Morgan Stanley Capital I Trust 2019-L3

10/31/2024 | Press release | Distributed by Public on 10/31/2024 13:04

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Morgan Stanley Capital I Trust 2019-L3

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2019-L3

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Morgan Stanley Capital I Inc.

Certificate Factor Detail

4

General Information Number

(212) 761-4000

[email protected]

Certificate Interest Reconciliation Detail

5

1585 Broadway | New York, NY 10036 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

6

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

7

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Bond / Collateral Reconciliation - Balances

8

Special Servicer

LNR Partners, LLC

Current Mortgage Loan and Property Stratification

9-13

Attention: Heather Bennett and Arnold Shulkin

[email protected]; [email protected];

Mortgage Loan Detail (Part 1)

14-15

[email protected]

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

Principal Prepayment Detail

19

Representations Reviewer

Historical Detail

20

David Rodgers

(212) 230-9025

Delinquency Loan Detail

21

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

Collateral Stratification and Historical Detail

22

Bank, N.A.

Specially Serviced Loan Detail - Part 1

23

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

24

[email protected]

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

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

26

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

27

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

Interest Shortfall Detail - Collateral Level

28

Supplemental Notes

29

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 29

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

61691UBA6

2.179000%

11,300,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61691UBB4

2.529000%

9,200,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

61691UBC2

3.067000%

24,600,000.00

24,600,000.00

0.00

62,873.50

0.00

0.00

62,873.50

24,600,000.00

31.50%

30.00%

A-3

61691UBD0

2.874000%

243,051,000.00

215,279,866.67

272,320.93

515,595.28

0.00

0.00

787,916.21

215,007,545.74

31.50%

30.00%

A-4

61691UBE8

3.127000%

426,667,000.00

426,667,000.00

0.00

1,111,823.09

0.00

0.00

1,111,823.09

426,667,000.00

31.50%

30.00%

A-S

61691UBH1

3.490000%

94,458,000.00

94,458,000.00

0.00

274,715.35

0.00

0.00

274,715.35

94,458,000.00

21.79%

20.75%

B

61691UBJ7

3.648899%

53,612,000.00

53,612,000.00

0.00

163,020.65

0.00

0.00

163,020.65

53,612,000.00

16.27%

15.50%

C

61691UBK4

3.648899%

44,676,000.00

44,676,000.00

0.00

135,848.51

0.00

0.00

135,848.51

44,676,000.00

11.68%

11.13%

D

61691UAJ8

2.500000%

26,805,000.00

26,805,000.00

0.00

55,843.75

0.00

0.00

55,843.75

26,805,000.00

8.92%

8.50%

E

61691UAL3

2.500000%

20,424,000.00

20,424,000.00

0.00

42,550.00

0.00

0.00

42,550.00

20,424,000.00

6.82%

6.50%

F

61691UAN9

2.750000%

11,488,000.00

11,488,000.00

0.00

26,326.67

0.00

0.00

26,326.67

11,488,000.00

5.64%

5.38%

G

61691UAQ2

2.750000%

10,212,000.00

10,212,000.00

0.00

23,402.50

0.00

0.00

23,402.50

10,212,000.00

4.59%

4.38%

H

61691UAS8

2.750000%

10,211,000.00

10,211,000.00

0.00

23,400.21

0.00

0.00

23,400.21

10,211,000.00

3.54%

3.38%

J-RR

61691UAU3

3.648899%

34,465,361.00

34,465,361.00

0.00

104,650.91

0.00

0.00

104,650.91

34,465,361.00

0.00%

0.00%

R

61691UAY5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

61691UAX7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,021,169,361.00

972,898,227.67

272,320.93

2,540,050.42

0.00

0.00

2,812,371.35

972,625,906.74

X-A

61691UBF5

0.605827%

714,818,000.00

666,546,866.67

0.00

336,510.02

0.00

0.00

336,510.02

666,274,545.74

X-B

61691UBG3

0.077871%

192,746,000.00

192,746,000.00

0.00

12,507.74

0.00

0.00

12,507.74

192,746,000.00

X-D

61691UAA7

1.148899%

47,229,000.00

47,229,000.00

0.00

45,217.80

0.00

0.00

45,217.80

47,229,000.00

X-F

61691UAC3

0.898899%

11,488,000.00

11,488,000.00

0.00

8,605.46

0.00

0.00

8,605.46

11,488,000.00

X-G

61691UAE9

0.898899%

10,212,000.00

10,212,000.00

0.00

7,649.63

0.00

0.00

7,649.63

10,212,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 29

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

X-H

61691UAG4

0.898899%

10,211,000.00

10,211,000.00

0.00

7,648.88

0.00

0.00

7,648.88

10,211,000.00

Notional SubTotal

986,704,000.00

938,432,866.67

0.00

418,139.53

0.00

0.00

418,139.53

938,160,545.74

Deal Distribution Total

272,320.93

2,958,189.95

0.00

0.00

3,230,510.88

*

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 3 of 29

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

61691UBA6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61691UBB4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

61691UBC2

1,000.00000000

0.00000000

2.55583333

0.00000000

0.00000000

0.00000000

0.00000000

2.55583333

1,000.00000000

A-3

61691UBD0

885.73948130

1.12042711

2.12134605

0.00000000

0.00000000

0.00000000

0.00000000

3.24177317

884.61905419

A-4

61691UBE8

1,000.00000000

0.00000000

2.60583333

0.00000000

0.00000000

0.00000000

0.00000000

2.60583333

1,000.00000000

A-S

61691UBH1

1,000.00000000

0.00000000

2.90833333

0.00000000

0.00000000

0.00000000

0.00000000

2.90833333

1,000.00000000

B

61691UBJ7

1,000.00000000

0.00000000

3.04074927

0.00000000

0.00000000

0.00000000

0.00000000

3.04074927

1,000.00000000

C

61691UBK4

1,000.00000000

0.00000000

3.04074917

0.00000000

0.00000000

0.00000000

0.00000000

3.04074917

1,000.00000000

D

61691UAJ8

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

E

61691UAL3

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F

61691UAN9

1,000.00000000

0.00000000

2.29166696

0.00000000

0.00000000

0.00000000

0.00000000

2.29166696

1,000.00000000

G

61691UAQ2

1,000.00000000

0.00000000

2.29166667

0.00000000

0.00000000

0.00000000

0.00000000

2.29166667

1,000.00000000

H

61691UAS8

1,000.00000000

0.00000000

2.29166683

0.00000000

0.00000000

0.00000000

0.00000000

2.29166683

1,000.00000000

J-RR

61691UAU3

1,000.00000000

0.00000000

3.03640835

0.00434088

0.22545187

0.00000000

0.00000000

3.03640835

1,000.00000000

R

61691UAY5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

61691UAX7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

61691UBF5

932.47073615

0.00000000

0.47076322

0.00000000

0.00000000

0.00000000

0.00000000

0.47076322

932.08977074

X-B

61691UBG3

1,000.00000000

0.00000000

0.06489235

0.00000000

0.00000000

0.00000000

0.00000000

0.06489235

1,000.00000000

X-D

61691UAA7

1,000.00000000

0.00000000

0.95741599

0.00000000

0.00000000

0.00000000

0.00000000

0.95741599

1,000.00000000

X-F

61691UAC3

1,000.00000000

0.00000000

0.74908252

0.00000000

0.00000000

0.00000000

0.00000000

0.74908252

1,000.00000000

X-G

61691UAE9

1,000.00000000

0.00000000

0.74908245

0.00000000

0.00000000

0.00000000

0.00000000

0.74908245

1,000.00000000

X-H

61691UAG4

1,000.00000000

0.00000000

0.74908236

0.00000000

0.00000000

0.00000000

0.00000000

0.74908236

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

62,873.50

0.00

62,873.50

0.00

0.00

0.00

62,873.50

0.00

A-3

09/01/24 - 09/30/24

30

0.00

515,595.28

0.00

515,595.28

0.00

0.00

0.00

515,595.28

0.00

A-4

09/01/24 - 09/30/24

30

0.00

1,111,823.09

0.00

1,111,823.09

0.00

0.00

0.00

1,111,823.09

0.00

X-A

09/01/24 - 09/30/24

30

0.00

336,510.02

0.00

336,510.02

0.00

0.00

0.00

336,510.02

0.00

X-B

09/01/24 - 09/30/24

30

0.00

12,507.74

0.00

12,507.74

0.00

0.00

0.00

12,507.74

0.00

X-D

09/01/24 - 09/30/24

30

0.00

45,217.80

0.00

45,217.80

0.00

0.00

0.00

45,217.80

0.00

X-F

09/01/24 - 09/30/24

30

0.00

8,605.46

0.00

8,605.46

0.00

0.00

0.00

8,605.46

0.00

X-G

09/01/24 - 09/30/24

30

0.00

7,649.63

0.00

7,649.63

0.00

0.00

0.00

7,649.63

0.00

X-H

09/01/24 - 09/30/24

30

0.00

7,648.88

0.00

7,648.88

0.00

0.00

0.00

7,648.88

0.00

A-S

09/01/24 - 09/30/24

30

0.00

274,715.35

0.00

274,715.35

0.00

0.00

0.00

274,715.35

0.00

B

09/01/24 - 09/30/24

30

0.00

163,020.65

0.00

163,020.65

0.00

0.00

0.00

163,020.65

0.00

C

09/01/24 - 09/30/24

30

0.00

135,848.51

0.00

135,848.51

0.00

0.00

0.00

135,848.51

0.00

D

09/01/24 - 09/30/24

30

0.00

55,843.75

0.00

55,843.75

0.00

0.00

0.00

55,843.75

0.00

E

09/01/24 - 09/30/24

30

0.00

42,550.00

0.00

42,550.00

0.00

0.00

0.00

42,550.00

0.00

F

09/01/24 - 09/30/24

30

0.00

26,326.67

0.00

26,326.67

0.00

0.00

0.00

26,326.67

0.00

G

09/01/24 - 09/30/24

30

0.00

23,402.50

0.00

23,402.50

0.00

0.00

0.00

23,402.50

0.00

H

09/01/24 - 09/30/24

30

0.00

23,400.21

0.00

23,400.21

0.00

0.00

0.00

23,400.21

0.00

J-RR

09/01/24 - 09/30/24

30

7,597.57

104,800.52

0.00

104,800.52

149.61

0.00

0.00

104,650.91

7,770.28

Totals

7,597.57

2,958,339.56

0.00

2,958,339.56

149.61

0.00

0.00

2,958,189.95

7,770.28

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Additional Information

Total Available Distribution Amount (1)

3,230,510.88

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,974,917.41

Master Servicing Fee

9,345.96

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,271.73

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

405.37

ARD Interest

0.00

Operating Advisor Fee

1,070.19

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

194.58

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,974,917.41

Total Fees

16,577.84

Principal

Expenses/Reimbursements

Scheduled Principal

272,320.93

Reimbursement for Interest on Advances

149.61

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

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

272,320.93

Total Expenses/Reimbursements

149.61

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,958,189.95

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

272,320.93

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

3,230,510.88

Total Funds Collected

3,247,238.34

Total Funds Distributed

3,247,238.33

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

972,898,228.48

972,898,228.48

Beginning Certificate Balance

972,898,227.67

(-) Scheduled Principal Collections

272,320.93

272,320.93

(-) Principal Distributions

272,320.93

(-) 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

972,625,907.55

972,625,907.55

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

972,898,121.11

972,898,121.11

Ending Certificate Balance

972,625,906.74

Ending Actual Collateral Balance

972,625,799.85

972,625,799.85

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.81)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.81)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.65%

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 8 of 29

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

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

10,000,000 or less

25

168,081,143.07

17.28%

57

3.8361

2.387705

1.40 or less

1

3,508,379.54

0.36%

60

4.2360

0.986100

10,000,001 to 20,000,000

17

268,556,469.13

27.61%

60

3.7226

2.368576

1.41 to 1.60

4

56,531,985.42

5.81%

60

4.0083

1.507821

20,000,001 to 30,000,000

7

180,130,664.52

18.52%

61

3.8569

2.426538

1.61 to 1.80

6

76,154,577.48

7.83%

53

3.8936

1.682463

30,000,001 to 40,000,000

5

178,757,630.83

18.38%

60

3.6489

2.695234

1.81 to 2.00

8

129,670,623.18

13.33%

60

3.6086

1.926193

40,000,001 or greater

2

120,000,000.00

12.34%

61

3.0877

3.812067

2.01 to 2.20

5

63,610,509.14

6.54%

60

3.6131

2.102996

Totals

58

972,625,907.55

100.00%

60

3.6692

2.582072

2.21 or greater

32

586,049,832.79

60.25%

60

3.6282

3.094258

Totals

58

972,625,907.55

100.00%

60

3.6692

2.582072

(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 9 of 29

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

Washington

1

8,300,000.00

0.85%

61

3.4500

1.622700

Alabama

2

22,178,984.64

2.28%

61

3.7911

2.191506

Wisconsin

2

9,555,000.00

0.98%

61

3.8709

2.816888

California

7

126,386,699.80

12.99%

61

3.6002

2.855204

Wyoming

1

989,540.80

0.10%

60

3.6500

1.992500

Colorado

2

11,570,166.86

1.19%

13

3.8313

1.885133

Totals

99

972,625,907.55

100.00%

60

3.6692

2.582072

Florida

8

88,235,862.20

9.07%

61

4.2177

2.307115

Property Type³

Georgia

3

11,581,341.53

1.19%

60

3.7087

3.025666

Illinois

3

15,139,487.18

1.56%

61

3.8301

3.006407

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Indiana

7

23,158,057.77

2.38%

61

2.8743

4.704656

Properties

Balance

Agg. Bal.

DSCR¹

Iowa

1

2,970,749.54

0.31%

61

2.6533

5.385900

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

Kentucky

2

9,676,855.58

0.99%

61

3.2386

4.064418

Industrial

26

93,450,056.21

9.61%

61

3.1670

4.095137

Louisiana

1

1,345,538.61

0.14%

60

3.6500

1.992500

Lodging

14

86,100,536.95

8.85%

61

4.2532

3.103584

Maryland

2

72,696,526.51

7.47%

61

3.3704

2.787977

Mixed Use

14

152,484,315.85

15.68%

60

3.6243

2.004676

Massachusetts

4

30,066,904.30

3.09%

57

3.9755

3.662070

Multi-Family

12

171,991,158.26

17.68%

60

3.6851

2.323277

Michigan

4

14,181,381.11

1.46%

61

3.9922

2.115845

Office

11

226,124,032.53

23.25%

58

3.5369

2.409794

Minnesota

1

40,000,000.00

4.11%

61

3.4000

2.340900

Other

1

20,000,000.00

2.06%

60

4.1500

1.661200

Missouri

6

51,389,853.75

5.28%

61

3.4364

2.774222

Retail

18

161,515,156.95

16.61%

60

3.8139

2.788263

Nevada

3

72,894,556.50

7.49%

58

3.7886

2.857567

Self Storage

1

3,860,650.78

0.40%

58

3.7960

1.936000

New Jersey

1

20,000,000.00

2.06%

60

4.1500

1.661200

Totals

99

972,625,907.55

100.00%

60

3.6692

2.582072

New York

14

152,599,999.99

15.69%

60

3.5879

2.009135

North Carolina

2

4,926,996.80

0.51%

58

3.9051

2.007508

Ohio

2

11,046,487.67

1.14%

61

2.8706

4.646038

Pennsylvania

7

45,478,419.62

4.68%

61

3.9931

1.929310

South Carolina

1

29,950,000.00

3.08%

60

3.8250

2.362800

Texas

4

19,639,031.62

2.02%

60

3.5926

3.004710

Virginia

6

19,567,465.14

2.01%

60

3.4492

3.095437

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 29

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

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

2.9990% or less

1

50,000,000.00

5.14%

61

2.6533

5.385900

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.0000% to 3.4990%

13

288,220,000.00

29.63%

61

3.3939

2.616219

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.5000% to 3.9990%

29

445,246,190.00

45.78%

59

3.7709

2.414952

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.0000% to 4.4990%

11

101,848,924.13

10.47%

60

4.1673

2.335739

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.5000% or greater

2

30,210,793.42

3.11%

61

4.8922

2.557947

49 months or greater

56

915,525,907.55

94.13%

60

3.6723

2.636474

Totals

58

972,625,907.55

100.00%

60

3.6692

2.582072

Totals

58

972,625,907.55

100.00%

60

3.6692

2.582072

(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 29

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

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

60 months or less

25

364,419,302.57

37.47%

58

3.7217

2.387015

Interest Only

35

711,756,837.03

73.18%

60

3.5456

2.715104

61 months or greater

31

551,106,604.98

56.66%

61

3.6396

2.801428

359 months or less

21

203,769,070.52

20.95%

58

4.1145

2.361823

Totals

58

972,625,907.55

100.00%

60

3.6692

2.582072

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

58

972,625,907.55

100.00%

60

3.6692

2.582072

(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 29

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

Defeased

2

57,100,000.00

5.87%

61

3.6204

NAP

No outstanding loans in this group

Underwriter's Information

8

112,549,206.20

11.57%

60

3.5452

2.295347

12 months or less

48

802,976,701.35

82.56%

60

3.6901

2.684288

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

58

972,625,907.55

100.00%

60

3.6692

2.582072

(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 13 of 29

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

322781001

Various Various

Various

Actual/360

3.650%

104,200.29

0.00

0.00

N/A

10/01/29

--

34,257,630.83

34,257,630.83

10/01/24

1A

322781101

Actual/360

3.650%

20,840.06

0.00

0.00

N/A

10/01/29

--

6,851,526.17

6,851,526.17

10/01/24

1B

322781111

Actual/360

3.650%

20,840.06

0.00

0.00

N/A

10/01/29

--

6,851,526.17

6,851,526.17

10/01/24

2

322781002

OF

Rockville

MD

Actual/360

3.398%

198,216.67

0.00

0.00

N/A

11/01/29

--

70,000,000.00

70,000,000.00

10/05/24

3

301741433

Various New York

NY

Actual/360

3.340%

70,975.00

0.00

0.00

N/A

10/06/29

--

25,500,000.00

25,500,000.00

10/06/24

3A

301741435

Actual/360

3.340%

55,666.67

0.00

0.00

N/A

10/06/29

--

20,000,000.00

20,000,000.00

10/06/24

3B

301741436

Actual/360

3.340%

41,750.00

0.00

0.00

N/A

10/06/29

--

15,000,000.00

15,000,000.00

10/06/24

4

322781004

RT

Las Vegas

NV

Actual/360

3.741%

124,693.33

0.00

0.00

N/A

07/01/29

--

40,000,000.00

40,000,000.00

10/01/24

4A

322781104

Actual/360

3.741%

43,163.08

0.00

0.00

N/A

07/01/29

--

13,846,153.86

13,846,153.86

10/01/24

5

1957687

IN

Various

Various

Actual/360

2.653%

110,552.50

0.00

0.00

N/A

11/07/29

--

50,000,000.00

50,000,000.00

10/07/24

6

301741472

MU

Boca Raton

FL

Actual/360

3.810%

127,000.00

0.00

0.00

N/A

11/06/29

--

40,000,000.00

40,000,000.00

10/06/24

6A

301741473

Actual/360

3.810%

31,750.00

0.00

0.00

N/A

11/06/29

--

10,000,000.00

10,000,000.00

10/06/24

7

322781007

MF

Garland

TX

Actual/360

3.684%

139,973.00

0.00

0.00

N/A

11/06/29

08/06/29

45,600,000.00

45,600,000.00

10/06/24

8

695101199

OF

St Paul

MN

Actual/360

3.400%

56,666.67

0.00

0.00

N/A

11/06/29

--

20,000,000.00

20,000,000.00

10/06/24

8A

695101200

Actual/360

3.400%

56,666.67

0.00

0.00

N/A

11/06/29

--

20,000,000.00

20,000,000.00

10/06/24

9

322781009

Various Brooklyn

NY

Actual/360

3.710%

61,833.33

0.00

0.00

N/A

09/06/29

--

20,000,000.00

20,000,000.00

10/06/24

9A

322781109

Actual/360

3.710%

61,833.33

0.00

0.00

N/A

09/06/29

--

20,000,000.00

20,000,000.00

10/06/24

10

322781010

LO

Carle Place

NY

Actual/360

3.670%

99,395.83

0.00

0.00

N/A

11/01/29

--

32,500,000.00

32,500,000.00

10/01/24

11

695101192

OF

Glendale

CA

Actual/360

3.310%

88,266.67

0.00

0.00

N/A

11/06/29

--

32,000,000.00

32,000,000.00

10/06/24

12

1959497

MF

Greenville

SC

Actual/360

3.825%

95,465.62

0.00

0.00

N/A

10/01/29

--

29,950,000.00

29,950,000.00

10/01/24

13

301741462

MF

Tustin

CA

Actual/360

3.490%

81,433.33

0.00

0.00

N/A

11/06/29

--

28,000,000.00

28,000,000.00

10/06/24

14

1958023

LO

Key West

FL

Actual/360

4.950%

106,790.04

42,665.56

0.00

N/A

11/01/29

--

25,888,494.00

25,845,828.44

10/01/24

15

322781015

OF

Blue Bell

PA

Actual/360

4.100%

87,723.46

40,324.11

0.00

N/A

11/06/29

--

25,675,160.19

25,634,836.08

10/06/24

16

322781016

MF

St Louis

MO

Actual/360

3.490%

70,381.67

0.00

0.00

N/A

11/01/29

--

24,200,000.00

24,200,000.00

10/01/24

17

322781017

RT

Modesto

CA

Actual/360

3.800%

66,500.00

0.00

0.00

N/A

11/06/29

--

21,000,000.00

21,000,000.00

10/06/24

18

322781018

MU

Cambridge

MA

Actual/360

3.797%

63,283.33

0.00

0.00

N/A

06/01/29

--

20,000,000.00

20,000,000.00

10/01/24

19

322781019

98

Hamilton

NJ

Actual/360

4.150%

69,166.67

0.00

0.00

N/A

10/06/29

--

20,000,000.00

20,000,000.00

10/06/24

20

695101196

RT

Oceanside

CA

Actual/360

3.848%

60,242.96

30,777.42

0.00

N/A

11/06/29

--

18,786,785.40

18,756,007.98

10/06/24

22

322781022

MF

Gladstone

MO

Actual/360

3.400%

38,250.00

0.00

0.00

N/A

11/01/29

--

13,500,000.00

13,500,000.00

10/01/24

23

695101191

RT

Homewood

AL

Actual/360

3.900%

40,766.30

22,201.41

0.00

N/A

11/06/29

--

12,543,475.41

12,521,274.00

10/06/24

24

322781024

LO

Various

Various

Actual/360

4.300%

40,043.61

19,340.96

0.00

N/A

09/06/29

--

11,174,960.81

11,155,619.85

10/06/24

25

453012192

RT

Various

Various

Actual/360

3.670%

36,700.00

0.00

0.00

N/A

10/01/29

--

12,000,000.00

12,000,000.00

10/01/24

26

695101206

MF

Norristown

PA

Actual/360

3.900%

36,167.90

18,073.94

0.00

N/A

11/06/29

--

11,128,583.08

11,110,509.14

10/06/24

27

301741477

MF

Kentwood

MI

Actual/360

3.370%

32,295.83

0.00

0.00

N/A

11/06/29

08/06/29

11,500,000.00

11,500,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 29

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

28

695101184

LO

Stoughton

MA

Actual/360

4.330%

36,391.10

18,387.70

0.00

N/A

10/06/29

--

10,085,292.00

10,066,904.30

10/06/24

29

695101195

MF

Brooklyn

NY

Actual/360

3.949%

34,882.83

0.00

0.00

N/A

11/06/29

--

10,600,000.00

10,600,000.00

10/06/24

30

322781030

RT

Various

VA

Actual/360

3.650%

28,869.99

19,163.26

0.00

N/A

10/01/29

--

9,491,504.83

9,472,341.57

10/01/24

31

1958264

RT

Las Vegas

NV

Actual/360

4.040%

33,094.33

0.00

0.00

N/A

11/01/29

--

9,830,000.00

9,830,000.00

10/01/24

32

695101194

OF

Denver

CO

Actual/360

3.860%

29,901.47

15,628.34

0.00

N/A

11/06/24

--

9,295,795.20

9,280,166.86

10/06/24

33

695101190

OF

Las Vegas

NV

Actual/360

3.800%

29,240.11

15,317.05

0.00

N/A

10/06/29

--

9,233,719.69

9,218,402.64

10/06/24

34

301741459

RT

Elk Grove Village

IL

Actual/360

3.930%

30,523.00

0.00

0.00

N/A

11/06/29

--

9,320,000.00

9,320,000.00

10/06/24

35

322781035

MF

Brooklyn

NY

Actual/360

3.990%

29,925.00

0.00

0.00

N/A

11/06/29

--

9,000,000.00

9,000,000.00

10/06/24

36

301741452

MF

Clarkston

GA

Actual/360

3.730%

26,420.83

0.00

0.00

N/A

10/06/29

--

8,500,000.00

8,500,000.00

10/06/24

37

322781037

MU

Tacoma

WA

Actual/360

3.450%

23,862.50

0.00

0.00

N/A

11/01/29

--

8,300,000.00

8,300,000.00

10/01/24

38

322781038

IN

Rialto

CA

Actual/360

4.200%

26,250.00

0.00

0.00

N/A

11/01/29

--

7,500,000.00

7,500,000.00

10/01/24

39

1958779

RT

Pleasant Prairie

WI

Actual/360

3.790%

22,171.50

0.00

0.00

N/A

11/01/29

--

7,020,000.00

7,020,000.00

10/01/24

40

1958842

IN

Various

Various

Actual/360

3.715%

21,547.00

0.00

0.00

N/A

11/01/29

--

6,960,000.00

6,960,000.00

10/01/24

41

1958306

LO

Jacksonville

FL

Actual/360

4.200%

22,900.16

10,719.77

0.00

N/A

11/01/29

--

6,542,904.13

6,532,184.36

10/01/24

42

1958389

MF

Brownstown

MI

Actual/360

3.970%

21,338.75

0.00

0.00

N/A

11/01/29

--

6,450,000.00

6,450,000.00

10/01/24

43

1957729

OF

San Diego

CA

Actual/360

3.330%

16,650.00

0.00

0.00

N/A

10/01/29

--

6,000,000.00

6,000,000.00

10/01/24

44

322781044

IN

Louisville

KY

Actual/360

3.610%

17,809.33

0.00

0.00

N/A

11/01/29

--

5,920,000.00

5,920,000.00

10/01/24

45

301741446

IN

Fort Worth

TX

Actual/360

3.435%

16,373.50

0.00

0.00

N/A

10/06/29

--

5,720,000.00

5,720,000.00

09/06/24

46

1958469

MU

Vero Beach

FL

Actual/360

4.550%

16,574.61

6,360.11

0.00

N/A

11/01/29

--

4,371,325.09

4,364,964.98

10/01/24

47

695101159

SS

High Point

NC

Actual/360

3.796%

12,234.23

6,860.69

0.00

N/A

08/06/29

--

3,867,511.47

3,860,650.78

10/06/24

48

695101189

RT

Shelby Township

MI

Actual/360

4.236%

12,407.53

6,500.61

0.00

N/A

10/06/29

--

3,514,880.15

3,508,379.54

10/06/24

49

322781049

IN

St Louis

MO

Actual/360

4.120%

11,604.67

0.00

0.00

N/A

08/01/29

--

3,380,000.00

3,380,000.00

10/01/24

50

1959204

RT

Delafield

WI

Actual/360

4.095%

8,650.69

0.00

0.00

N/A

11/01/29

--

2,535,000.00

2,535,000.00

10/01/24

51

322781051

RT

Chesterfield

MI

Actual/360

4.080%

5,800.40

0.00

0.00

N/A

11/01/29

--

1,706,000.00

1,706,000.00

10/01/24

Totals

2,974,917.41

272,320.93

0.00

972,898,228.48

972,625,907.55

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 15 of 29

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

16,559,901.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

25,112,291.00

12,379,632.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

5,506,777.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

77,755,881.00

43,517,646.00

01/01/24

06/30/24

--

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

5

31,679,234.85

16,837,086.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

9,459,979.00

2,454,164.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

8

6,554,516.37

3,534,626.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

9,499,181.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

10

4,177,997.35

4,044,312.35

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,271,816.00

1,826,228.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,769,912.97

1,404,784.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

2,727,479.70

1,519,749.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

5,514,506.54

5,560,058.89

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,466,027.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,854,923.00

1,749,167.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,644,630.21

1,623,574.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

51,966,677.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

19

2,320,622.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

20

2,083,648.55

988,354.55

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 16 of 29

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

22

1,529,815.00

1,584,471.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,386,292.00

944,349.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

10,281,397.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

25

15,922,528.46

7,850,776.53

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,362,685.65

715,568.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

28

1,580,720.93

4,556,616.97

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

727,961.36

375,767.29

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,218,462.00

585,714.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,269,829.25

624,203.21

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,053,654.86

516,960.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,168,861.47

498,686.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

838,025.21

537,859.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

679,378.17

342,277.37

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

787,353.22

564,755.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

867,855.59

266,084.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

805,997.00

366,295.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

751,670.97

413,522.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

790,770.10

399,062.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

713,493.82

735,458.16

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

604,916.11

345,736.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

750,285.86

397,453.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

872,142.00

415,819.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

794,188.12

431,923.04

01/01/24

06/30/24

--

0.00

0.00

16,349.67

16,349.67

0.00

0.00

46

387,902.25

221,787.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

429,906.44

224,654.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

277,869.95

117,132.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

313,887.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 29

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

50

351,165.51

164,851.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

167,416.00

104,719.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

312,612,433.09

121,741,891.14

0.00

0.00

16,349.67

16,349.67

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 29

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 19 of 29

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

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.669211%

3.648766%

60

09/17/24

1

20,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.669347%

3.648899%

61

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.669471%

3.649021%

62

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.669595%

3.649143%

63

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.669729%

3.649275%

64

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.669852%

3.649395%

65

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.669984%

3.649526%

66

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.670106%

3.649645%

67

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.670248%

3.649784%

68

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3

22,039,316.83

0

0.00

3.670369%

3.649903%

69

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.670036%

3.649547%

70

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

15,780,887.80

3.670163%

3.649672%

71

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

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

45

301741446

09/06/24

0

B

16,349.67

16,349.67

0.00

5,720,000.00

Totals

16,349.67

16,349.67

0.00

5,720,000.00

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 21 of 29

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

9,280,167

9,280,167

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

412,239,136

412,239,136

0

0

> 60 Months

551,106,605

551,106,605

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

972,625,908

972,625,908

0

0

0

0

Sep-24

972,898,228

952,898,228

20,000,000

0

0

0

Aug-24

973,150,971

973,150,971

0

0

0

0

Jul-24

973,402,814

973,402,814

0

0

0

0

Jun-24

973,672,458

973,672,458

0

0

0

0

May-24

973,922,444

973,922,444

0

0

0

0

Apr-24

974,190,296

974,190,296

0

0

0

0

Mar-24

974,438,438

974,438,438

0

0

0

0

Feb-24

974,723,332

974,723,332

0

0

0

0

Jan-24

974,969,575

974,969,575

0

0

0

0

Dec-23

997,254,258

997,254,258

0

0

0

0

Nov-23

997,517,656

997,517,656

0

0

0

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 22 of 29

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

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 29

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

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 24 of 29

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

14

1958023

27,638,183.83

4.95000%

27,638,183.83 4.95000%

10

10/01/20

07/01/20

11/12/20

25

453012192

12,000,000.00

3.67000%

12,000,000.00 3.67000%

10

06/30/20

05/01/20

08/11/20

41

1958306

6,875,000.00

4.20000%

6,875,000.00 4.20000%

10

06/30/20

06/01/20

08/11/20

Totals

46,513,183.83

46,513,183.83

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 25 of 29

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 26 of 29

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 27 of 29

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)

19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

149.61

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

149.61

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

149.61

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

Risk Retention

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com , specifically under the "Risk Retention Special Notices" tab for the MSC 2019-L3 transaction, certain

information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.Disclosable Special Servicer Fees, Loan

Event of Default, Servicer Termination Event or Special Servicer Termination Event information would be disclosed here.

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29