | NAP | 6/10/2026 | NAP | NAP | No | |
| 13 | Loan | 1 | Greenrock Estates | NAP | 3/11/2026 | NAP | 3/11/2026 | NAP | NAP | No | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | 3/13/2026 | NAP | 3/13/2026 | NAP | NAP | No |
| 15 | Loan | 34 | 1 | The Kensley | NAP | 3/3/2026 | NAP | 3/4/2026 | NAP | NAP | No |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | 5/21/2026 | NAP | 5/21/2026 | NAP | NAP | Yes - AE | |
| 17 | Loan | 1 | Cypress Lake | NAP | 3/23/2026 | NAP | 3/23/2026 | NAP | NAP | No | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | 3/17/2026 | NAP | 3/17/2026 | NAP | NAP | No |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | 4/13/2026 | NAP | 4/13/2026 | NAP | NAP | No |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | 6/8/2026 | NAP | 6/8/2026 | NAP | NAP | No |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | 5/19/2026 | NAP | 5/21/2026 | NAP | NAP | No |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | 3/19/2026 | NAP | 3/19/2026 | 3/20/2026 | 5% | No |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | 4/7/2026 | NAP | 3/31/2026 | NAP | NAP | No |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | 4/2/2026 | NAP | 4/2/2026 | NAP | NAP | No |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | 4/9/2026 | NAP | 4/9/2026 | NAP | NAP | No |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | 5/26/2026 | NAP | 5/22/2026 | NAP | NAP | No |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | 3/17/2026 | NAP | 3/17/2026 | NAP | NAP | No |
| A-15 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | Fee | NAP | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | Fee | NAP | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | Fee | NAP | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | Fee | NAP | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | Fee | NAP | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | Fee | NAP | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | Fee | NAP | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | Fee | NAP | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | Fee | NAP | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | Fee | NAP | NAP | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | Fee | NAP | NAP | NAP | |
| 12 | Loan | 1 | FIVE20 Views | Fee | NAP | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | Fee | NAP | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | Fee | NAP | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | Fee | NAP | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | Fee | NAP | NAP | NAP | |
| 17 | Loan | 1 | Cypress Lake | Fee | NAP | NAP | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | Fee | NAP | NAP | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | Fee | NAP | NAP | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | Fee | NAP | NAP | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | Fee | NAP | NAP | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | Leasehold | 12/31/2095 | 1, 20-year extension option | 74,628 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | Fee | NAP | NAP | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | Fee | NAP | NAP | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | Fee | NAP | NAP | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | Fee | NAP | NAP | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | Fee | NAP | NAP | NAP |
| A-16 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | 437,500 | 72,917 | 0 | Springing | 0 | 3,571 | 0 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | 287,240 | 95,747 | 112,687 | 11,269 | 0 | 4,699 | 0 |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | 224,683 | 44,937 | 0 | Springing | 0 | 5,500 | 0 |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | 58,613 | 29,306 | 133,579 | 13,358 | 0 | 6,500 | 0 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | NAP | 239,232 | 59,808 | 0 | Springing | 0 | 7,322 | 0 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | 123,541 | 30,885 | 0 | Springing | 0 | 3,857 | 0 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | 79,353 | 79,353 | 103,944 | 11,549 | 0 | 5,242 | 0 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | 122,906 | 122,906 | 27,989 | 9,330 | 0 | 1,555 | 0 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | 56,038 | 56,038 | 36,639 | 12,213 | 0 | 2,947 | 0 |
| 10 | Loan | 1 | Innovo at Waters | NAP | 227,157 | 37,860 | 0 | Springing | 0 | 4,626 | 0 | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | 361,081 | 60,180 | 0 | Springing | 0 | 3,500 | 0 | |
| 12 | Loan | 1 | FIVE20 Views | NAP | 116,725 | 58,362 | 52,548 | 8,758 | 0 | 2,313 | 0 | |
| 13 | Loan | 1 | Greenrock Estates | NAP | 148,940 | 29,788 | 104,075 | 14,868 | 0 | 6,857 | 0 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | 309,336 | 77,334 | 0 | Springing | 0 | 7,994 | 0 |
| 15 | Loan | 34 | 1 | The Kensley | NAP | 513,804 | 46,709 | 53,925 | 6,741 | 0 | 2,833 | 0 |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | 210,506 | 26,313 | 76,869 | 8,541 | 0 | 3,000 | 0 | |
| 17 | Loan | 1 | Cypress Lake | NAP | 173,883 | 43,471 | 24,651 | 12,326 | 0 | 4,817 | 0 | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | 442,215 | 73,702 | 0 | Springing | 0 | 1,002 | 0 |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | 14,309 | 7,154 | 59,909 | 8,558 | 0 | 1,260 | 0 |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | 133,206 | 14,801 | 0 | Springing | 0 | 2,083 | 0 |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | 13,593 | 13,593 | 7,401 | 3,700 | 0 | 1,007 | 36,249 |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | No | 0 | Springing | 0 | Springing | 0 | 1,798 | 0 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | 13,813 | 2,302 | 0 | Springing | 0 | 1,271 | 0 |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | 182,364 | 26,052 | 31,181 | 3,118 | 0 | 879 | 0 |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | 940 | 940 | 8,012 | 2,671 | 0 | 604 | 0 |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | 3,840 | 1,280 | 6,805 | 2,268 | 0 | 1,032 | 0 |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | 3,143 | 1,048 | 11,039 | 2,760 | 0 | 550 | 0 |
| A-17 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 0 | 0 | 0 | 0 | 0 | 0 | 226,985 | 0 |
| 3 | Loan | 12 | 1 | Edge at Novi | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 4 | Loan | 13, 14 | 1 | The Dutton | 0 | 0 | 0 | 0 | 0 | 0 | 45,438 | 0 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 242,375 | 3,398 | 0 | 0 | 0 | 0 | 1,650 | 702,978 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 0 | 0 | 0 | 0 | 0 | 0 | 198,582 | 216,000 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 0 | 1,219 | 0 | 0 | 0 | 0 | 7,700 | 110,000 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 0 | 0 | 0 | 0 | 0 | 0 | 24,375 | 0 |
| 10 | Loan | 1 | Innovo at Waters | 0 | 0 | 0 | 0 | 0 | 0 | 61,250 | 0 | |
| 11 | Loan | 1 | Innovo at Sunrise | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 12 | Loan | 1 | FIVE20 Views | 0 | 0 | 0 | 0 | 0 | 0 | 37,030 | 0 | |
| 13 | Loan | 1 | Greenrock Estates | 0 | 0 | 0 | 0 | 0 | 0 | 47,750 | 43,750 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 96,188 | 0 |
| 15 | Loan | 34 | 1 | The Kensley | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 16 | Loan | 1 | Palms at Sunset Lakes | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 | 0 | |
| 17 | Loan | 1 | Cypress Lake | 0 | 0 | 0 | 0 | 0 | 0 | 3,750 | 0 | |
| 18 | Loan | 35 | 1 | 135 William Street | 0 | 0 | 0 | 0 | 0 | 0 | 33,220 | 15,000 |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 1,000,000 |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 0 | 133 | 0 | 0 | 0 | 0 | 0 | 0 |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 0 | 0 | 0 | 0 | 0 | 0 | 14,250 | 0 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 0 | 108 | 0 | 0 | 0 | 0 | 120,625 | 0 |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 0 | 0 | 0 | 0 | 0 | 0 | 3,485 | 0 |
| 26 | Loan | 53, 54 | 1 | Station Square | 0 | 0 | 0 | 0 | 0 | 0 | 1,980 | 3,328 |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 0 | 870 | 0 | 0 | 0 | 0 | 2,500 | 14,429 |
| A-18 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Other Reserve ($) | Other Reserve Description |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 0 | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 0 | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | 0 | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | 0 | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | Springing | Free Rent Reserve (Upfront: $235,600), Capex Reserve (Upfront: $219,762.50), Unfunded Obligations Reserve (Upfront: $134,788.50), Gap Rent Reserve (Upfront: $112,827, Monthly: Springing, Cap: $112,827) |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 0 | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | Springing | Penthouse Unit Reserve |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 0 | Unfunded Obligations Reserve |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 0 | NAP |
| 10 | Loan | 1 | Innovo at Waters | 0 | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | 0 | NAP | |
| 12 | Loan | 1 | FIVE20 Views | 0 | NAP | |
| 13 | Loan | 1 | Greenrock Estates | 0 | Hydraulic Haul Reserve | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 0 | NAP |
| 15 | Loan | 34 | 1 | The Kensley | 0 | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | 0 | NAP | |
| 17 | Loan | 1 | Cypress Lake | 0 | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | 0 | Certificate of Occupancy Reserve |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 0 | Holdback Reserve |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 0 | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 0 | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | Springing | Ground Rent Reserve |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 0 | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 0 | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 0 | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | 0 | Free Rent Reserve |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 0 | Free Rent Reserve ($10,000), Gap Rent Reserve ($4,429) |
| A-19 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 0 | 0 | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 0 | 0 | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | 0 | 0 | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | 0 | 0 | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 112,827 | 0 | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 0 | 0 | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 216,000 | 0 | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 0 | 0 | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 0 | 0 | NAP |
| 10 | Loan | 1 | Innovo at Waters | 0 | 0 | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | 0 | 0 | NAP | |
| 12 | Loan | 1 | FIVE20 Views | 0 | 0 | NAP | |
| 13 | Loan | 1 | Greenrock Estates | 0 | 0 | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 0 | 0 | NAP |
| 15 | Loan | 34 | 1 | The Kensley | 0 | 0 | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | 0 | 0 | NAP | |
| 17 | Loan | 1 | Cypress Lake | 0 | 0 | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | 0 | 0 | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | 0 | 1,000,000 | $1,000,000 deposited into the Holdback Reserve to be distributed to the borrower upon (i) no Event of Default has occurred and is continuing and (ii) lender receiving evidence that the debt yield equals or exceeds 7.90%. |
| 20 | Loan | 40 | 1 | Citizens Square Villas | 0 | 0 | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | 0 | 0 | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | 0 | 0 | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | 0 | 0 | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | 0 | 0 | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | 0 | 0 | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | 0 | 0 | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | 0 | 0 | NAP |
| A-20 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | Springing | Springing | Yes | No | No | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | Springing | Springing | Yes | No | No | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | Springing | Springing | Yes | No | No | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | Springing | Springing | Yes | No | No | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | Springing | Springing | Yes | Yes | Yes | Yes |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | Springing | Springing | Yes | No | No | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | Springing | Springing | Yes | No | No | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | Springing | Springing | Yes | Yes | No | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | Springing | Springing | Yes | No | No | NAP |
| 10 | Loan | 1 | Innovo at Waters | Springing | Springing | Yes | No | No | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | Springing | Springing | Yes | No | No | NAP | |
| 12 | Loan | 1 | FIVE20 Views | Springing | Springing | Yes | No | No | NAP | |
| 13 | Loan | 1 | Greenrock Estates | Springing | Springing | Yes | No | No | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | Springing | Springing | Yes | No | No | NAP |
| 15 | Loan | 34 | 1 | The Kensley | Springing | Springing | Yes | No | No | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | Springing | Springing | Yes | No | No | NAP | |
| 17 | Loan | 1 | Cypress Lake | Springing | Springing | Yes | No | No | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | Springing | Springing | Yes | No | No | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | Springing | Springing | Yes | No | No | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | Springing | Springing | Yes | No | No | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | Springing | Springing | Yes | No | No | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | Springing | Springing | Yes | No | No | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | Springing | Springing | Yes | No | No | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | Springing | Springing | Yes | No | No | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | Springing | Springing | Yes | No | No | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | Springing | Springing | Yes | No | No | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | Springing | Springing | Yes | Yes | No | NAP |
| A-21 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | NAP | NAP | NAP | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | NAP | NAP | NAP | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 47,000,000 | 30,000,000 | 149,295.14 | 383,190.86 | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | NAP | NAP | NAP | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | FIVE20 Views | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Cypress Lake | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | NAP | NAP | NAP | NAP | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | NAP | NAP | NAP | NAP | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | NAP | NAP | NAP | NAP | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | NAP | NAP | NAP | NAP | NAP |
| A-22 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 77,000,000 | 383,190.86 | 69.8% | 1.20 | 7.3% | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | FIVE20 Views | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Cypress Lake | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-23 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 10 | Loan | 1 | Innovo at Waters | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 12 | Loan | 1 | FIVE20 Views | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 13 | Loan | 1 | Greenrock Estates | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 15 | Loan | 34 | 1 | The Kensley | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 17 | Loan | 1 | Cypress Lake | NAP | NAP | NAP | NAP | NAP | No | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | NAP | NAP | NAP | NAP | No | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | NAP | NAP | NAP | NAP | No | NAP |
| A-24 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | MS Chicago 741 LLC |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | The LK 2024 Trust, Michael H. Scott Revocable Trust, Michael H. Scott and Lee M. Kort |
| 3 | Loan | 12 | 1 | Edge at Novi | Ira Mondry and Robert Stone |
| 4 | Loan | 13, 14 | 1 | The Dutton | Michael Schofel and Peter Schofel |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | SF Executive Company LLC |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | Andrew Gi and Dax T.S. Mitchell |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | Shlomo Bakhash and Ezra Mashaal |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | William Aaron Feldman and Jordan Vogel |
| 9 | Loan | 30, 31 | 1 | 7403 Living | HGPM LLC, GC Overseas Investment Fund, Ltd and Grand China Overseas Investment Management Co., Ltd |
| 10 | Loan | 1 | Innovo at Waters | Robert Schlesinger | |
| 11 | Loan | 1 | Innovo at Sunrise | Robert Schlesinger | |
| 12 | Loan | 1 | FIVE20 Views | Abraham Gagin and Eyal Gagin | |
| 13 | Loan | 1 | Greenrock Estates | Israel Katz | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | Jeffrey W. Amos, Joseph E.B. White, Erik Jackson and Kenneth Le |
| 15 | Loan | 34 | 1 | The Kensley | J. Robert Langan, Timothy Hamick, Matthew Lyons and Martin Lynch |
| 16 | Loan | 1 | Palms at Sunset Lakes | Harry Klein and Yaakov Tzvi Lipman | |
| 17 | Loan | 1 | Cypress Lake | Michael Hardage, Thomas Lafferty and Ajai Sharma | |
| 18 | Loan | 35 | 1 | 135 William Street | Nathan Berman |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | Mark Caller |
| 20 | Loan | 40 | 1 | Citizens Square Villas | Yosef Kagan and Levi Polter |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | Abraham Sanieoff |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | Chad I. Rennaker |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | Robert E. Buccini, Christopher F. Buccini and David B. Pollin |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | Michael Ostad and Edward Ostad |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | Aristidis Tsatsaronis, Peter Zuccarello and Vincenzo Maimone |
| 26 | Loan | 53, 54 | 1 | Station Square | Rickey Biddle, Michael Tester, Thomas Familetti and Alexander Hagan |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | David Daniel A/K/A Dovid Daniel and Philip Sharrow |
| A-25 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | Hymie Mishan and Saul Sutton |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | The LK 2024 Trust, Michael H. Scott Revocable Trust, Michael H. Scott and Lee M. Kort |
| 3 | Loan | 12 | 1 | Edge at Novi | Ira Mondry and Robert Stone |
| 4 | Loan | 13, 14 | 1 | The Dutton | Michael Schofel and Peter Schofel |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | SF Properties I LLC |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | Andrew Gi and Dax T.S. Mitchell |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | Shlomo Bakhash and Ezra Mashaal |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | William Aaron Feldman and Jordan Vogel |
| 9 | Loan | 30, 31 | 1 | 7403 Living | HGPM LLC, GC Overseas Investment Fund, Ltd and Grand China Overseas Investment Management Co., Ltd |
| 10 | Loan | 1 | Innovo at Waters | Robert Schlesinger | |
| 11 | Loan | 1 | Innovo at Sunrise | Robert Schlesinger | |
| 12 | Loan | 1 | FIVE20 Views | Abraham Gagin and Eyal Gagin | |
| 13 | Loan | 1 | Greenrock Estates | Israel Katz | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | Jeffrey W. Amos, Joseph E.B. White, Erik Jackson and Kenneth Le |
| 15 | Loan | 34 | 1 | The Kensley | J. Robert Langan, Timothy Hamick, Matthew Lyons and Martin Lynch |
| 16 | Loan | 1 | Palms at Sunset Lakes | Harry Klein and Yaakov Tzvi Lipman | |
| 17 | Loan | 1 | Cypress Lake | Michael Hardage, Thomas Lafferty and Ajai Sharma | |
| 18 | Loan | 35 | 1 | 135 William Street | Nathan Berman |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | Mark Caller |
| 20 | Loan | 40 | 1 | Citizens Square Villas | Yosef Kagan and Levi Polter |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | Abraham Sanieoff |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | Chad I. Rennaker, Chad I. Rennaker Revocable Living Trust Entered Into January 28, 2009 and Dana S. Rennaker Revocable Living Trust Entered Into January 28, 2009 |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | Robert E. Buccini, Christopher F. Buccini and David B. Pollin |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | Michael Ostad and Edward Ostad |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | Aristidis Tsatsaronis, Peter Zuccarello and Vincenzo Maimone |
| 26 | Loan | 53, 54 | 1 | Station Square | Rickey Biddle, Michael Tester, Thomas Familetti and Alexander Hagan |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | David Daniel A/K/A Dovid Daniel and Philip Sharrow |
| A-26 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Delaware Statutory Trust (Y/N) |
Tenants-in-common (Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) |
| 5 | 6 | ||||||||||
| 1 | Loan | 7, 8, 9 | 1 | The Leo | No | Yes | Refinance | No | 65,000,000 | 0 | 0 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | No | No | Refinance | No | 54,000,000 | 2,722,017 | 0 |
| 3 | Loan | 12 | 1 | Edge at Novi | No | No | Refinance | No | 50,000,000 | 0 | 0 |
| 4 | Loan | 13, 14 | 1 | The Dutton | No | Yes | Refinance | No | 47,500,000 | 0 | 0 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | No | No | Refinance | No | 77,000,000 | 2,593,765 | 0 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | No | No | Refinance | No | 46,000,000 | 0 | 0 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | No | Yes | Refinance | No | 45,750,000 | 1,478,158 | 0 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | No | No | Refinance | No | 44,500,000 | 0 | 0 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | No | No | Refinance | No | 37,000,000 | 87,080 | 0 |
| 10 | Loan | 1 | Innovo at Waters | No | No | Refinance | No | 35,250,000 | 0 | 0 | |
| 11 | Loan | 1 | Innovo at Sunrise | No | No | Refinance | No | 34,000,000 | 0 | 0 | |
| 12 | Loan | 1 | FIVE20 Views | No | No | Refinance | Yes | 34,000,000 | 0 | 0 | |
| 13 | Loan | 1 | Greenrock Estates | No | No | Refinance | No | 33,000,000 | 0 | 0 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | No | No | Refinance | No | 27,750,000 | 0 | 0 |
| 15 | Loan | 34 | 1 | The Kensley | No | No | Refinance | No | 27,250,000 | 0 | 0 |
| 16 | Loan | 1 | Palms at Sunset Lakes | No | No | Refinance | No | ||||
| 17 | Loan | 1 | Cypress Lake | No | No | Refinance | No | ||||
| 18 | Loan | 35 | 1 | 135 William Street | No | No | Refinance | No | |||
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | No | No | Refinance | Yes | |||
| 20 | Loan | 40 | 1 | Citizens Square Villas | No | Yes | Refinance | No | |||
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | No | No | Refinance | No | |||
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | No | No | Refinance | Yes | |||
| 23 | Loan | 46, 47 | 1 | Humble Park Place | No | No | Refinance | Yes | |||
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | No | No | Refinance | No | |||
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | No | Yes | Refinance | No | |||
| 26 | Loan | 53, 54 | 1 | Station Square | No | No | Refinance | No | |||
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | No | No | Refinance | Yes |
| A-27 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 0 | 65,000,000 | 59,704,110 | 0 | 1,566,365 | 437,500 | 3,292,025 | 0 |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 0 | 56,722,017 | 54,274,007 | 0 | 1,821,098 | 626,911 | 0 | 0 |
| 3 | Loan | 12 | 1 | Edge at Novi | 0 | 50,000,000 | 47,169,816 | 0 | 1,547,077 | 224,683 | 1,058,424 | 0 |
| 4 | Loan | 13, 14 | 1 | The Dutton | 0 | 47,500,000 | 39,918,078 | 0 | 1,555,072 | 237,630 | 5,789,220 | 0 |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 0 | 79,593,765 | 62,603,401 | 0 | 5,141,129 | 1,186,235 | 0 | 10,663,000 |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 0 | 46,000,000 | 38,742,520 | 0 | 1,991,454 | 123,541 | 5,142,485 | 0 |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 0 | 47,228,158 | 44,979,691 | 0 | 1,650,588 | 597,880 | 0 | 0 |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 0 | 44,500,000 | 26,351,402 | 0 | 3,149,384 | 268,595 | 14,730,620 | 0 |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 0 | 37,087,080 | 35,569,862 | 0 | 1,400,166 | 117,052 | 0 | 0 |
| 10 | Loan | 1 | Innovo at Waters | 0 | 35,250,000 | 22,152,080 | 0 | 1,048,611 | 288,407 | 11,760,901 | 0 | |
| 11 | Loan | 1 | Innovo at Sunrise | 0 | 34,000,000 | 24,130,574 | 0 | 901,729 | 361,081 | 8,606,616 | 0 | |
| 12 | Loan | 1 | FIVE20 Views | 0 | 34,000,000 | 30,469,362 | 0 | 2,071,232 | 206,302 | 1,253,103 | 0 | |
| 13 | Loan | 1 | Greenrock Estates | 0 | 33,000,000 | 30,412,286 | 0 | 1,018,007 | 344,516 | 1,225,191 | 0 | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 0 | 27,750,000 | 26,377,836 | 0 | 921,937 | 405,524 | 44,704 | 0 |
| 15 | Loan | 34 | 1 | The Kensley | 0 | 27,250,000 | 25,443,681 | 0 | 1,060,828 | 567,728 | 177,763 | 0 |
| 16 | Loan | 1 | Palms at Sunset Lakes | |||||||||
| 17 | Loan | 1 | Cypress Lake | |||||||||
| 18 | Loan | 35 | 1 | 135 William Street | ||||||||
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | ||||||||
| 20 | Loan | 40 | 1 | Citizens Square Villas | ||||||||
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | ||||||||
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | ||||||||
| 23 | Loan | 46, 47 | 1 | Humble Park Place | ||||||||
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | ||||||||
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | ||||||||
| 26 | Loan | 53, 54 | 1 | Station Square | ||||||||
| 27 | Loan | 55, 56 | 1 | Freedom Lofts |
| A-28 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | 65,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | 56,722,017 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | 50,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | 47,500,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | 79,593,765 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | 46,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | 47,228,158 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | 44,500,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | 37,087,080 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | 35,250,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | 34,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | FIVE20 Views | 34,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | 33,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | 27,750,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | 27,250,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
| 17 | Loan | 1 | Cypress Lake | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
| 18 | Loan | 35 | 1 | 135 William Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-29 |
CGCMT 2026-MFAM1
Annex A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
| 1 | Loan | 7, 8, 9 | 1 | The Leo | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11 | 1 | Solterra at Civic Center | NAP | NAP | NAP | NAP | NAP | NAP |
| 3 | Loan | 12 | 1 | Edge at Novi | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 13, 14 | 1 | The Dutton | NAP | NAP | NAP | NAP | NAP | NAP |
| 5 | Loan | 15, 16, 17, 18, 19, 20 | 1 | Edison Grand | NAP | NAP | NAP | NAP | NAP | NAP |
| 6 | Loan | 21, 22 | 1 | Ridgeline Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 23, 24, 25 | 1 | 237 Madison | NAP | NAP | NAP | NAP | NAP | NAP |
| 8 | Loan | 26, 27, 28, 29 | 1 | 194 East 2nd Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 9 | Loan | 30, 31 | 1 | 7403 Living | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 1 | Innovo at Waters | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11 | Loan | 1 | Innovo at Sunrise | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12 | Loan | 1 | FIVE20 Views | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 1 | Greenrock Estates | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14 | Loan | 32, 33 | 1 | The Azul Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 34 | 1 | The Kensley | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 1 | Palms at Sunset Lakes | NAP | NAP | NAP | NAP | NAP | NAP | |
| 17 | Loan | 1 | Cypress Lake | NAP | NAP | NAP | NAP | NAP | NAP | |
| 18 | Loan | 35 | 1 | 135 William Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 19 | Loan | 36, 37, 38, 39 | 1 | 101-19 Beach Blvd | NAP | NAP | NAP | NAP | NAP | NAP |
| 20 | Loan | 40 | 1 | Citizens Square Villas | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 41, 42 | 1 | 122-124 Ludlow Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 43, 44, 45 | 1 | Residences at Arnada | NAP | NAP | NAP | NAP | NAP | NAP |
| 23 | Loan | 46, 47 | 1 | Humble Park Place | NAP | NAP | NAP | NAP | NAP | NAP |
| 24 | Loan | 48, 49 | 1 | 142 Sullivan Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 50, 51, 52 | 1 | 83-61 116th Street | NAP | NAP | NAP | NAP | NAP | NAP |
| 26 | Loan | 53, 54 | 1 | Station Square | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 55, 56 | 1 | Freedom Lofts | NAP | NAP | NAP | NAP | NAP | NAP |
| A-30 |
| Footnotes to Annex A | |
| (1) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a whole loan comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a whole loan, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan(s). See “Description of the Mortgage Pool—The Whole Loans” in the Preliminary Prospectus for additional information regarding the whole loan(s). |
| (2) | The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Asset Representations Reviewer Ongoing Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (3) | The open period is inclusive of the Maturity Date. |
| (4) | Leased Occupancy (%) includes tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| (5) | Property Located Within a Qualified Opportunity Zone (Y/N) reflects mortgaged properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his or her delegation of authority to the Internal Revenue Service. No representation is made as to whether any mortgaged properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ. |
| (6) | The field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| (7) | The Leo Mortgaged 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 as of the underwritten rent roll dated April 17, 2026. |
| (8) | Third Most Recent and Fourth Most Recent NOI information are not available because The Leo Mortgaged Property was constructed in 2024. |
| (9) | Of the 168 multifamily units, four are required to be leased to households whose income does not exceed 60% of the area median income ("AMI") and such four units have maximum rents published by the City of Chicago’s Department of Housing. |
| (10) | Historical financial information prior to 2025 is not available because the Solterra at Civic Center Mortgaged Property was recently renovated from 2022-2026. |
| (11) | The Solterra at Civic Center Mortgaged 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. |
| (12) | The Edge at Novi Mortgaged Property includes 3 units leased to tenants which use Section 8 rental assistance vouchers. In addition, 7 of the units are leased to Medical Alternatives, an organization that provides services for adults recovering from traumatic brain injuries in residential and home and community settings. |
| (13) | The increase from Most Recent NOI to Underwritten NOI and from 2024 NOI to 2025 NOI is primarily attributable to The Dutton Mortgaged Property completing lease-up following renovations completed in 2025. |
| (14) | As of February 23, 2026, less than 5% of the units at The Dutton Mortgaged Property are leased to students. |
| (15) | Prepayment of the Edison Grand Mortgage 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. |
| A-31 |
| (16) | The Edison Grand Mortgaged Property also includes 40,777 SF of commercial and storage space, which is 83.0% leased to three tenants, and which represents approximately 16.4% of total NRA and 10.0% of underwritten effective gross income. The largest commercial tenant is Seakeeper, Inc, which 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. At origination, $112,827 was reserved for gap rent and $235,600 for free rent for Seakeeper, Inc. |
| (17) | The increase from Most Recent NOI to Underwritten NOI is due to lease-up of the Edison Grand Mortgaged Property following renovations in 2026. |
| (18) | Historical financial information prior to the TTM May 31, 2026 period is not available as the borrower recently renovated the Edison Grand Mortgaged Property from 2021 to 2026. |
| (19) | Real Estate Taxes were underwritten assuming real estate taxes of $394,327, based on 2025 estimated real estate taxes of approximately $656,175, less an estimated tax increment financing rebate of approximately $261,848. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for more information about the tax increment financing. |
| (20) | Ten units at the Edison Grand Mortgaged Property are required by the planned unit development of which the Edison Grand Mortgaged Property is a part to be reserved for qualified renters earning no more than 120% of the AMI for Lee County, Florida at rent limits published by the Florida Housing Finance Corporation. |
| (21) | The increase from Most Recent NOI to Underwritten NOI is primarily attributable to lease-up following recent renovations at the Ridgeline Apartments Mortgaged Property. |
| (22) | The Ridgeline Apartments Mortgaged 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. |
| (23) | The 237 Madison Mortgaged 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 by one tenant as of May 21, 2026. |
| (24) | 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 Mortgaged Property. The master lease terminates on the earlier of April 30, 2027 and the date the penthouse unit is leased to a third-party tenant. |
| (25) | 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 on the earlier of April 30, 2027 and the date the penthouse unit is leased to a third-party tenant. In addition, at origination the borrowers funded a Penthouse Unit Reserve in the amount of $216,000 (one-year’s rent). |
| (26) | Three of the 61 units at the 194 East 2nd Street Mortgaged Property are rent stabilized. |
| (27) | The 194 East 2nd Street Mortgaged Property also includes 14,623 square feet of commercial space, which represents 25.3% of total NRA and 17.1% of underwritten effective gross income. The commercial space is 100.0% leased as of May 21, 2026 by two tenants. |
| (28) | 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 Mortgaged Property in 2025 and subsequent lease up. |
| (29) | Historical financial information prior to the annualized trailing nine-month period ending December 31, 2024 is not available because the borrower acquired the 194 East 2nd Street Mortgaged Property in 2024. |
| (30) | The 7403 Living Mortgaged Property also includes 2,466 square feet of ground-floor retail space divided into two units, 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. |
| (31) | The 7403 Living Mortgaged 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 Mortgaged 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 |
| A-32 |
| Community Development, adjusted for expenses and taxes by the LAHCID or its successor to reflect state and federal income taxes. | |
| (32) | The Azul Apartments Mortgaged Property includes four units leased to tenants which use Section 8 rental assistance vouchers. |
| (33) | 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. |
| (34) | The increase from Most Recent NOI to Underwritten NOI is primarily attributable to lease up after The Kensley Mortgaged Property was constructed in 2024. |
| (35) | The 135 William Street Mortgaged Property also includes 1,200 square feet of ground floor retail space, 100% leased to two tenants, accounting for 2.6% of total NRA and 5.8% of underwritten effective gross income. |
| (36) | At closing of the 101-19 Beach Blvd Mortgage Loan the borrower funded an economic holdback reserve in the amount of $1,000,000 (the “Economic Holdback”). The Cut-Off Date LTV Ratio (%), Underwritten NOI Debt Yield (%) and Underwritten NCF Debt Yield (%) presented are based on the loan amount net of the Economic Holdback. The LTV Ratio at Maturity (%), the Unadjusted Cut-off Date LTV Ratio (%) and the Unadjusted LTV Ratio at Maturity (%) are based on the gross loan amount. |
| (37) | There are 14 units that are rented out through different New York City Housing programs including 6 of 60 multifamily units at the 101-19 Beach Blvd Mortgaged Property are leased to tenants under the CityFHEPS rental assistance program, 5 of 60 multifamily units at the Mortgaged Property are rented pursuant to the HIV/AIDS Services Administration (HASA) program, and 3 of 60 multifamily units are rented to tenants who pay all or a portion of their rent using New York City Housing Authority Section 8 vouchers. In addition, in connection with a 421-a tax abatement, 18 of 60 multifamily units are designated as affordable units that are required to be leased to households earning not more than 130% of AMI. |
| (38) | The 101-19 Beach Blvd Mortgaged Property benefits from a 35-year 421-a tax abatement that commenced in the 2024/2025 tax year and is scheduled to expire in 2059. The tax abatement provides that the 101-19 Beach Blvd Mortgaged Property is 100% exempt from tax increases for 25 years and then 31.03% exempt from tax increases for the remaining 10 years of the abatement. |
| (39) | The 101-19 Beach Blvd Mortgaged Property also includes 600 square feet of ground-floor retail space, accounting for 1.5% of total NRA and 2.7% of underwritten effective gross income. The commercial space is 100.0% leased by one tenant. |
| (40) | The Citizens Square Villas Mortgaged Property is a restricted 55+ residential community. |
| (41) | The 122-124 Ludlow Street Mortgaged Property also includes 1,600 SF of ground floor retail space accounting for 8.6% of total NRA and 19.8% of underwritten effective gross income. The commercial space is 100.0% leased as of June 1, 2026, by four tenants. |
| (42) | Three of the 37 units at the 122-124 Ludlow Street Mortgaged Property are rent stabilized and one is rent controlled. |
| (43) | The Residences at Arnada Mortgage Loan is secured by the borrower's leasehold interest in the Residences at Arnada Mortgaged Property. The Mortgaged Property is encumbered by a 75-year ground lease with the Housing Authority of Vancouver, pursuant to which at least (i) 42 residential units, (ii) 50% of the Mortgaged Property's residential floor area, or (iii) 50% of the total residential units, whichever results in the greatest number of affordable units, must be affordable to households earning no more than 80% of AMI. In addition, the borrower is party to an Affordable Housing Covenant Agreement with the City of Vancouver, Washington, acting through the Affordable Housing Fund, pursuant to which at least 12 units must remain affordable to households earning up to 50% of AMI through 2042, with maximum rents established annually by the City of Vancouver. The Mortgaged Property is also subject to a low income housing covenant with the Washington State Housing Finance Commission that requires no fewer than 30 units be occupied by households earning at or below 80% of AMI through 2045. |
| (44) | The Residences at Arnada Mortgaged Property benefits from a full tax abatement as a result of the Housing Authority of Vancouver's ownership of the fee interest in the Mortgaged Property and the borrower’s ground lease of the Mortgaged Property from such Housing Authority. The tax abatement is expected to remain in effect for so long as the Housing Authority of Vancouver retains fee ownership; however, the abatement may be revoked, suspended, terminated or otherwise reduced if the Housing Authority of Vancouver transfers its fee interest and ceases to be the fee owner of the Mortgaged Property. Although the ground lease provides for the transferability |
| A-33 |
| of the fee estate by the ground lessor, the ground lessor agreed in a ground lease estoppel certificate that it would not transfer the fee for 30 years. | |
| (45) | The Residences at Arnada Mortgaged Property also includes 526 square feet of ground-floor retail space, accounting for 0.8% of total NRA and 1.3% of underwritten effective gross income. The commercial space is 100.0% leased by one tenant which is a borrower affiliate. |
| (46) | Historical financial information is not available prior to the TTM February 28, 2026 period as the Mortgaged Property was recently constructed in 2025 and subsequently leased up. |
| (47) | The Humble Park Place Mortgaged Property is expected to benefit from a City of Wilmington 10-year tax abatement, during which the assessed value attributable to improvements is fully abated in years 1–5 and phased in gradually over years 6–10. The reassessment related to construction of the improvements has not yet been received, and accordingly the borrower has not yet applied for the abatement. The appraisal estimates that the first year of unabated post-construction real estate taxes would be $165,201 and abated taxes would be $26,311, and estimates the net present value of the tax abatement to be $778,393. The appraised value of the Mortgaged Property is $19,600,000. If the present value of the tax abatement were subtracted from the appraised value, the appraised value would be $18,821,607, and the Cut-off Date LTV Ratio (%) would be 71.7%. Without the tax abatement, the Underwritten NOI Debt Yield (%) and Underwritten NCF DSCR (x) would be 7.1% and 1.15x, respectively. There can be no assurance the tax abatement will be obtained. |
| (48) | The 142 Sullivan Street Mortgaged Property also includes 1,300 SF of ground floor retail space accounting for 8.1% of total NRA and 15.4% of underwritten effective gross income. The commercial space is 100.0% leased as of April 23, 2026, to two tenants. |
| (49) | Seven of the 27 units at the 142 Sullivan Street Mortgaged Property are rent controlled or rent stabilized. |
| (50) | The 83-61 116th Street Mortgaged Property benefits from a 35-year 421-a tax abatement that commenced in the 2024/2025 tax year and is scheduled to expire in 2059. The tax abatement provides that the Mortgaged Property is 100% exempt from tax increases for 25 years and then 31.03% exempt from tax increases for the remaining 10 years of the abatement. |
| (51) | Limited historical information is available as the borrower acquired the 83-61 116th Street Mortgaged Property in October 2024 and no prior information is available. |
| (52) | 9 of 29 multifamily units at the 83-61 116th Street Mortgaged Property are designated as affordable units that are required to be leased to households earning not more than 130% of AMI, in connection with a 421-a tax abatement. These units are leased to tenants under the CityFHEPS rental assistance program. Further, all of the affordable units and six additional units are rent stabilized. |
| (53) | The Station Square Mortgaged Property benefits from a ten-year tax abatement from the City of Philadelphia on the value added by the construction of improvements on the Mortgaged Property (the “Station Square Value Added”) which started in 2023 and runs through 2033. Under the tax abatement, 100% of the Station Square Value Added will be abated. The Station Square Mortgaged Property is currently in year three of the abatement. |
| (54) | The Station Square Mortgaged Property also includes 905 square feet of ground-floor retail space, accounting for 2.8% of total NRA and 2.0% of underwritten effective gross income. The commercial space is 100.0% leased to one tenant. |
| (55) | The Freedom Lofts Mortgaged Property benefits from a ten-year tax abatement from the City of Philadelphia on the value added by the construction of improvements on the Mortgaged Property (the “Freedom Lofts Value Added”), which started in 2024 and runs through December 2033. Under the tax abatement, 100% of the Freedom Lofts Value Added will be abated. The Freedom Lofts Mortgaged Property is currently in year three of the abatement. |
| (56) | The Freedom Lofts Mortgaged Property also includes 5,700 square feet of ground-floor retail space, accounting for 22.2% of total NRA and 16.2% of underwritten effective gross income. The commercial space is 82.5% leased to two tenants. |
| A-34 |