Results

GS Mortgage Securities Trust 2021-GSA3

10/29/2024 | Press release | Distributed by Public on 10/29/2024 12:58

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

GS Mortgage Securities Trust 2021-GSA3

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2021-GSA3

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

GS Mortgage Securities Corporation II

Certificate Factor Detail

3

Attention: Scott Epperson

(212) 902-1000

[email protected]; gs-

[email protected]

Certificate Interest Reconciliation Detail

4

200 West Street | New York, NY 10282 | United States

Additional Information

5

Master Servicer

Wells Fargo Bank, National Association

Bond / Collateral Reconciliation - Cash Flows

6

Attention: GSMS 2021-GSA3 Asset Manager

[email protected]

Bond / Collateral Reconciliation - Balances

7

550 S. Tryon Street, MAC D1086-23A, 23rd Floor | Charlotte, NC 28202 | United States

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Argentic Services Company LP

Mortgage Loan Detail (Part 1)

13-14

Andrew Hundertmark

[email protected]

500 North Central Expressway, Suite 261 | Plano, TX 75074 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Principal Prepayment Detail

17

Representations Reviewer

Historical Detail

18

Attention: GSMS 2021-GSA3 Transaction Manager

[email protected]

Delinquency Loan Detail

19

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Certificate Administrator

Computershare Trust Company, N.A.

Collateral Stratification and Historical Detail

20

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

9062 Old Annapolis Road | Columbia, MD 21045 | United States

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

1100 North Market Street | Wilmington, DE 19890 | United States

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

36263UAJ8

1.366600%

8,558,000.00

4,560,122.69

144,203.42

5,193.22

0.00

0.00

149,396.64

4,415,919.27

30.20%

30.00%

A-2

36263UAK5

2.512100%

16,730,000.00

16,730,000.00

0.00

35,022.86

0.00

0.00

35,022.86

16,730,000.00

30.20%

30.00%

A-3

36263UAL3

2.636600%

62,400,000.00

62,400,000.00

0.00

137,103.20

0.00

0.00

137,103.20

62,400,000.00

30.20%

30.00%

A-4

36263UAM1

2.368900%

118,977,000.00

118,977,000.00

0.00

234,870.51

0.00

0.00

234,870.51

118,977,000.00

30.20%

30.00%

A-5

36263UAN9

2.618300%

208,150,000.00

208,150,000.00

0.00

454,165.95

0.00

0.00

454,165.95

208,150,000.00

30.20%

30.00%

A-AB

36263UAP4

2.510500%

22,757,000.00

22,757,000.00

0.00

47,609.54

0.00

0.00

47,609.54

22,757,000.00

30.20%

30.00%

A-S

36263UAS8

2.871200%

34,381,000.00

34,381,000.00

0.00

82,262.27

0.00

0.00

82,262.27

34,381,000.00

24.66%

24.50%

B

36263UAT6

2.827600%

35,162,000.00

35,162,000.00

0.00

82,853.39

0.00

0.00

82,853.39

35,162,000.00

19.00%

18.88%

C

36263UAU3

3.274300%

31,255,000.00

31,255,000.00

0.00

85,281.87

0.00

0.00

85,281.87

31,255,000.00

13.97%

13.88%

D

36263UAC3

2.250000%

19,534,000.00

19,534,000.00

0.00

36,626.25

0.00

0.00

36,626.25

19,534,000.00

10.82%

10.75%

E

36263UAD1

2.250000%

15,628,000.00

15,628,000.00

0.00

29,302.50

0.00

0.00

29,302.50

15,628,000.00

8.30%

8.25%

F

36263UAE9

2.250000%

17,190,000.00

17,190,000.00

0.00

32,231.25

0.00

0.00

32,231.25

17,190,000.00

5.54%

5.50%

G-RR

36263UAF6

3.661905%

7,033,000.00

7,033,000.00

0.00

21,461.81

0.00

0.00

21,461.81

7,033,000.00

4.40%

4.38%

H-RR*

36263UAG4

3.661905%

27,348,397.00

27,348,397.00

0.00

58,316.43

0.00

0.00

58,316.43

27,348,397.00

0.00%

0.00%

R

36263UAH2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

36263EAA3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

625,103,397.00

621,105,519.69

144,203.42

1,342,301.05

0.00

0.00

1,486,504.47

620,961,316.27

X-A

36263UAQ2

1.107230%

471,953,000.00

467,955,122.69

0.00

431,778.28

0.00

0.00

431,778.28

467,810,919.27

X-B

36263UAR0

0.624093%

66,417,000.00

66,417,000.00

0.00

34,542.00

0.00

0.00

34,542.00

66,417,000.00

X-D

36263UAA7

1.411905%

35,162,000.00

35,162,000.00

0.00

41,371.16

0.00

0.00

41,371.16

35,162,000.00

X-F

36263UAB5

1.411905%

17,190,000.00

17,190,000.00

0.00

20,225.53

0.00

0.00

20,225.53

17,190,000.00

Notional SubTotal

590,722,000.00

586,724,122.69

0.00

527,916.97

0.00

0.00

527,916.97

586,579,919.27

Deal Distribution Total

144,203.42

1,870,218.02

0.00

0.00

2,014,421.44

*

Denotes the Controlling Class (if required)

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

dividing the result by (A).

(2)

Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

the underlying index (if and as applicable), and any other matters provided in the governing documents.

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

36263UAJ8

532.84911077

16.85013087

0.60682636

0.00000000

0.00000000

0.00000000

0.00000000

17.45695723

515.99897990

A-2

36263UAK5

1,000.00000000

0.00000000

2.09341662

0.00000000

0.00000000

0.00000000

0.00000000

2.09341662

1,000.00000000

A-3

36263UAL3

1,000.00000000

0.00000000

2.19716667

0.00000000

0.00000000

0.00000000

0.00000000

2.19716667

1,000.00000000

A-4

36263UAM1

1,000.00000000

0.00000000

1.97408331

0.00000000

0.00000000

0.00000000

0.00000000

1.97408331

1,000.00000000

A-5

36263UAN9

1,000.00000000

0.00000000

2.18191665

0.00000000

0.00000000

0.00000000

0.00000000

2.18191665

1,000.00000000

A-AB

36263UAP4

1,000.00000000

0.00000000

2.09208332

0.00000000

0.00000000

0.00000000

0.00000000

2.09208332

1,000.00000000

A-S

36263UAS8

1,000.00000000

0.00000000

2.39266659

0.00000000

0.00000000

0.00000000

0.00000000

2.39266659

1,000.00000000

B

36263UAT6

1,000.00000000

0.00000000

2.35633326

0.00000000

0.00000000

0.00000000

0.00000000

2.35633326

1,000.00000000

C

36263UAU3

1,000.00000000

0.00000000

2.72858327

0.00000000

0.00000000

0.00000000

0.00000000

2.72858327

1,000.00000000

D

36263UAC3

1,000.00000000

0.00000000

1.87500000

0.00000000

0.00000000

0.00000000

0.00000000

1.87500000

1,000.00000000

E

36263UAD1

1,000.00000000

0.00000000

1.87500000

0.00000000

0.00000000

0.00000000

0.00000000

1.87500000

1,000.00000000

F

36263UAE9

1,000.00000000

0.00000000

1.87500000

0.00000000

0.00000000

0.00000000

0.00000000

1.87500000

1,000.00000000

G-RR

36263UAF6

1,000.00000000

0.00000000

3.05158681

0.00000000

0.00000000

0.00000000

0.00000000

3.05158681

1,000.00000000

H-RR

36263UAG4

1,000.00000000

0.00000000

2.13235277

0.91923450

6.76257040

0.00000000

0.00000000

2.13235277

1,000.00000000

R

36263UAH2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

36263EAA3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

36263UAQ2

991.52907745

0.00000000

0.91487559

0.00000000

0.00000000

0.00000000

0.00000000

0.91487559

991.22353131

X-B

36263UAR0

1,000.00000000

0.00000000

0.52007769

0.00000000

0.00000000

0.00000000

0.00000000

0.52007769

1,000.00000000

X-D

36263UAA7

1,000.00000000

0.00000000

1.17658722

0.00000000

0.00000000

0.00000000

0.00000000

1.17658722

1,000.00000000

X-F

36263UAB5

1,000.00000000

0.00000000

1.17658697

0.00000000

0.00000000

0.00000000

0.00000000

1.17658697

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

09/01/24 - 09/30/24

30

0.00

5,193.22

0.00

5,193.22

0.00

0.00

0.00

5,193.22

0.00

A-2

09/01/24 - 09/30/24

30

0.00

35,022.86

0.00

35,022.86

0.00

0.00

0.00

35,022.86

0.00

A-3

09/01/24 - 09/30/24

30

0.00

137,103.20

0.00

137,103.20

0.00

0.00

0.00

137,103.20

0.00

A-4

09/01/24 - 09/30/24

30

0.00

234,870.51

0.00

234,870.51

0.00

0.00

0.00

234,870.51

0.00

A-5

09/01/24 - 09/30/24

30

0.00

454,165.95

0.00

454,165.95

0.00

0.00

0.00

454,165.95

0.00

A-AB

09/01/24 - 09/30/24

30

0.00

47,609.54

0.00

47,609.54

0.00

0.00

0.00

47,609.54

0.00

X-A

09/01/24 - 09/30/24

30

0.00

431,778.28

0.00

431,778.28

0.00

0.00

0.00

431,778.28

0.00

X-B

09/01/24 - 09/30/24

30

0.00

34,542.00

0.00

34,542.00

0.00

0.00

0.00

34,542.00

0.00

X-D

09/01/24 - 09/30/24

30

0.00

41,371.16

0.00

41,371.16

0.00

0.00

0.00

41,371.16

0.00

X-F

09/01/24 - 09/30/24

30

0.00

20,225.53

0.00

20,225.53

0.00

0.00

0.00

20,225.53

0.00

A-S

09/01/24 - 09/30/24

30

0.00

82,262.27

0.00

82,262.27

0.00

0.00

0.00

82,262.27

0.00

B

09/01/24 - 09/30/24

30

0.00

82,853.39

0.00

82,853.39

0.00

0.00

0.00

82,853.39

0.00

C

09/01/24 - 09/30/24

30

0.00

85,281.87

0.00

85,281.87

0.00

0.00

0.00

85,281.87

0.00

D

09/01/24 - 09/30/24

30

0.00

36,626.25

0.00

36,626.25

0.00

0.00

0.00

36,626.25

0.00

E

09/01/24 - 09/30/24

30

0.00

29,302.50

0.00

29,302.50

0.00

0.00

0.00

29,302.50

0.00

F

09/01/24 - 09/30/24

30

0.00

32,231.25

0.00

32,231.25

0.00

0.00

0.00

32,231.25

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

21,461.81

0.00

21,461.81

0.00

0.00

0.00

21,461.81

0.00

H-RR

09/01/24 - 09/30/24

30

159,319.69

83,456.02

0.00

83,456.02

25,139.59

0.00

0.00

58,316.43

184,945.46

Totals

159,319.69

1,895,357.61

0.00

1,895,357.61

25,139.59

0.00

0.00

1,870,218.02

184,945.46

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

2,014,421.44

(1) The Available Distribution Amount includes any Prepayment Premiums.

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

1,906,047.56

Master Servicing Fee

2,853.66

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,879.65

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

258.79

ARD Interest

0.00

Operating Advisor Fee

1,252.56

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

155.28

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

1,906,047.56

Total Fees

10,689.94

Principal

Expenses/Reimbursements

Scheduled Principal

144,203.42

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

21,639.59

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,500.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

144,203.42

Total Expenses/Reimbursements

25,139.59

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,870,218.02

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

144,203.42

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,014,421.44

Total Funds Collected

2,050,250.98

Total Funds Distributed

2,050,250.97

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

621,105,520.54

621,105,520.54

Beginning Certificate Balance

621,105,519.69

(-) Scheduled Principal Collections

144,203.42

144,203.42

(-) Principal Distributions

144,203.42

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

620,961,317.12

620,961,317.12

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

621,374,249.09

621,374,249.09

Ending Certificate Balance

620,961,316.27

Ending Actual Collateral Balance

621,240,613.82

621,240,613.82

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.85)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.85)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.66%

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 27

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

4,999,999 or less

7

27,717,293.85

4.46%

86

3.9617

2.414897

1.60 or less

6

39,055,812.20

6.29%

86

3.9922

1.079959

5,000,000 to 9,999,999

12

79,274,352.84

12.77%

86

3.7399

2.306082

1.61 to 1.80

2

13,490,080.94

2.17%

85

4.1712

1.699476

10,000,000 to 14,999,999

11

139,889,670.43

22.53%

85

3.6855

2.631027

1.81 to 2.00

2

26,566,250.63

4.28%

86

4.1893

1.900461

15,000,000 to 19,999,999

4

67,830,000.00

10.92%

71

3.5539

3.273655

2.01 to 2.50

17

283,933,485.84

45.72%

85

3.8971

2.183080

20,000,000 to 49,999,999

8

243,850,000.00

39.27%

85

3.8559

2.363562

2.51 to 3.00

4

61,800,000.00

9.95%

84

3.4154

2.737774

50,000,000 or greater

1

62,400,000.00

10.05%

51

2.9410

3.531700

3.01 to 4.00

8

149,630,000.00

24.10%

64

3.4007

3.428796

Totals

43

620,961,317.12

100.00%

80

3.6825

2.635568

4.01 or greater

4

46,485,687.51

7.49%

86

2.9428

4.708936

Totals

43

620,961,317.12

100.00%

80

3.6825

2.635568

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Arizona

1

27,000,000.00

4.35%

84

3.3610

2.687800

Industrial

6

68,091,919.42

10.97%

70

3.9593

2.381672

California

7

101,410,040.35

16.33%

86

3.6340

3.045983

Mixed Use

3

24,190,962.28

3.90%

85

3.8785

3.183945

Colorado

1

16,600,000.00

2.67%

85

3.2000

2.977400

Mobile Home Park

3

11,450,000.00

1.84%

86

3.5671

2.734230

Connecticut

1

7,630,000.00

1.23%

84

3.6200

3.436900

Multi-Family

50

154,620,871.81

24.90%

85

3.9658

2.076807

Florida

3

18,470,000.00

2.97%

84

3.7636

3.219497

Office

6

158,050,000.00

25.45%

72

3.4156

3.001173

Georgia

9

14,400,248.92

2.32%

85

3.6827

2.765724

Other

2

10,350,000.00

1.67%

85

3.6541

3.282618

Illinois

4

45,330,000.00

7.30%

63

3.7635

2.968485

Retail

11

170,174,962.00

27.41%

85

3.5372

2.757773

Indiana

11

26,966,324.05

4.34%

86

3.3603

3.206812

Self Storage

4

24,170,000.00

3.89%

84

3.7298

3.270767

Iowa

1

11,700,000.00

1.88%

84

3.5300

2.533100

Totals

85

620,961,317.12

100.00%

80

3.6825

2.635568

Kentucky

1

11,500,000.00

1.85%

86

3.7860

2.024800

Louisiana

2

14,520,497.08

2.34%

86

3.9550

1.587600

Michigan

6

7,550,337.35

1.22%

86

3.9995

1.942616

New York

6

48,710,962.28

7.84%

84

4.0522

1.887179

North Carolina

2

10,900,000.00

1.76%

85

3.9580

2.384200

Ohio

20

34,543,654.90

5.56%

84

3.8769

2.362899

Pennsylvania

2

32,400,000.00

5.22%

86

4.1813

2.500690

Texas

6

102,366,650.58

16.49%

86

3.8198

2.193104

Utah

1

26,700,000.00

4.30%

86

3.9900

2.051200

Washington, DC

1

62,400,000.00

10.05%

51

2.9410

3.531700

Totals

85

620,961,317.12

100.00%

80

3.6825

2.635568

Note: Please refer to footnotes on the next page of the report.

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 27

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

3.000% or less

3

85,485,687.51

13.77%

60

2.8913

3.909447

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.001% to 3.500%

6

89,200,000.00

14.36%

85

3.2523

3.276003

13 months or greater

43

620,961,317.12

100.00%

80

3.6825

2.635568

3.501% to 3.750%

10

108,750,000.00

17.51%

84

3.6662

2.576236

Totals

43

620,961,317.12

100.00%

80

3.6825

2.635568

3.751% to 4.000%

13

222,899,749.29

35.90%

86

3.8733

2.248083

4.001% to 4.250%

7

72,511,446.54

11.68%

71

4.1882

2.225265

4.251% or greater

4

42,114,433.78

6.78%

86

4.3614

1.603828

Totals

43

620,961,317.12

100.00%

80

3.6825

2.635568

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

84 months or less

8

184,471,422.34

29.71%

67

3.4590

3.023259

Interest Only

23

366,880,000.00

59.08%

77

3.5590

2.936236

85 months to 119 months

35

436,489,894.78

70.29%

86

3.7770

2.471720

359 months or less

20

254,081,317.12

40.92%

85

3.8609

2.201418

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

43

620,961,317.12

100.00%

80

3.6825

2.635568

Totals

43

620,961,317.12

100.00%

80

3.6825

2.635568

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

4

30,000,000.00

4.83%

86

3.7516

1.805721

No outstanding loans in this group

12 months or less

39

590,961,317.12

95.17%

80

3.6790

2.677695

13 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

43

620,961,317.12

100.00%

80

3.6825

2.635568

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

301271856

OF

Washington

DC

Actual/360

2.941%

152,932.00

0.00

0.00

N/A

01/06/29

--

62,400,000.00

62,400,000.00

10/06/24

2

301741578

RT

Stafford

TX

Actual/360

3.776%

135,778.67

0.00

0.00

N/A

12/06/31

--

43,150,000.00

43,150,000.00

10/06/24

2A

301741579

Actual/360

3.776%

50,346.67

0.00

0.00

N/A

12/06/31

--

16,000,000.00

16,000,000.00

10/06/24

3

325981103

OF

San Jose

CA

Actual/360

3.913%

143,476.67

0.00

0.00

N/A

11/06/31

--

44,000,000.00

44,000,000.00

10/06/24

4

695101380

MF

Various

Various

Actual/360

3.724%

74,476.20

0.00

0.00

N/A

11/06/31

--

24,000,000.00

24,000,000.00

10/06/24

4A

695101382

Actual/360

3.724%

15,515.88

0.00

0.00

N/A

11/06/31

--

5,000,000.00

5,000,000.00

10/06/24

4B

695101383

Actual/360

3.724%

15,515.88

0.00

0.00

N/A

11/06/31

--

5,000,000.00

5,000,000.00

10/06/24

4C

695101390

Actual/360

3.724%

12,412.70

0.00

0.00

N/A

11/06/31

--

4,000,000.00

4,000,000.00

10/06/24

5

301741572

Various Various

Various

Actual/360

3.620%

85,975.00

0.00

0.00

N/A

10/06/31

--

28,500,000.00

28,500,000.00

10/06/24

6

301741577

MF

Erie

PA

Actual/360

4.318%

98,954.17

0.00

0.00

N/A

12/06/31

--

27,500,000.00

27,500,000.00

10/06/24

7

325981107

RT

Tucson

AZ

Actual/360

3.361%

75,622.50

0.00

0.00

N/A

10/06/31

--

27,000,000.00

27,000,000.00

10/06/24

8

301741581

MF

Orem

UT

Actual/360

3.990%

88,777.50

0.00

0.00

N/A

12/06/31

--

26,700,000.00

26,700,000.00

10/06/24

9

301741583

OF

Brooklyn

NY

Actual/360

4.200%

80,500.00

0.00

0.00

N/A

12/06/31

--

23,000,000.00

23,000,000.00

10/06/24

10

325981110

RT

Riverside

CA

Actual/360

3.050%

47,020.83

0.00

0.00

N/A

12/06/31

--

18,500,000.00

18,500,000.00

10/06/24

11

301741574

IN

Cicero

IL

Actual/360

4.250%

59,252.08

0.00

0.00

N/A

11/06/26

--

16,730,000.00

16,730,000.00

10/06/24

12

695101387

RT

Steamboat Springs

CO

Actual/360

3.200%

44,266.67

0.00

0.00

N/A

11/06/31

--

16,600,000.00

16,600,000.00

10/06/24

13

325981113

RT

San Jose

CA

Actual/360

2.861%

33,656.38

28,469.30

0.00

N/A

12/06/31

--

14,114,156.81

14,085,687.51

10/06/24

14

301741575

IN

Geismar

LA

Actual/360

3.955%

47,933.90

23,289.80

0.00

N/A

12/06/31

--

14,543,786.88

14,520,497.08

10/06/24

15

301741569

IN

McAllen

TX

Actual/360

3.780%

43,821.84

24,506.63

0.00

N/A

10/06/31

--

13,911,695.34

13,887,188.71

10/06/24

16

325981116

OF

Westmont

IL

Actual/360

3.182%

38,449.17

0.00

0.00

N/A

12/06/31

--

14,500,000.00

14,500,000.00

10/06/24

17

301741557

MF

Brooklyn

NY

Actual/360

3.730%

40,408.33

0.00

0.00

N/A

07/06/31

--

13,000,000.00

13,000,000.00

10/06/24

18

695101394

MU

Pasadena

CA

Actual/360

3.945%

42,244.37

0.00

0.00

N/A

12/06/31

--

12,850,000.00

12,850,000.00

10/06/24

19

325981119

RT

Universal City

TX

Actual/360

3.829%

37,372.45

20,377.35

0.00

N/A

11/06/31

--

11,712,440.85

11,692,063.50

10/06/24

20

325981120

IN

LaNCster

OH

Actual/360

4.200%

39,455.10

18,653.10

0.00

N/A

09/06/31

--

11,272,886.73

11,254,233.63

10/06/24

21

301741570

IN

Waterloo

IA

Actual/360

3.530%

34,417.50

0.00

0.00

N/A

10/06/31

--

11,700,000.00

11,700,000.00

10/06/24

22

325981122

MF

Lexington

KY

Actual/360

3.786%

36,282.50

0.00

0.00

N/A

12/06/31

--

11,500,000.00

11,500,000.00

10/06/24

23

325981123

RT

Various

NC

Actual/360

3.958%

35,951.83

0.00

0.00

N/A

11/06/31

--

10,900,000.00

10,900,000.00

10/06/24

24

325981124

OF

South Bend

IN

Actual/360

2.593%

19,447.50

0.00

0.00

12/06/31

03/06/33

--

9,000,000.00

9,000,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

25

695101379

MF

Brooklyn

NY

Actual/360

4.087%

30,652.50

0.00

0.00

N/A

11/06/31

--

9,000,000.00

9,000,000.00

10/06/24

26

325981126

MF

Champaign

IL

Actual/360

3.730%

26,887.08

0.00

0.00

N/A

12/06/31

--

8,650,000.00

8,650,000.00

10/06/24

27

695101395

MH

Various

Various

Actual/360

3.500%

22,458.33

0.00

0.00

N/A

12/06/31

--

7,700,000.00

7,700,000.00

10/06/24

28

301741582

Various San Diego

CA

Actual/360

4.520%

25,744.87

10,568.15

0.00

N/A

12/06/31

--

6,834,920.99

6,824,352.84

05/06/22

29

301741573

MF

Amarillo

TX

Actual/360

3.985%

21,585.42

0.00

0.00

N/A

11/06/31

--

6,500,000.00

6,500,000.00

10/06/24

30

695101391

RT

League City

TX

Actual/360

3.870%

18,543.75

0.00

0.00

N/A

12/06/31

--

5,750,000.00

5,750,000.00

10/06/24

31

301741571

98

Hoffman Estates

IL

Actual/360

3.870%

17,576.25

0.00

0.00

N/A

11/06/31

--

5,450,000.00

5,450,000.00

10/06/24

32

301741576

MF

Amarillo

TX

Actual/360

4.140%

18,112.50

0.00

0.00

N/A

12/06/31

--

5,250,000.00

5,250,000.00

10/06/24

33

695101392

OF

Redlands

CA

Actual/360

3.510%

15,063.75

0.00

0.00

N/A

12/06/31

--

5,150,000.00

5,150,000.00

10/06/24

34

325981134

98

Morton

PA

Actual/360

3.414%

13,940.50

0.00

0.00

N/A

12/06/31

--

4,900,000.00

4,900,000.00

10/06/24

35

325981135

MF

Various

MI

Actual/360

4.340%

16,262.13

6,361.52

0.00

N/A

12/06/31

--

4,496,442.46

4,490,080.94

10/06/24

36

695101389

MU

Rego Park

NY

Actual/360

4.180%

12,947.69

6,078.48

0.00

N/A

12/06/31

--

3,717,040.76

3,710,962.28

10/06/24

37

695101396

MH

Sylvania

OH

Actual/360

3.705%

11,578.12

0.00

0.00

N/A

12/06/31

--

3,750,000.00

3,750,000.00

10/06/24

38

301741580

RT

Warsaw

IN

Actual/360

4.120%

12,264.38

5,899.09

0.00

N/A

12/06/31

--

3,572,149.72

3,566,250.63

10/06/24

39

325981139

SS

Bunnell

FL

Actual/360

4.424%

12,166.00

0.00

0.00

N/A

12/06/31

--

3,300,000.00

3,300,000.00

10/06/24

Totals

1,906,047.56

144,203.42

0.00

621,105,520.54

620,961,317.12

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

11,843,545.46

5,405,066.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

6,961,065.98

2,642,385.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3

4,090,617.17

2,132,110.27

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

18,140,782.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

3,699,074.59

1,822,643.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,310,350.63

1,341,872.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

9,335,257.57

4,695,937.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

2,399,247.00

1,125,377.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

1,877,043.76

935,270.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

2,586,216.00

1,346,509.51

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

1,644,957.00

1,280,347.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,037,222.58

864,153.73

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,503,656.29

1,934,242.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,497,508.01

730,730.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,583,297.78

935,379.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,614,680.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,102,884.75

530,358.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,557,507.24

922,494.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,460,348.42

764,962.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,545,489.00

784,602.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,116,743.00

558,372.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,022,557.00

463,015.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,243,873.00

538,477.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,292,667.92

636,556.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

25

648,291.95

325,735.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

750,750.47

374,237.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

659,388.97

337,759.55

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

11,357.09

0.00

28

(459,460.00)

0.00

--

--

10/11/24

5,748,202.11

81,032.60

14,572.96

993,256.57

223,775.91

0.00

29

705,982.70

366,190.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

689,635.53

383,251.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

520,000.00

260,000.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

439,800.46

245,855.97

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

675,944.96

312,035.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

640,525.22

360,262.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

450,643.52

238,407.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

330,782.73

170,266.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

500,823.61

247,711.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

436,667.00

218,334.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

393,304.80

168,157.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

92,849,674.35

36,399,070.82

5,748,202.11

81,032.60

14,572.96

993,256.57

235,133.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

1

6,824,352.84

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682531%

3.659132%

80

09/17/24

0

0.00

0

0.00

1

6,834,920.99

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682558%

3.659153%

81

08/16/24

0

0.00

0

0.00

1

6,844,593.33

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682581%

3.659172%

82

07/17/24

0

0.00

0

0.00

1

6,854,228.17

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682605%

3.659191%

83

06/17/24

0

0.00

0

0.00

1

6,864,684.21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682631%

3.659213%

84

05/17/24

0

0.00

0

0.00

1

6,874,241.16

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682654%

3.659231%

85

04/17/24

0

0.00

0

0.00

1

6,884,622.10

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682680%

3.659253%

86

03/15/24

0

0.00

0

0.00

1

6,894,101.74

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682703%

3.659271%

87

02/16/24

0

0.00

0

0.00

1

6,905,271.90

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682732%

3.659295%

88

01/18/24

0

0.00

0

0.00

1

6,914,671.48

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682754%

3.659313%

89

12/15/23

0

0.00

0

0.00

1

6,924,034.62

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682777%

3.659331%

90

11/17/23

0

0.00

0

0.00

1

6,934,228.71

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.682796%

3.659346%

91

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

O utstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

28

301741582

05/06/22

28

6

14,572.96

993,256.57

2,488,850.95

7,103,649.54

06/10/22

7

Totals

14,572.96

993,256.57

2,488,850.95

7,103,649.54

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

16,730,000

16,730,000

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

62,400,000

62,400,000

0

0

> 60 Months

541,831,317

535,006,964

6,824,353

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

620,961,317

614,136,964

0

0

6,824,353

0

Sep-24

621,105,521

614,270,600

0

0

6,834,921

0

Aug-24

621,240,302

614,395,709

0

0

6,844,593

0

Jul-24

621,374,645

614,520,417

0

0

6,854,228

0

Jun-24

621,517,546

614,652,862

0

0

6,864,684

0

May-24

621,650,986

614,776,745

0

0

6,874,241

0

Apr-24

621,793,017

614,908,395

0

0

6,884,622

0

Mar-24

621,925,560

615,031,458

0

0

6,894,102

0

Feb-24

622,075,780

615,170,508

0

0

6,905,272

0

Jan-24

622,207,402

615,292,731

0

0

6,914,671

0

Dec-23

622,338,596

615,414,561

0

0

6,924,035

0

Nov-23

622,472,314

615,538,085

0

0

6,934,229

0

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

28

301741582

6,824,352.84

7,103,649.54

12,190,000.00

09/21/21

(473,366.00)

(1.08630)

12/31/23

12/06/31

325

Totals

6,824,352.84

7,103,649.54

12,190,000.00

(473,366.00)

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

28

301741582

Various

CA

06/10/22

7

Asset transferred to SS effective 6/10/22 due to Imminent Monetary Default due to a notice issued by the city of San Diego. The notice issued by the City resulted in many of the SRO tenants vacating the building. The SS immediately moved for

an emergency motion for a receiver. Borrower filed bankruptcy on 6/28. The court dismissed the BK and the SS was successful in obtaining the appointment of a receiver. On 8/11/2022, the Superior Court of California granted a receiver order

appointing Trigild as the receiver. The receiver successfully completed an eviction of all SRO tenants due to the unsafe condition of the property and in accordance with the City of San Diego's order to vacate. An ASR was approved authorizing

the marketing of the asset for sale through the receivership with brokerage firm Kidder Mathews. The property was placed under a sale contract by the receiver which contemplated an assumption of the loan to the third-party buyer. The

receiver's motion to sell the asset was approved by the court on 8/22/23, which was challenged by the borrower in an appeal filed 10/25/2023. Lender elected to proceed toward a foreclosure sale of the Property. The foreclosure sale occurred

on 8/19/2024 and the Lender was the successful bidder. The Special Servicer is working with a local brokerage firm to sell the REO Property. The marketing process yielded several offers to purchase the REO Property and the local broker has

provided a recommendation for sale to a third-party buyer.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

No modified loans this period

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

28

0.00

0.00

3,500.00

0.00

0.00

21,639.59

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

3,500.00

0.00

0.00

21,639.59

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

25,139.59

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

Risk Retention

Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com , specifically under the "U.S. Risk Retention Special Notices" tab for the GS Mortgage Securities Corporation Trust 2021-GSA3 transaction,

certain information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant and the Hedging Covenant. Investors should refer to the Certificate Administrator's website for all such information.

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27