07/01/2024 | Press release | Distributed by Public on 07/01/2024 10:19
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
STATEMENT TO NOTEHOLDERS |
June 17, 2024 |
TRANSACTION PARTIES | |||
Depositor: | Citigroup Commercial Mortgage Securities Inc. | ||
Master Servicer / Special Servicer: | Midland Loan Services, a Division of PNC Bank N.A. | ||
Asset Representations Reviewer / | |||
Park Bridge Lender Services LLC | |||
Operating Advisor: | |||
Trustee: | Wilmington Trust, National Association | ||
Certificate Administrator: | Citibank, N.A. | ||
Special Servicers: | K-Star Asset Management LLC | ||
Dragana Boskovic | Citibank, Agency and Trust | ||
(212) | 816-0735 | 388 Greenwich Street Trading, 4th Floor | |
[email protected] | New York, NY 10013 |
TABLE OF CONTENTS | |||
1 | . | Distribution Summary | 2 |
1.1 | . | Summary | 2 |
1.2 | . | Factors | 3 |
1.3 | . | Interest Detail | 4 |
1.4 | . | Interest Shortfall Detail | 5 |
1.5 | . | Principal Detail | 6 |
2 | . | Reconciliation Detail | 7 |
3 | . | Other Information | 8 |
4 | . | Stratification Detail | 9 |
5 | . | Mortgage Loan Detail | 14 |
6 | . | NOI Detail | 16 |
7 | . | Delinquency Loan Detail | 18 |
8 | . | Collateral Performance Delinquency and Loan Status Detail | 19 |
9 | . | Appraisal Reduction Detail | 20 |
10 | . | Historical Appraisal Reduction Detail | 21 |
11 | . | Loan Modification Detail | 22 |
12 | . | Historical Loan Modification Detail | 23 |
13 | . | Specially Serviced Loan Detail | 24 |
14 | . | Historical Specially Serviced Loan Detail | 25 |
15 | . | Unscheduled Principal Detail | 26 |
16 | . | Historical Unscheduled Principal Detail | 27 |
17 | . | Liquidated Loan Detail | 28 |
18 | . | Historical Liquidated Loan Detail | 29 |
19 | . | CREFC Investor Reporting Package Legends | 30 |
20 | . | Notes | 31 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
DISTRIBUTION SUMMARY |
June 17, 2024 |
Accrual | Other | Non-Cash | |||||||||||
Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | ||
A-1 | 18,655,000.00 | 9,203,346.95 | 0.725000 | % | 30/360 | 5,560.36 | - | 357,229.20 | 362,789.56 | - | - | 8,846,117.75 | |
A-2 | 37,990,000.00 | 37,990,000.00 | 2.020000 | % | 30/360 | 63,949.83 | - | - | 63,949.83 | - | - | 37,990,000.00 | |
A-3 | 83,071,000.00 | 83,071,000.00 | 1.792000 | % | 30/360 | 124,052.69 | - | - | 124,052.69 | - | - | 83,071,000.00 | |
A-4 | 175,000,000.00 | 175,000,000.00 | 2.103000 | % | 30/360 | 306,687.50 | - | - | 306,687.50 | - | - | 175,000,000.00 | |
A-5 | 396,379,000.00 | 396,379,000.00 | 2.390000 | % | 30/360 | 789,454.84 | - | - | 789,454.84 | - | - | 396,379,000.00 | |
A-AB | 26,294,000.00 | 26,294,000.00 | 2.163000 | % | 30/360 | 47,394.93 | - | - | 47,394.93 | - | - | 26,294,000.00 | |
A-S | 71,105,000.00 | 71,105,000.00 | 2.512000 | % | 30/360 | 148,846.47 | - | - | 148,846.47 | - | - | 71,105,000.00 | |
B | 42,136,000.00 | 42,136,000.00 | 2.355000 | % | 30/360 | 82,691.90 | - | - | 82,691.90 | - | - | 42,136,000.00 | |
C | 48,721,000.00 | 48,721,000.00 | 2.703000 | % | 30/360 | 109,744.05 | - | - | 109,744.05 | - | - | 48,721,000.00 | |
COMB_VRR | 40,500,000.00 | 40,136,617.38 | 0.000000 | % | 30/360 | 120,534.02 | - | 13,734.20 | 134,268.22 | - | - | 40,122,883.18 | |
D | 35,553,000.00 | 35,553,000.00 | 2.000000 | % | 30/360 | 59,255.00 | - | - | 59,255.00 | - | - | 35,553,000.00 | |
E | 28,968,000.00 | 28,968,000.00 | 2.000000 | % | 30/360 | 48,280.00 | - | - | 48,280.00 | - | - | 28,968,000.00 | |
F | 15,802,000.00 | 15,802,000.00 | 2.250000 | % | 30/360 | 29,628.75 | - | - | 29,628.75 | - | - | 15,802,000.00 | |
G | 14,484,000.00 | 14,484,000.00 | 2.250000 | % | 30/360 | 27,157.50 | - | - | 27,157.50 | - | - | 14,484,000.00 | |
J-RR | 11,851,000.00 | 11,851,000.00 | 3.603717 | % | 30/360 | 35,589.71 | - | - | 35,589.71 | - | - | 11,851,000.00 | |
K-RR | 47,403,985.00 | 47,403,985.00 | 3.603717 | % | 30/360 | 142,354.85 | - | - | 142,354.85 | - | - | 47,403,985.00 | |
R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
S | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
Total | 1,093,912,985.00 | 1,084,097,949.33 | 2,141,182.40 | - | 370,963.40 | 2,512,145.80 | - | - | 1,083,726,985.93 | ||||
Notional | |||||||||||||
X-A | 808,494,000.00 | 799,042,346.95 | 1.372126 | % | 30/360 | 913,655.35 | - | - | 913,655.35 | - | (357,229.20 | ) | 798,685,117.75 |
X-B | 90,857,000.00 | 90,857,000.00 | 1.062106 | % | 30/360 | 80,416.46 | - | - | 80,416.46 | - | - | 90,857,000.00 | |
X-D | 64,521,000.00 | 64,521,000.00 | 1.603717 | % | 30/360 | 86,227.84 | - | - | 86,227.84 | - | - | 64,521,000.00 | |
X-F | 15,802,000.00 | 15,802,000.00 | 1.353717 | % | 30/360 | 17,826.19 | - | - | 17,826.19 | - | - | 15,802,000.00 | |
X-G | 14,484,000.00 | 14,484,000.00 | 1.353717 | % | 30/360 | 16,339.36 | - | - | 16,339.36 | - | - | 14,484,000.00 | |
Total | 994,158,000.00 | 984,706,346.95 | 1,114,465.20 | - | - | 1,114,465.20 | - | (357,229.20 | ) | 984,349,117.75 | |||
Grand Total | 2,088,070,985.00 | 2,068,804,296.28 | 3,255,647.60 | - | 370,963.40 | 3,626,611.00 | - | (357,229.20 | ) | 2,068,076,103.68 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
DISTRIBUTION SUMMARY - FACTORS |
June 17, 2024 |
Other | Non-Cash | |||||||||
Record | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |
A-1 | 08163 | HAA6 | 05/31/2024 | 0.29806272 | - | 19.14924685 | 19.44730957 | - | - | 474.19553739 |
A-2 | 08163 | HAB4 | 05/31/2024 | 1.68333325 | - | - | 1.68333325 | - | - | 1,000.00000000 |
A-3 | 08163 | HAC2 | 05/31/2024 | 1.49333329 | - | - | 1.49333329 | - | - | 1,000.00000000 |
A-4 | 08163 | HAD0 | 05/31/2024 | 1.75250000 | - | - | 1.75250000 | - | - | 1,000.00000000 |
A-5 | 08163 | HAE8 | 05/31/2024 | 1.99166666 | - | - | 1.99166666 | - | - | 1,000.00000000 |
A-AB | 08163 | HAF5 | 05/31/2024 | 1.80249981 | - | - | 1.80249981 | - | - | 1,000.00000000 |
A-S | 08163 | HAH1 | 05/31/2024 | 2.09333338 | - | - | 2.09333338 | - | - | 1,000.00000000 |
B | 08163 | HAJ7 | 05/31/2024 | 1.96250000 | - | - | 1.96250000 | - | - | 1,000.00000000 |
C | 08163 | HAK4 | 05/31/2024 | 2.25249995 | - | - | 2.25249995 | - | - | 1,000.00000000 |
COMB_VRR | 08163 | HBM9 | 05/31/2024 | 2.97614864 | - | 0.33911605 | 3.31526469 | - | - | 990.68847358 |
D | 08163HAU2 U0811FAE2 08163HAV0 | 05/31/2024 | 1.66666667 | - | - | 1.66666667 | - | - | 1,000.00000000 | |
E | 08163HAW8 U0811FAF9 08163HAX6 | 05/31/2024 | 1.66666667 | - | - | 1.66666667 | - | - | 1,000.00000000 | |
F | 08163HAY4 U0811FAG7 08163HAZ1 | 05/31/2024 | 1.87500000 | - | - | 1.87500000 | - | - | 1,000.00000000 | |
G | 08163HBA5 U0811FAH5 08163HBB3 | 05/31/2024 | 1.87500000 | - | - | 1.87500000 | - | - | 1,000.00000000 | |
J-RR | 08163 | HBD9 | 05/31/2024 | 3.00309763 | - | - | 3.00309763 | - | - | 1,000.00000000 |
K-RR | 08163 | HBF4 | 05/31/2024 | 3.00301441 | - | - | 3.00301441 | - | - | 1,000.00000000 |
R | 08163 | HBJ6 | 05/31/2024 | - | - | - | - | - | - | - |
S | 08163 | HBH0 | 05/31/2024 | - | - | - | - | - | - | - |
X-A | 08163 | HAG3 | 05/31/2024 | 1.13007066 | - | - | 1.13007066 | - | - | 987.86771176 |
X-B | 08163HAL2 U0811FAA0 08163HAM0 | 05/31/2024 | 0.88508822 | - | - | 0.88508822 | - | - | 1,000.00000000 | |
X-D | 08163HAN8 U0811FAB8 08163HAP3 | 05/31/2024 | 1.33643062 | - | - | 1.33643062 | - | - | 1,000.00000000 | |
X-F | 08163HAQ1 U0811FAC6 08163HAR9 | 05/31/2024 | 1.12809708 | - | - | 1.12809708 | - | - | 1,000.00000000 | |
X-G | 08163HAS7 U0811FAD4 08163HAT5 | 05/31/2024 | 1.12809721 | - | - | 1.12809721 | - | - | 1,000.00000000 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
June 17, 2024 |
Rate | Interest | Shortfall | Paid | ||||||||||||||
Accrual | Net | Non | Carry | Basis | Carry | ||||||||||||
Class | Uncapped Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Forward | Basis Risk | Total | |||||
A-1 | 0.72500 | % | 0.72500 | % | 0.72500 | % | 05/01-05/31 | 5,560.36 | - | - | - | - | 5,560.36 | - | - | 5,560.36 | |
A-2 | 2.02000 | % | 2.02000 | % | 2.02000 | % | 05/01-05/31 | 63,949.83 | - | - | - | - | 63,949.83 | - | - | 63,949.83 | |
A-3 | 1.79200 | % | 1.79200 | % | 1.79200 | % | 05/01-05/31 | 124,052.69 | - | - | - | - | 124,052.69 | - | - | 124,052.69 | |
A-4 | 2.10300 | % | 2.10300 | % | 2.10300 | % | 05/01-05/31 | 306,687.50 | - | - | - | - | 306,687.50 | - | - | 306,687.50 | |
A-5 | 2.39000 | % | 2.39000 | % | 2.39000 | % | 05/01-05/31 | 789,454.84 | - | - | - | - | 789,454.84 | - | - | 789,454.84 | |
A-AB | 2.16300 | % | 2.16300 | % | 2.16300 | % | 05/01-05/31 | 47,394.93 | - | - | - | - | 47,394.93 | - | - | 47,394.93 | |
A-S | 2.51200 | % | 2.51200 | % | 2.51200 | % | 05/01-05/31 | 148,846.47 | - | - | - | - | 148,846.47 | - | - | 148,846.47 | |
B | 2.35500 | % | 2.35500 | % | 2.35500 | % | 05/01-05/31 | 82,691.90 | - | - | - | - | 82,691.90 | - | - | 82,691.90 | |
C | 0.00000 | % | 2.70300 | % | 2.70300 | % | 05/01-05/31 | 109,744.05 | - | - | - | - | 109,744.05 | - | - | 109,744.05 | |
COMB_VRR | 0.00000 | % | 0.00000 | % | 0.00000 | % | 05/01-05/31 | 120,534.02 | - | - | - | - | 120,534.02 | - | - | 120,534.02 | |
D | 2.00000 | % | 2.00000 | % | 2.00000 | % | 05/01-05/31 | 59,255.00 | - | - | - | - | 59,255.00 | - | - | 59,255.00 | |
E | 2.00000 | % | 2.00000 | % | 2.00000 | % | 05/01-05/31 | 48,280.00 | - | - | - | - | 48,280.00 | - | - | 48,280.00 | |
F | 2.25000 | % | 2.25000 | % | 2.25000 | % | 05/01-05/31 | 29,628.75 | - | - | - | - | 29,628.75 | - | - | 29,628.75 | |
G | 2.25000 | % | 2.25000 | % | 2.25000 | % | 05/01-05/31 | 27,157.50 | - | - | - | - | 27,157.50 | - | - | 27,157.50 | |
J-RR | 0.00000 | % | 3.60372 | % | 3.60372 | % | 05/01-05/31 | 35,589.71 | - | - | - | - | 35,589.71 | - | - | 35,589.71 | |
K-RR | 0.00000 | % | 3.60372 | % | 3.60372 | % | 05/01-05/31 | 142,358.78 | - | - | 23.19 | - | 142,354.85 | - | - | 142,354.85 | |
R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 05/01-05/31 | - | - | - | - | - | - | - | - | - | |
S | 0.00000 | % | 0.00000 | % | 0.00000 | % | 05/01-05/31 | - | - | - | - | - | - | - | - | - | |
Total | 2,141,186.33 | - | - | 23.19 | - | 2,141,182.40 | - | - | 2,141,182.40 | ||||||||
Notional | |||||||||||||||||
X-A | 0.00000 | % | 1.37213 | % | 1.37213 | % | 05/01-05/31 | 913,655.35 | - | - | - | - | 913,655.35 | - | - | 913,655.35 | |
X-B | 0.00000 | % | 1.06211 | % | 1.06211 | % | 05/01-05/31 | 80,416.46 | - | - | - | - | 80,416.46 | - | - | 80,416.46 | |
X-D | 0.00000 | % | 1.60372 | % | 1.60372 | % | 05/01-05/31 | 86,227.84 | - | - | - | - | 86,227.84 | - | - | 86,227.84 | |
X-F | 0.00000 | % | 1.35372 | % | 1.35372 | % | 05/01-05/31 | 17,826.19 | - | - | - | - | 17,826.19 | - | - | 17,826.19 | |
X-G | 0.00000 | % | 1.35372 | % | 1.35372 | % | 05/01-05/31 | 16,339.36 | - | - | - | - | 16,339.36 | - | - | 16,339.36 | |
Total | 1,114,465.20 | - | - | - | - | 1,114,465.20 | - | - | 1,114,465.20 | ||||||||
Grand Total | 3,255,651.53 | - | - | 23.19 | - | 3,255,647.60 | - | - | 3,255,647.60 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
June 17, 2024 |
Non-Recov Shortfall | Carry Forward Interest | Basis Risk Shortfall | |||||||||||
Other | |||||||||||||
Class | PPIS | SSRA | Shortfall | Prior | Int. on Prior | New | Paid | Outstanding | Prior | Int. on Prior | New | Paid | Outstanding |
A-1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-AB | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-S | - | - | - | - | - | - | - | - | - | - | - | - | - |
B | - | - | - | - | - | - | - | - | - | - | - | - | - |
C | - | - | - | - | - | - | - | - | - | - | - | - | - |
COMB_VRR | - | - | - | - | - | - | - | - | - | - | - | - | - |
D | - | - | - | - | - | - | - | - | - | - | - | - | - |
E | - | - | - | - | - | - | - | - | - | - | - | - | - |
F | - | - | - | - | - | - | - | - | - | - | - | - | - |
G | - | - | - | - | - | - | - | - | - | - | - | - | - |
J-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
K-RR | - | - | - | 6,413.25 | 19.26 | 3.93 | - | 6,436.44 | - | - | - | - | - |
R | - | - | - | - | - | - | - | - | - | - | - | - | - |
S | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | 6,413.25 | 19.26 | 3.93 | - | 6,436.44 | - | - | - | - | - |
Notional | |||||||||||||
X-A | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-B | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-D | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-F | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-G | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
Grand Total | - | - | - | 6,413.25 | 19.26 | 3.93 | - | 6,436.44 | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
June 17, 2024 |
Non-Cash | Cumulative | ||||||||||||||
Prior | Principal | Accreted | Realized Loss | Balance | Current | Realized | Class % | Class % | Sub % | Sub % | |||||
Class | Balance | Distributed | Principal | /(Recovery) | Change | Balance | Loss | Original | Current | Original | Current | ||||
A-1 | 9,203,346.95 | 357,229.20 | - | - | - | 8,846,117.75 | - | 1.71 | % | 0.82 | % | 30.00 | % | 30.28 | % |
A-2 | 37,990,000.00 | - | - | - | - | 37,990,000.00 | - | 3.47 | % | 3.51 | % | 30.00 | % | 30.28 | % |
A-3 | 83,071,000.00 | - | - | - | - | 83,071,000.00 | - | 7.59 | % | 7.67 | % | 30.00 | % | 30.28 | % |
A-4 | 175,000,000.00 | - | - | - | - | 175,000,000.00 | - | 16.00 | % | 16.15 | % | 30.00 | % | 30.28 | % |
A-5 | 396,379,000.00 | - | - | - | - | 396,379,000.00 | - | 36.24 | % | 36.58 | % | 30.00 | % | 30.28 | % |
A-AB | 26,294,000.00 | - | - | - | - | 26,294,000.00 | - | 2.40 | % | 2.43 | % | 30.00 | % | 30.28 | % |
A-S | 71,105,000.00 | - | - | - | - | 71,105,000.00 | - | 6.50 | % | 6.56 | % | 23.25 | % | 23.47 | % |
B | 42,136,000.00 | - | - | - | - | 42,136,000.00 | - | 3.85 | % | 3.89 | % | 19.25 | % | 19.43 | % |
C | 48,721,000.00 | - | - | - | - | 48,721,000.00 | - | 4.45 | % | 4.50 | % | 14.63 | % | 14.76 | % |
COMB_VRR | 40,136,617.38 | 13,734.20 | - | - | - | 40,122,883.18 | - | 3.70 | % | 3.70 | % | 0.00 | % | 0.00 | % |
D | 35,553,000.00 | - | - | - | - | 35,553,000.00 | - | 3.25 | % | 3.28 | % | 11.25 | % | 11.36 | % |
E | 28,968,000.00 | - | - | - | - | 28,968,000.00 | - | 2.65 | % | 2.67 | % | 8.50 | % | 8.58 | % |
F | 15,802,000.00 | - | - | - | - | 15,802,000.00 | - | 1.44 | % | 1.46 | % | 7.00 | % | 7.07 | % |
G | 14,484,000.00 | - | - | - | - | 14,484,000.00 | - | 1.32 | % | 1.34 | % | 5.63 | % | 5.68 | % |
J-RR | 11,851,000.00 | - | - | - | - | 11,851,000.00 | - | 1.08 | % | 1.09 | % | 4.50 | % | 4.54 | % |
K-RR | 47,403,985.00 | - | - | - | - | 47,403,985.00 | - | 4.33 | % | 4.37 | % | 0.00 | % | 0.00 | % |
R | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
S | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
Total | 1,084,097,949.33 | 370,963.40 | - | - | - | 1,083,726,985.93 | - | 99.98 | % | 100.00 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
RECONCILIATION DETAIL |
June 17, 2024 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
Interest Funds Available | Scheduled Fees | ||||
Scheduled Interest | 3,270,292.86 | Servicing Fee | 5,119.17 | ||
Prepayment Interest Excess | - | Trustee/Certificate Administrator Fee | 7,654.95 | ||
Prepayment Interest Shortfall | - | Operating Advisor Fee | 1,185.53 | ||
Interest Adjustments | - | Asset Representations Reviewer Ongoing Fee | 214.70 | ||
ASER Amount | - | CREFC Intellectual Property Royalty License Fee | 466.80 | ||
Realized Loss in Excess of Principal Balance | - | ||||
Total Scheduled Fees | 14,641.15 | ||||
Total Interest Funds Available | 3,270,292.86 | Additional Fees, Expenses, etc. | |||
Principal Funds Available | Additional Servicing Fee | - | |||
Scheduled Principal | 370,963.40 | Special Servicing Fee | - | ||
Unscheduled Principal Collections | - | Work-out Fee | - | ||
Net Liquidation Proceeds | - | Liquidation Fee | - | ||
Repurchased Principal | - | Trust Fund Expenses | - | ||
Substitution Principal | - | Trust Advisor Expenses | - | ||
Other Principal | - | Reimbursement of Interest on Advances to the Servicer | 4.11 | ||
Borrower Reimbursable Trust Fund Expenses | - | ||||
Total Principal Funds Available | 370,963.40 | ||||
Other Expenses | - | ||||
Other Funds Available | |||||
Yield Maintenance Charges | - | Total Additional Fees, Expenses, etc. | 4.11 | ||
Initial Interest Deposit Amount | - | Distributions | |||
Deposit of Withheld Amounts to the Interest Reserve Account | - | Interest Distribution | 3,255,647.60 | ||
Principal Distribution | 370,963.40 | ||||
Total Other Funds Available | - | ||||
Yield Maintenance Charge Distribution | - | ||||
Total Distributions | 3,626,611.00 | ||||
Total Funds Available | 3,641,256.26 | Total Funds Allocated | 3,641,256.26 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
OTHER INFORMATION |
June 17, 2024 |
Other Information | ||
Monthly Debt Service Payment Advance | 0.00 | |
Has a Consultation Period Commenced? | N | |
Has a CCR Consultation Period Commenced? | N | |
Has a Control Period Terminated? | N | |
Has a Consultation Period Terminated? | N | |
Collateral Information | ||
% of Cut-Off Principal Balance Outstanding | 99.068847 | % |
Controlling Class Information | ||
The Controlling Class Representative is KKR Real Estate Credit Opportunity Partners II L.P., | ||
There Are No Disclosable Special Servicer Fees. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 8 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
STRATIFICATION DETAIL |
June 17, 2024 |
Anticipated Remaining Term | ||||||
Anticipated Remaining | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
60 Months or Less | 7 | 126,348,825.89 | 11.66 | 3.0606 | 39 | 2.890296 |
61 to 90 Months | 47 | 957,378,160.04 | 88.34 | 3.5615 | 81 | 2.328057 |
91 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 54 | 1,083,726,985.93 | 100.00 | 3.5031 | 77 | 2.393607 |
Debt Service Coverage Ratio | ||||||
Debt Service Coverage | Asset | Ending Scheduled | % of | Wtd Avg | ||
Ratio Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
1.250 or Less | 4 | 108,959,863.22 | 10.05 | 4.1887 | 84 | 1.164660 |
1.251 to 1.500 | 2 | 8,036,337.41 | 0.74 | 3.9958 | 84 | 1.475310 |
1.501 to 1.750 | 6 | 117,567,005.58 | 10.85 | 3.4633 | 83 | 1.548266 |
1.751 to 2.000 | 4 | 63,321,948.40 | 5.84 | 4.0182 | 65 | 1.900212 |
2.001 to 2.250 | 9 | 209,504,414.09 | 19.33 | 3.5351 | 80 | 2.140578 |
2.251 to 2.500 | 6 | 191,625,731.74 | 17.68 | 3.2540 | 69 | 2.403696 |
2.501 to 2.750 | 9 | 155,279,375.00 | 14.33 | 3.3268 | 78 | 2.661377 |
2.751 to 3.000 | 2 | 22,652,310.49 | 2.09 | 3.7225 | 51 | 2.875911 |
3.001 to 3.250 | 4 | 117,900,000.00 | 10.88 | 3.1058 | 83 | 3.089695 |
3.251 to 3.500 | 1 | 10,465,000.00 | 0.97 | 3.0500 | 85 | 3.470000 |
3.501 to 3.750 | 2 | 23,815,000.00 | 2.20 | 3.8083 | 83 | 3.619129 |
3.751 to 4.000 | 2 | 8,600,000.00 | 0.79 | 3.8349 | 47 | 3.901395 |
4.001 or Greater | 3 | 46,000,000.00 | 4.24 | 3.4656 | 66 | 5.328370 |
Total | 54 | 1,083,726,985.93 | 100.00 | 3.5031 | 77 | 2.393607 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
STRATIFICATION DETAIL |
June 17, 2024 |
Ending Schedule Balance | ||||||
Ending Schedule Balance | Asset | Ending Scheduled | % of | Wtd Avg | ||
Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
1 to 5,000,000 | 5 | 19,263,955.96 | 1.78 | 3.9536 | 67 | 2.703647 |
10,000,001 to 15,000,000 | 12 | 154,313,795.89 | 14.24 | 3.6210 | 67 | 3.189657 |
15,000,001 to 20,000,000 | 9 | 162,210,216.90 | 14.97 | 3.5392 | 77 | 2.523190 |
20,000,001 to 25,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25,000,001 to 30,000,000 | 5 | 139,960,000.00 | 12.91 | 3.4620 | 83 | 2.363467 |
30,000,001 to 35,000,000 | 2 | 63,200,000.00 | 5.83 | 3.7113 | 84 | 2.293196 |
35,000,001 to 40,000,000 | 3 | 116,101,579.78 | 10.71 | 3.2123 | 79 | 1.709240 |
40,000,001 to 45,000,000 | 1 | 45,000,000.00 | 4.15 | 3.1000 | 84 | 3.020000 |
45,000,001 to 50,000,000 | 2 | 100,000,000.00 | 9.23 | 3.5817 | 84 | 2.580000 |
5,000,001 to 10,000,000 | 12 | 90,399,940.99 | 8.34 | 3.7274 | 77 | 2.218935 |
50,000,001 to 55,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
55,000,001 to 60,000,000 | 1 | 59,168,466.41 | 5.46 | 4.5500 | 85 | 1.170000 |
60,000,001 to 65,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
65,000,001 to 70,000,000 | 2 | 134,109,030.00 | 12.37 | 2.9190 | 65 | 2.256022 |
70,000,001 to 75,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
75,000,001 to 80,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
80,000,001 to 85,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
85,000,000+ | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 54 | 1,083,726,985.93 | 100.00 | 3.5031 | 77 | 2.393607 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
STRATIFICATION DETAIL |
June 17, 2024 |
Loan Rate | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
4.00 or Less | 43 | 924,941,288.42 | 85.35 | 3.3552 | 77 | 2.503709 |
4.01 to 4.25 | 5 | 32,276,768.10 | 2.98 | 4.1005 | 56 | 1.831924 |
4.26 to 4.50 | 5 | 67,340,463.00 | 6.21 | 4.3286 | 79 | 2.225662 |
4.51 to 4.75 | 1 | 59,168,466.41 | 5.46 | 4.5500 | 85 | 1.170000 |
4.76 to 5.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.01 to 5.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.26 to 5.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.51 to 5.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.01 to 6.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.26 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.51 to 6.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.76 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
7.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 54 | 1,083,726,985.93 | 100.00 | 3.5031 | 77 | 2.393607 |
Property Type | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Industrial | 7 | 179,798,271.85 | 16.59 | 3.2347 | 62 | 2.338977 |
Lodging | 4 | 56,947,718.12 | 5.25 | 3.8780 | 63 | 3.952030 |
Mixed Use | 3 | 33,438,357.09 | 3.09 | 3.7459 | 84 | 2.220766 |
Multifamily | 4 | 66,560,000.00 | 6.14 | 3.7178 | 84 | 2.270018 |
Office | 20 | 509,419,676.81 | 47.01 | 3.4436 | 80 | 2.261247 |
Other | 2 | 63,200,000.00 | 5.83 | 3.7113 | 84 | 2.293196 |
Retail | 9 | 104,235,680.54 | 9.62 | 3.8829 | 76 | 2.453560 |
Self Storage | 4 | 64,916,579.78 | 5.99 | 3.1815 | 82 | 2.441209 |
Total | 54 | 1,083,726,985.93 | 100.00 | 3.5031 | 77 | 2.393607 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
STRATIFICATION DETAIL |
June 17, 2024 |
Remaining Amortization Term | ||||||
Remaining Amortization | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
240 Months or Less | 37 | 820,679,405.00 | 75.73 | 3.3998 | 77 | 2.564831 |
241 to 270 Months | 2 | 52,342,042.78 | 4.83 | 3.1602 | 80 | 1.661027 |
271 to 300 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
301 Months or Greater | 15 | 210,705,538.15 | 19.44 | 3.9907 | 75 | 1.908685 |
Total | 54 | 1,083,726,985.93 | 100.00 | 3.5031 | 77 | 2.393607 |
Seasoning | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Seasoning Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
12 Months or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25 to 36 Months | 35 | 711,507,355.60 | 65.65 | 3.5976 | 81 | 2.426327 |
37 to 48 Months | 17 | 347,771,912.21 | 32.09 | 3.2657 | 68 | 2.368184 |
49 Months or Greater | 2 | 24,447,718.12 | 2.26 | 4.1305 | 68 | 1.802993 |
Total | 54 | 1,083,726,985.93 | 100.00 | 3.5031 | 77 | 2.393607 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
STRATIFICATION DETAIL |
June 17, 2024 |
State | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Alabama | 2 | 74,408,929.41 | 6.87 | 4.4988 | 81 | 1.335904 |
California | 13 | 246,588,357.09 | 22.75 | 3.2914 | 80 | 2.942196 |
Connecticut | 1 | 5,201,756.45 | 0.48 | 3.8900 | 84 | 1.500000 |
Georgia | 1 | 3,679,375.00 | 0.34 | 3.9400 | 84 | 2.570000 |
Illinois | 2 | 18,965,000.00 | 1.75 | 3.7844 | 84 | 3.053575 |
Michigan | 1 | 4,000,000.00 | 0.37 | 3.9900 | 47 | 3.880000 |
N/A | 5 | 146,210,609.78 | 13.49 | 3.0591 | 66 | 2.097101 |
Nevada | 1 | 10,465,000.00 | 0.97 | 3.0500 | 85 | 3.470000 |
New Jersey | 2 | 18,931,485.40 | 1.75 | 4.0331 | 29 | 2.383252 |
New Mexico | 1 | 5,210,701.74 | 0.48 | 4.0610 | 84 | 2.300000 |
New York | 12 | 332,543,707.30 | 30.69 | 3.5888 | 81 | 2.206182 |
Ohio | 1 | 9,556,000.00 | 0.88 | 3.4300 | 48 | 2.410000 |
Oregon | 2 | 11,894,394.55 | 1.10 | 3.7558 | 84 | 1.506169 |
South Carolina | 2 | 18,207,255.12 | 1.68 | 3.9093 | 75 | 2.592536 |
Tennessee | 2 | 58,254,414.09 | 5.38 | 3.5329 | 84 | 2.597898 |
Texas | 2 | 26,000,000.00 | 2.40 | 3.6524 | 84 | 2.876769 |
Washington | 3 | 65,400,000.00 | 6.03 | 3.1322 | 60 | 2.993028 |
West Virginia | 1 | 28,210,000.00 | 2.60 | 3.6570 | 85 | 1.230000 |
Total | 54 | 1,083,726,985.93 | 100.00 | 3.5031 | 77 | 2.393607 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
MORTGAGE LOAN DETAIL |
June 17, 2024 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
30507306 | 10 | SS | 06/01/2024 | 2.69200 | % | 86,235.99 | 99,394.70 | 37,200,974.48 | 37,101,579.78 | 07/01/2031 | 0 | 0 | 0 | ||||||
30507210 | 11 | OF | New York | NY | 06/06/2024 | 3.92000 | % | 131,646.67 | - | 39,000,000.00 | 39,000,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30507332 | 12 | N/A | Culver City | CA | 05/06/2024 | 3.74000 | % | 106,278.33 | - | 33,000,000.00 | 33,000,000.00 | 06/06/2031 | B | 0 | 0 | ||||
30507323 | 13 | N/A | New York | NY | 06/06/2024 | 3.68000 | % | 95,700.44 | - | 30,200,000.00 | 30,200,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30530139 | 14 | OF | Manhattan Beach | CA | 06/06/2024 | 3.14400 | % | 81,220.00 | - | 30,000,000.00 | 30,000,000.00 | 05/06/2031 | 0 | 0 | 0 | ||||
30506942 | 15 | OF | Charleston | WV | 06/01/2024 | 3.65700 | % | 88,835.64 | - | 28,210,000.00 | 28,210,000.00 | 07/01/2031 | 0 | 98 | 0 | ||||
30319809 | 16 | A2 | IN | Hopewell Junction | NY | 06/06/2024 | 3.80000 | % | 91,622.22 | - | 28,000,000.00 | 28,000,000.00 | 05/06/2031 | 0 | 0 | 0 | |||
30507244 | 17 | OF | Bakersfield | CA | 06/06/2024 | 3.04000 | % | 73,297.78 | - | 28,000,000.00 | 28,000,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30507253 | 18 | RT | Brooklyn | NY | 06/06/2024 | 3.71000 | % | 82,264.10 | - | 25,750,000.00 | 25,750,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30530156 | 19 | LO | San Diego | CA | 06/06/2024 | 3.73500 | % | 61,108.75 | - | 19,000,000.00 | 19,000,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30319801 | 1 | -C-4 | OF | Burlingame | CA | 05/06/2024 | 3.01680 | % | 51,956.00 | - | 20,000,000.00 | 20,000,000.00 | 01/06/2033 | A | 0 | 0 | |||
30319802 | 1 | -C-5 | OF | Burlingame | CA | 05/06/2024 | 3.01680 | % | 51,956.00 | - | 20,000,000.00 | 20,000,000.00 | 01/06/2033 | A | 0 | 0 | |||
30530131 | 20 | A2 | OF | New Hyde Park | NY | 06/06/2024 | 3.85600 | % | 57,975.67 | 28,817.26 | 17,460,214.07 | 17,431,396.81 | 04/06/2031 | 0 | 0 | 0 | |||
30507341 | 21 | MU | Temecula | CA | 06/06/2024 | 3.64000 | % | 51,926.42 | 28,030.38 | 16,566,387.47 | 16,538,357.09 | 07/06/2031 | 0 | 0 | 0 | ||||
30319810 | 22 | A2 | LO | Daphne | AL | 06/06/2024 | 4.30000 | % | 56,565.37 | 36,006.70 | 15,276,469.70 | 15,240,463.00 | 02/06/2030 | 0 | 0 | 0 | |||
30507259 | 23 | OF | San Antonio | TX | 06/06/2024 | 3.17000 | % | 40,672.86 | - | 14,900,000.00 | 14,900,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30507246 | 24 | SS | Romeoville | IL | 06/06/2024 | 3.71000 | % | 47,329.81 | - | 14,815,000.00 | 14,815,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30507152 | 25 | IN | Passaic | NJ | 06/06/2024 | 4.14000 | % | 51,157.75 | 18,514.60 | 14,350,000.00 | 14,331,485.40 | 05/06/2026 | 0 | 0 | 0 | ||||
30507233 | 26 | LO | Spokane | WA | 06/01/2024 | 3.62200 | % | 42,105.75 | - | 13,500,000.00 | 13,500,000.00 | 07/01/2026 | 0 | 0 | 0 | ||||
30530152 | 27 | OF | Sunnyvale | CA | 06/06/2024 | 2.93000 | % | 34,061.25 | - | 13,500,000.00 | 13,500,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30507299 | 28 | RT | Bronx | NY | 06/01/2024 | 3.55400 | % | 37,561.74 | 21,206.64 | 12,273,517.13 | 12,252,310.49 | 06/01/2026 | 0 | 0 | 0 | ||||
30507330 | 29 | OF | Carson | CA | 06/06/2024 | 3.61000 | % | 37,769.63 | - | 12,150,000.00 | 12,150,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30319803 | 2 | -C-3 | OF | Burlingame | CA | 05/06/2024 | 3.01680 | % | 41,564.80 | - | 16,000,000.00 | 16,000,000.00 | 01/06/2033 | A | 0 | 0 | |||
30319804 | 2 | -C-4 | OF | Burlingame | CA | 05/06/2024 | 3.01680 | % | 25,978.00 | - | 10,000,000.00 | 10,000,000.00 | 01/06/2033 | A | 0 | 0 | |||
30507307 | 30 | OF | Sugar Land | TX | 06/01/2024 | 4.30000 | % | 41,100.83 | - | 11,100,000.00 | 11,100,000.00 | 07/01/2031 | 0 | 0 | 0 | ||||
30319811 | 31 | RT | Las Vegas | NV | 06/11/2024 | 3.05000 | % | 27,485.16 | - | 10,465,000.00 | 10,465,000.00 | 06/11/2031 | 0 | 0 | 0 | ||||
30507252 | 32 | MU | Pomona | CA | 06/06/2024 | 3.92100 | % | 35,114.73 | - | 10,400,000.00 | 10,400,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30319812 | 33 | LO | Florence | SC | 06/06/2024 | 3.85000 | % | 30,578.65 | 16,302.17 | 9,223,557.29 | 9,207,255.12 | 03/06/2030 | 0 | 0 | 0 | ||||
30530149 | 34 | OF | Portland | OR | 06/06/2024 | 3.62000 | % | 28,289.74 | 15,491.52 | 9,075,305.11 | 9,059,813.59 | 06/06/2031 | 0 | 0 | 0 | ||||
30507266 | 35 | IN | Fairborn | OH | 06/06/2024 | 3.43000 | % | 28,224.71 | - | 9,556,000.00 | 9,556,000.00 | 06/06/2028 | 0 | 0 | 0 | ||||
30319813 | 36 | SS | Bluffton | SC | 06/06/2024 | 3.97000 | % | 30,767.50 | - | 9,000,000.00 | 9,000,000.00 | 05/06/2031 | 0 | 0 | 0 | ||||
30319814 | 37 | RT | Fairview | TN | 06/06/2024 | 3.53000 | % | 25,129.96 | 12,775.68 | 8,267,189.77 | 8,254,414.09 | 06/06/2031 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
MORTGAGE LOAN DETAIL |
June 17, 2024 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
30319815 | 38 | MF | Brooklyn | NY | 06/06/2024 | 3.90000 | % | 22,366.50 | - | 6,660,000.00 | 6,660,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30530151 | 39 | MU | New York | NY | 06/06/2024 | 3.73500 | % | 20,905.63 | - | 6,500,000.00 | 6,500,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30319807 | 3 | A2 | OF | New York | NY | 05/11/2024 | 3.36818 | % | 191,425.00 | - | 66,000,000.00 | 66,000,000.00 | 06/11/2031 | A | 0 | 0 | |||
30507068 | 3 | -C-3 | OF | Burlingame | CA | 05/06/2024 | 3.01680 | % | 46,760.40 | - | 18,000,000.00 | 18,000,000.00 | 01/06/2033 | B | 0 | 0 | |||
30507319 | 40 | MF | Bronx | NY | 06/06/2024 | 4.03000 | % | 19,954.10 | - | 5,750,000.00 | 5,750,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30507410 | 41 | MH | NM | 06/06/2024 | 4.06100 | % | 18,250.36 | 8,201.27 | 5,218,903.01 | 5,210,701.74 | 06/06/2031 | 0 | 0 | 0 | |||||
30507255 | 42 | IN | Guilford | CT | 06/06/2024 | 3.89000 | % | 17,452.77 | 8,457.48 | 5,210,213.93 | 5,201,756.45 | 06/06/2031 | 0 | 0 | 0 | ||||
30507264 | 43 | IN | NJ | 06/06/2024 | 3.70000 | % | 14,656.11 | - | 4,600,000.00 | 4,600,000.00 | 06/06/2028 | 0 | 0 | 0 | |||||
30507265 | 44 | MF | Chicago | IL | 06/06/2024 | 4.05000 | % | 14,473.13 | - | 4,150,000.00 | 4,150,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30507154 | 45 | SS | Romulus | MI | 06/06/2024 | 3.99000 | % | 13,743.33 | - | 4,000,000.00 | 4,000,000.00 | 05/06/2028 | 0 | 0 | 0 | ||||
30507327 | 46 | RT | Snellville | GA | 03/06/2024 | 3.94000 | % | 12,483.30 | - | 3,679,375.00 | 3,679,375.00 | 06/06/2031 | 2 | 0 | 0 | ||||
30507333 | 47 | RT | Newberg | OR | 06/06/2024 | 4.19000 | % | 10,242.06 | 4,082.72 | 2,838,663.68 | 2,834,580.96 | 06/06/2031 | 0 | 0 | 0 | ||||
30507314 | 4 | A1 | OF | Birmingham | AL | 06/05/2024 | 4.55000 | % | 232,114.03 | 73,682.28 | 59,242,148.69 | 59,168,466.41 | 07/05/2031 | 0 | 0 | 0 | |||
30507035 | 5 | A3 | OF | Seattle | WA | 06/06/2024 | 3.00483 | % | 103,499.80 | - | 40,000,000.00 | 40,000,000.00 | 05/06/2033 | 0 | 0 | 0 | |||
30507037 | 5 | A3 | OF | Seattle | WA | 06/06/2024 | 3.00483 | % | 30,791.19 | - | 11,900,000.00 | 11,900,000.00 | 05/06/2033 | 0 | 0 | 0 | |||
30507328 | 6 | A1 | IN | Cookeville | TN | 06/06/2024 | 3.53333 | % | 152,129.49 | - | 50,000,000.00 | 50,000,000.00 | 06/06/2031 | 0 | 0 | 0 | |||
30507320 | 7 | MF | NY | 06/06/2024 | 3.63000 | % | 156,291.67 | - | 50,000,000.00 | 50,000,000.00 | 06/06/2031 | 0 | 0 | 0 | |||||
30530157 | 8 | OF | New York | NY | 06/06/2024 | 3.10000 | % | 120,125.00 | - | 45,000,000.00 | 45,000,000.00 | 06/06/2031 | 0 | 0 | 0 | ||||
30319808 | 9 | A1 | RT | 06/06/2024 | 4.34700 | % | 74,865.00 | - | 20,000,000.00 | 20,000,000.00 | 04/06/2036 | 0 | 0 | 0 | |||||
30319816 | 9 | A2 | RT | 06/06/2024 | 4.34700 | % | 56,148.75 | - | 15,000,000.00 | 15,000,000.00 | 04/06/2036 | 0 | 0 | 0 | |||||
30319817 | 9 | A3 | RT | 06/06/2024 | 4.34700 | % | 22,459.50 | - | 6,000,000.00 | 6,000,000.00 | 04/06/2036 | 0 | 0 | 0 | |||||
30319806 | A-1 | -B | IN | 05/09/2024 | 2.48380 | % | 145,673.49 | - | 68,109,030.00 | 68,109,030.00 | 04/09/2028 | B | 0 | 0 | |||||
Total | Count = 54 | 3,270,292.86 | 370,963.40 | 1,084,097,949.33 | 1,083,726,985.93 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
NOI DETAIL |
June 17, 2024 |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
30507306 | 10 | SS | 37,101,579.78 | 4,770,538.48 | 866,867.87 | 01/01/2024 | 03/31/2024 | |||
30507210 | 11 | OF | New York | NY | 39,000,000.00 | 2,368,835.34 | 2,368,835.34 | Not Available | Not Available | |
30507332 | 12 | N/A | Culver City | CA | 33,000,000.00 | 3,093,694.28 | 3,093,694.28 | Not Available | Not Available | |
30507323 | 13 | N/A | New York | NY | 30,200,000.00 | 2,266,207.44 | 2,436,557.09 | Not Available | Not Available | |
30530139 | 14 | OF | Manhattan Beach | CA | 30,000,000.00 | 3,212,819.08 | 3,212,819.08 | Not Available | Not Available | |
30506942 | 15 | OF | Charleston | WV | 28,210,000.00 | 1,685,649.80 | 1,685,649.80 | Not Available | Not Available | |
30319809 | 16 | A2 | IN | Hopewell Junction | NY | 28,000,000.00 | 6,840,196.23 | 6,840,196.23 | Not Available | Not Available |
30507244 | 17 | OF | Bakersfield | CA | 28,000,000.00 | 2,647,379.63 | 2,647,379.63 | Not Available | Not Available | |
30507253 | 18 | RT | Brooklyn | NY | 25,750,000.00 | 2,490,217.76 | 2,490,217.76 | Not Available | Not Available | |
30530156 | 19 | LO | San Diego | CA | 19,000,000.00 | 3,881,543.60 | 3,881,543.60 | Not Available | Not Available | |
30319801 | 1 | -C-4 | OF | Burlingame | CA | 20,000,000.00 | 50,485,592.00 | 50,663,812.00 | Not Available | Not Available |
30319802 | 1 | -C-5 | OF | Burlingame | CA | 20,000,000.00 | 50,485,592.00 | 50,663,812.00 | Not Available | Not Available |
30530131 | 20 | A2 | OF | New Hyde Park | NY | 17,431,396.81 | 3,283,432.22 | 3,283,432.22 | Not Available | Not Available |
30507341 | 21 | MU | Temecula | CA | 16,538,357.09 | 1,485,239.95 | 409,288.59 | 01/01/2024 | 03/31/2024 | |
30319810 | 22 | A2 | LO | Daphne | AL | 15,240,463.00 | 4,274,620.19 | 4,274,620.19 | Not Available | Not Available |
30507259 | 23 | OF | San Antonio | TX | 14,900,000.00 | 1,627,876.98 | 1,627,876.98 | Not Available | Not Available | |
30507246 | 24 | SS | Romeoville | IL | 14,815,000.00 | 2,016,361.02 | 2,016,361.02 | Not Available | Not Available | |
30507152 | 25 | IN | Passaic | NJ | 14,331,485.40 | 975,489.16 | 1,288,276.22 | Not Available | Not Available | |
30507233 | 26 | LO | Spokane | WA | 13,500,000.00 | 3,916,768.81 | 3,916,768.81 | Not Available | Not Available | |
30530152 | 27 | OF | Sunnyvale | CA | 13,500,000.00 | 2,017,702.76 | 1,969,212.11 | Not Available | Not Available | |
30507299 | 28 | RT | Bronx | NY | 12,252,310.49 | 2,027,767.52 | 2,027,767.52 | Not Available | Not Available | |
30507330 | 29 | OF | Carson | CA | 12,150,000.00 | 1,097,688.85 | 1,069,473.50 | 04/01/2023 | 03/31/2024 | |
30319803 | 2 | -C-3 | OF | Burlingame | CA | 16,000,000.00 | 50,485,592.00 | 50,663,812.00 | Not Available | Not Available |
30319804 | 2 | -C-4 | OF | Burlingame | CA | 10,000,000.00 | 50,485,592.00 | 50,663,812.00 | Not Available | Not Available |
30507307 | 30 | OF | Sugar Land | TX | 11,100,000.00 | 1,114,583.93 | 1,304,759.36 | Not Available | Not Available | |
30319811 | 31 | RT | Las Vegas | NV | 10,465,000.00 | 1,178,178.69 | 1,178,178.69 | Not Available | Not Available | |
30507252 | 32 | MU | Pomona | CA | 10,400,000.00 | 1,243,068.06 | 1,243,068.06 | Not Available | Not Available | |
30319812 | 33 | LO | Florence | SC | 9,207,255.12 | 890,976.70 | 979,225.56 | Not Available | Not Available | |
30530149 | 34 | OF | Portland | OR | 9,059,813.59 | 850,846.59 | 850,846.59 | Not Available | Not Available | |
30507266 | 35 | IN | Fairborn | OH | 9,556,000.00 | 843,501.50 | 843,501.50 | Not Available | Not Available | |
30319813 | 36 | SS | Bluffton | SC | 9,000,000.00 | 1,350,847.98 | 1,350,847.98 | Not Available | Not Available | |
30319814 | 37 | RT | Fairview | TN | 8,254,414.09 | 841,284.31 | 841,284.31 | Not Available | Not Available | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
NOI DETAIL |
June 17, 2024 |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
30319815 | 38 | MF | Brooklyn | NY | 6,660,000.00 | 464,208.88 | 464,208.88 | Not Available | Not Available | |
30530151 | 39 | MU | New York | NY | 6,500,000.00 | 667,103.58 | 667,103.58 | Not Available | Not Available | |
30319807 | 3 | A2 | OF | New York | NY | 66,000,000.00 | 16,596,117.22 | 16,596,117.22 | Not Available | Not Available |
30507068 | 3 | -C-3 | OF | Burlingame | CA | 18,000,000.00 | 50,485,592.00 | 50,663,812.00 | Not Available | Not Available |
30507319 | 40 | MF | Bronx | NY | 5,750,000.00 | 453,678.65 | 453,678.65 | Not Available | Not Available | |
30507410 | 41 | MH | NM | 5,210,701.74 | 741,630.74 | 741,630.74 | Not Available | Not Available | ||
30507255 | 42 | IN | Guilford | CT | 5,201,756.45 | 472,977.85 | 495,058.88 | 04/01/2023 | 03/31/2024 | |
30507264 | 43 | IN | NJ | 4,600,000.00 | 712,103.56 | 712,103.56 | Not Available | Not Available | ||
30507265 | 44 | MF | Chicago | IL | 4,150,000.00 | 251,904.47 | 207,291.16 | Not Available | Not Available | |
30507154 | 45 | SS | Romulus | MI | 4,000,000.00 | 633,093.58 | 633,093.58 | Not Available | Not Available | |
30507327 | 46 | RT | Snellville | GA | 3,679,375.00 | 385,200.00 | 385,200.00 | Not Available | Not Available | |
30507333 | 47 | RT | Newberg | OR | 2,834,580.96 | 252,514.29 | 63,271.14 | 01/01/2024 | 03/31/2024 | |
30507314 | 4 | A1 | OF | Birmingham | AL | 59,168,466.41 | 6,716,780.46 | 1,619,690.53 | 01/01/2024 | 03/31/2024 |
30507035 | 5 | A3 | OF | Seattle | WA | 40,000,000.00 | 25,872,486.67 | 6,173,100.01 | 01/01/2024 | 03/31/2024 |
30507037 | 5 | A3 | OF | Seattle | WA | 11,900,000.00 | 25,872,486.67 | 6,173,100.01 | 01/01/2024 | 03/31/2024 |
30507328 | 6 | A1 | IN | Cookeville | TN | 50,000,000.00 | 7,356,634.30 | 7,356,634.30 | Not Available | Not Available |
30507320 | 7 | MF | NY | 50,000,000.00 | 4,508,423.47 | 1,152,154.85 | 01/01/2024 | 03/31/2024 | ||
30530157 | 8 | OF | New York | NY | 45,000,000.00 | 4,805,932.12 | 4,805,932.12 | Not Available | Not Available | |
30319808 | 9 | A1 | RT | 20,000,000.00 | 4,048,662.96 | 1,011,571.13 | Not Available | Not Available | ||
30319816 | 9 | A2 | RT | 15,000,000.00 | 4,048,662.96 | 1,011,571.13 | Not Available | Not Available | ||
30319817 | 9 | A3 | RT | 6,000,000.00 | 4,048,662.96 | 1,011,571.13 | Not Available | Not Available | ||
30319806 | A-1 | -B | IN | 68,109,030.00 | 31,778,808.00 | 30,933,574.00 | Not Available | Not Available | ||
Total | Count = 54 | 1,083,726,985.93 | 457,409,350.25 | 395,985,266.49 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
DELINQUENCY LOAN DETAIL |
June 17, 2024 |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense Payment Workout Most Recent | |||||||||||
Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status Strategy | Special Serv | Foreclosure | Bankruptcy | REO | ||||||
Loan ID | OMCR | Balance | Date | (Net of ASER) Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date | ||
30507332 | 12 | 33,000,000.00 | 05/06/2024 | 106,207.29 | 106,207.29 | - | - | B | 0 | |||||||
30319801 | 1 | -C-4 | 20,000,000.00 | 05/06/2024 | 51,891.42 | 51,891.41 | - | - | A | 0 | ||||||
30319802 | 1 | -C-5 | 20,000,000.00 | 05/06/2024 | 51,891.42 | 51,891.41 | - | - | A | 0 | ||||||
30319803 | 2 | -C-3 | 16,000,000.00 | 05/06/2024 | 41,513.13 | 41,513.14 | - | - | A | 0 | ||||||
30319804 | 2 | -C-4 | 10,000,000.00 | 05/06/2024 | 25,945.71 | 25,945.71 | - | - | A | 0 | ||||||
30319807 | 3 | A2 | 66,000,000.00 | 05/11/2024 | 191,211.88 | 191,211.88 | - | - | A | 0 | ||||||
30507068 | 3 | -C-3 | 18,000,000.00 | 05/06/2024 | 46,702.28 | 46,702.27 | - | - | B | 0 | ||||||
30507327 | 46 | 3,679,375.00 | 03/06/2024 | 12,475.38 | 37,023.70 | 956.87 | 47,562.96 | 2 | 0 | |||||||
30319806 | A-1 | -B | 68,109,030.00 | 05/09/2024 | 145,526.87 | 145,526.87 | - | - | B | 0 | ||||||
Total | Count = 9 | 254,788,405.00 | 673,365.38 | 697,913.68 | 956.87 | 47,562.96 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
June 17, 2024 |
Delinquent | |||||||||||||||||||||||||||||
(Does not include loans in Bankruptcy, Foreclosure, or REO) | |||||||||||||||||||||||||||||
30 | Day | 60 | Day | 90 | Day | 120 | + Day | Bankruptcy | Foreclosure | REO | |||||||||||||||||||
Distribution | |||||||||||||||||||||||||||||
Date | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | |||||||||||||||
0 | 0 | 1 | 3,679,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
06/17/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 1.9 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
1 | 3,679,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
05/17/2024 | |||||||||||||||||||||||||||||
1.9 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
04/17/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
03/15/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
1 | 5,237,104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
02/16/2024 | |||||||||||||||||||||||||||||
1.9 | % | 0.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
01/18/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
12/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
11/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
10/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
1 | 10,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
09/15/2023 | |||||||||||||||||||||||||||||
1.9 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
08/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
07/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 19 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
APPRAISAL REDUCTION DETAIL |
June 17, 2024 |
Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan ID | OMCR | Property Name | Scheduled Balance | Scheduled Balance | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
No Loans with Appraisal Reduction Activity. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 20 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
June 17, 2024 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Date | Loan ID | OMCR | Property Name | Scheduled Balance | Scheduled Balance | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
No Loans with Appraisal Reduction Activity. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 21 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
LOAN MODIFICATION DETAIL |
June 17, 2024 |
Modification | Modification | |||
Loan ID | OMCR | Property Name | Date | Code (4) |
No Loans with Modification Activity to Report. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 22 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
HISTORICAL LOAN MODIFICATION DETAIL |
June 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
No Loans with Modification Activity to Report. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
SPECIALLY SERVICED LOAN DETAIL |
June 17, 2024 |
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | |||
Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | ||
Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
30506942 | 15 | 98 | - | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
HISTORICAL SPECIALLY SERVICED LOANS |
June 17, 2024 |
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | |||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | |||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | |
06/17/2024 | 30506942 | 15 | 98 | - | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 | ||
05/17/2024 | 30506942 | 15 | 98 | - | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 | ||
04/17/2024 | 30506942 | 15 | 98 | - | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 | ||
03/15/2024 | 30506942 | 15 | 98 | - | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 | ||
02/16/2024 | 30506942 | 15 | 98 | - | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 | ||
01/18/2024 | 30506942 | 15 | 98 | - | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 | ||
12/15/2023 | 30506942 | 15 | 98 | (0.20 | ) | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 | |
11/17/2023 | 30506942 | 15 | 98 | 1,175.42 | 28,210,000.00 | 28,210,000.00 | 43,400,000.00 | 03/02/2021 | 11/08/2023 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 25 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
UNSCHEDULED PRINCIPAL DETAIL |
June 17, 2024 |
Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
No Loans with Unscheduled Principal Activity to Report. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 26 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL |
June 17, 2024 |
Distribution | Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
Date | Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
No Loans with Unscheduled Principal Activity to Report. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 27 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
LIQUIDATED LOAN DETAIL |
June 17, 2024 |
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | ||
Loan ID | OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 28 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
HISTORICAL LIQUIDATED LOAN |
June 17, 2024 |
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Distribution | Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | |
Date | Loan ID OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 29 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
CREFC® INVESTOR REPORTING PACKAGE LEGENDS |
June 17, 2024 |
1|CREFC Investor Reporting Package Legends | |||||
Property Type (1) | Workout Strategy (3) | Liquidation/Prepayment Code (5) | |||
MF | Multifamily | 1 | Modification | 1 | Partial Liquidation (Curtailment) |
RT | Retail | 2 | Foreclosure | 2 | Payoff Prior To Maturity |
HC | HealthCare | 3 | Bankruptcy | 3 | Disposition / Liquidation |
IN | Industrial | 4 | Extension | 4 | Repurchase / Substitution |
MH | Mobile Home Park | 5 | Note Sale | 5 | Full Payoff At Maturity |
OF | Office | 6 | DPO | 6 | DPO |
MU | Mixed Use | 7 | REO | 7 | Liquidation prior to 7/1/2006 |
LO | Lodging | 8 | Resolved | 8 | Payoff With Penalty |
SS | Self Storage | 9 | Pending Return to Master Servicer | 9 | Payoff With Yield Maintenance |
SE | Securities | 10 | Deed In Lieu of Foreclosure | 10 | Curtailment With Penalty |
CH | Cooperative Housing | 11 | Full Payoff | 11 | Curtailment With Yield Maintenance |
ZZ | Missing Information | 12 | Reps and Warranties | ||
SF | SF | 13 | TBD | ||
WH | Warehouse | 98 | Other | ||
OT | Other | ||||
Modification Code (4) | |||||
Payment Status of Loan (2) | |||||
1 | Maturity Date Extension | ||||
A | In Grace Period | 2 | Amortization Change | ||
B | Late, but less than 30 Days | 3 | Principal Write-Off | ||
0 | Current | 4 | Blank (formerly Combination) | ||
1 | 30-59 Days Delinquent | 5 | Temporary Rate Reduction | ||
2 | 60-89 Days Delinquent | 6 | Capitalization of Interest | ||
3 | 90-120 Days Delinquent | 7 | Capitalization of Taxes | ||
4 | Performing Matured Balloon | 8 | Other | ||
5 | Non Performing Matured Balloon | 9 | Combination | ||
6 | 121+ Days Delinquent | 10 | Forbearance |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 30 of 31 | © Copyright 2024 Citigroup |
Benchmark 2021-B27 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2021-B27 |
NOTES |
June 17, 2024 |
No Notes available for this deal at this time. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 31 of 31 | © Copyright 2024 Citigroup |