Benchmark 2020-B21 Mortgage Trust

01/26/2026 | Press release | Distributed by Public on 01/26/2026 10:41

Asset-Backed Issuer Distribution Report (Form 10-D)


Distribution Date: 01/16/26 Benchmark 2020-B21 Mortgage Trust
Determination Date: 01/12/26
Next Distribution Date: 02/18/26
Record Date: 12/31/25 Commercial Mortgage Pass-Through Certificates
Series 2020-B21
Table of Contents Contacts
Section Pages Role Party and Contact Information
Certificate Distribution Detail 2-3 Depositor GS Mortgage Securities Corporation II
Certificate Factor Detail 4 Attention: Scott Epperson (212) 902-1000 [email protected]; gs-
[email protected]
Certificate Interest Reconciliation Detail 5 200 West Street | New York, NY 10282 | United States
Additional Information 6 Master Servicer Midland Loan Services, a Division of PNC Bank, National
Bond / Collateral Reconciliation - Cash Flows 7 Association
Executive Vice President - Division Head (913) 253-9000 askmidlandls.com
Bond / Collateral Reconciliation - Balances 8
10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States
Current Mortgage Loan and Property Stratification 9-13 Special Servicer LNR Partners,LLC
Mortgage Loan Detail (Part 1) 14-15 Heather Bennett and Arne Shulkin [email protected]; [email protected];
Mortgage Loan Detail (Part 2) 16-17 [email protected]
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States
Principal Prepayment Detail 18
Operating Advisor & Asset Park Bridge Lender Services LLC
Historical Detail 19 Representations Reviewer
Delinquency Loan Detail 20 Surveillance Manager [email protected]
Collateral Stratification and Historical 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
Specially Serviced Loan Detail - Part 1 22 Bank, N.A.
Specially Serviced Loan Detail - Part 2 23 Corporate Trust Services (CMBS) [email protected];
[email protected]
Modified Loan Detail 24
9062 Old Annapolis Road | Columbia, MD 21045 | United States
Historical Liquidated Loan Detail 25
Historical Bond / Collateral Loss Reconciliation Detail 26
Interest Shortfall Detail - Collateral Level 27
Supplemental Notes 28

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 28

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 08163LAA7 0.537300% 11,511,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-2 08163LAC3 1.737600% 46,719,000.00 17,337,499.96 7,837,499.99 25,104.70 0.00 0.00 7,862,604.69 9,499,999.97 31.52% 30.00%
A-4 08163LAE9 1.704400% 216,500,000.00 216,500,000.00 0.00 307,502.17 0.00 0.00 307,502.17 216,500,000.00 31.52% 30.00%
A-5 08163LAG4 1.977500% 423,991,000.00 423,991,000.00 0.00 698,701.84 0.00 0.00 698,701.84 423,991,000.00 31.52% 30.00%
A-AB 08163LAJ8 1.797500% 21,966,000.00 21,592,536.59 410,641.53 32,343.82 0.00 0.00 442,985.35 21,181,895.06 31.52% 30.00%
A-S 08163LAQ2 2.254300% 99,095,000.00 99,095,000.00 0.00 186,158.22 0.00 0.00 186,158.22 99,095,000.00 21.40% 20.38%
B 08163LAS8 2.458400% 56,625,000.00 56,625,000.00 0.00 116,005.75 0.00 0.00 116,005.75 56,625,000.00 15.63% 14.88%
C 08163LAU3 3.328392% 42,469,000.00 42,469,000.00 0.00 117,794.56 0.00 0.00 117,794.56 42,469,000.00 11.29% 10.75%
D 08163LBC2 2.000000% 25,739,000.00 25,739,000.00 0.00 42,898.33 0.00 0.00 42,898.33 25,739,000.00 8.67% 8.25%
E 08163LBE8 2.000000% 20,591,000.00 20,591,000.00 0.00 34,318.33 0.00 0.00 34,318.33 20,591,000.00 6.57% 6.25%
F 08163LBG3 2.000000% 18,017,000.00 18,017,000.00 0.00 30,028.33 0.00 0.00 30,028.33 18,017,000.00 4.73% 4.50%
G 08163LBJ7 2.000000% 10,296,000.00 10,296,000.00 0.00 17,160.00 0.00 0.00 17,160.00 10,296,000.00 3.68% 3.50%
H* 08163LBL2 2.000000% 36,034,836.00 36,034,836.00 0.00 46,537.73 0.00 0.00 46,537.73 36,034,836.00 0.00% 0.00%
R 08163LBN8 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
S 08163LBS7 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
RR Certificates 08163LBQ1 3.340192% 24,808,000.00 23,813,660.52 198,746.18 65,959.38 0.00 0.00 264,705.56 23,614,914.34 0.00% 0.00%
RR interest N/A 3.340192% 29,379,045.00 28,201,491.63 235,366.54 78,112.85 0.00 0.00 313,479.39 27,966,125.09 0.00% 0.00%
Regular SubTotal 1,083,740,881.00 1,040,303,024.70 8,682,254.24 1,798,626.01 0.00 0.00 10,480,880.25 1,031,620,770.46
X-A 08163LAL3 1.413741% 819,782,000.00 778,516,036.55 0.00 917,183.33 0.00 0.00 917,183.33 770,267,895.03
X-B 08163LAN9 0.508937% 99,094,000.00 99,094,000.00 0.00 42,027.16 0.00 0.00 42,027.16 99,094,000.00
X-D 08163LBU2 1.340192% 46,330,000.00 46,330,000.00 0.00 51,742.57 0.00 0.00 51,742.57 46,330,000.00
X-F 08163LAW9 1.340192% 18,017,000.00 18,017,000.00 0.00 20,121.86 0.00 0.00 20,121.86 18,017,000.00
Certificate Distribution Detail continued to next page
© 2021 Computershare. All rights reserved. Confidential. Page 2 of 28

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-G 08163LAY5 1.340192% 10,296,000.00 10,296,000.00 0.00 11,498.85 0.00 0.00 11,498.85 10,296,000.00
X-H 08163LBA6 1.340192% 36,034,836.00 36,034,836.00 0.00 40,244.66 0.00 0.00 40,244.66 36,034,836.00
Notional SubTotal 1,029,553,836.00 988,287,872.55 0.00 1,082,818.43 0.00 0.00 1,082,818.43 980,039,731.03
Deal Distribution Total 8,682,254.24 2,881,444.44 0.00 0.00 11,563,698.68
* 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 28

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 08163LAA7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2 08163LAC3 371.10169225 167.75829941 0.53735525 0.00000000 0.00000000 0.00000000 0.00000000 168.29565466 203.34339284
A-4 08163LAE9 1,000.00000000 0.00000000 1.42033335 0.00000000 0.00000000 0.00000000 0.00000000 1.42033335 1,000.00000000
A-5 08163LAG4 1,000.00000000 0.00000000 1.64791668 0.00000000 0.00000000 0.00000000 0.00000000 1.64791668 1,000.00000000
A-AB 08163LAJ8 982.99811481 18.69441546 1.47244924 0.00000000 0.00000000 0.00000000 0.00000000 20.16686470 964.30369935
A-S 08163LAQ2 1,000.00000000 0.00000000 1.87858338 0.00000000 0.00000000 0.00000000 0.00000000 1.87858338 1,000.00000000
B 08163LAS8 1,000.00000000 0.00000000 2.04866667 0.00000000 0.00000000 0.00000000 0.00000000 2.04866667 1,000.00000000
C 08163LAU3 1,000.00000000 0.00000000 2.77365985 0.00000000 0.00000000 0.00000000 0.00000000 2.77365985 1,000.00000000
D 08163LBC2 1,000.00000000 0.00000000 1.66666654 0.00000000 0.00000000 0.00000000 0.00000000 1.66666654 1,000.00000000
E 08163LBE8 1,000.00000000 0.00000000 1.66666650 0.00000000 0.00000000 0.00000000 0.00000000 1.66666650 1,000.00000000
F 08163LBG3 1,000.00000000 0.00000000 1.66666648 0.00000000 0.00000000 0.00000000 0.00000000 1.66666648 1,000.00000000
G 08163LBJ7 1,000.00000000 0.00000000 1.66666667 0.00000000 0.00000000 0.00000000 0.00000000 1.66666667 1,000.00000000
H 08163LBL2 1,000.00000000 0.00000000 1.29146501 0.37520165 2.04939659 0.00000000 0.00000000 1.29146501 1,000.00000000
R 08163LBN8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
S 08163LBS7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RR Certificates 08163LBQ1 959.91859561 8.01137456 2.65879474 0.01313205 0.07218599 0.00000000 0.00000000 10.67016930 951.90722106
RR interest N/A 959.91859606 8.01137477 2.65879473 0.01313215 0.07218649 0.00000000 0.00000000 10.67016950 951.90722129
Notional Certificates
X-A 08163LAL3 949.66227186 0.00000000 1.11881370 0.00000000 0.00000000 0.00000000 0.00000000 1.11881370 939.60088783
X-B 08163LAN9 1,000.00000000 0.00000000 0.42411407 0.00000000 0.00000000 0.00000000 0.00000000 0.42411407 1,000.00000000
X-D 08163LBU2 1,000.00000000 0.00000000 1.11682646 0.00000000 0.00000000 0.00000000 0.00000000 1.11682646 1,000.00000000
X-F 08163LAW9 1,000.00000000 0.00000000 1.11682633 0.00000000 0.00000000 0.00000000 0.00000000 1.11682633 1,000.00000000
X-G 08163LAY5 1,000.00000000 0.00000000 1.11682692 0.00000000 0.00000000 0.00000000 0.00000000 1.11682692 1,000.00000000
X-H 08163LBA6 1,000.00000000 0.00000000 1.11682651 0.00000000 0.00000000 0.00000000 0.00000000 1.11682651 1,000.00000000
© 2021 Computershare. All rights reserved. Confidential. Page 4 of 28

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 12/01/25 - 12/30/25 30 0.00 25,104.70 0.00 25,104.70 0.00 0.00 0.00 25,104.70 0.00
A-4 12/01/25 - 12/30/25 30 0.00 307,502.17 0.00 307,502.17 0.00 0.00 0.00 307,502.17 0.00
A-5 12/01/25 - 12/30/25 30 0.00 698,701.84 0.00 698,701.84 0.00 0.00 0.00 698,701.84 0.00
A-AB 12/01/25 - 12/30/25 30 0.00 32,343.82 0.00 32,343.82 0.00 0.00 0.00 32,343.82 0.00
X-A 12/01/25 - 12/30/25 30 0.00 917,183.33 0.00 917,183.33 0.00 0.00 0.00 917,183.33 0.00
X-B 12/01/25 - 12/30/25 30 0.00 42,027.16 0.00 42,027.16 0.00 0.00 0.00 42,027.16 0.00
X-D 12/01/25 - 12/30/25 30 0.00 51,742.57 0.00 51,742.57 0.00 0.00 0.00 51,742.57 0.00
X-F 12/01/25 - 12/30/25 30 0.00 20,121.86 0.00 20,121.86 0.00 0.00 0.00 20,121.86 0.00
X-G 12/01/25 - 12/30/25 30 0.00 11,498.85 0.00 11,498.85 0.00 0.00 0.00 11,498.85 0.00
X-H 12/01/25 - 12/30/25 30 0.00 40,244.66 0.00 40,244.66 0.00 0.00 0.00 40,244.66 0.00
A-S 12/01/25 - 12/30/25 30 0.00 186,158.22 0.00 186,158.22 0.00 0.00 0.00 186,158.22 0.00
B 12/01/25 - 12/30/25 30 0.00 116,005.75 0.00 116,005.75 0.00 0.00 0.00 116,005.75 0.00
C 12/01/25 - 12/30/25 30 0.00 117,794.56 0.00 117,794.56 0.00 0.00 0.00 117,794.56 0.00
D 12/01/25 - 12/30/25 30 0.00 42,898.33 0.00 42,898.33 0.00 0.00 0.00 42,898.33 0.00
E 12/01/25 - 12/30/25 30 0.00 34,318.33 0.00 34,318.33 0.00 0.00 0.00 34,318.33 0.00
F 12/01/25 - 12/30/25 30 0.00 30,028.33 0.00 30,028.33 0.00 0.00 0.00 30,028.33 0.00
G 12/01/25 - 12/30/25 30 0.00 17,160.00 0.00 17,160.00 0.00 0.00 0.00 17,160.00 0.00
H 12/01/25 - 12/30/25 30 60,228.95 60,058.06 0.00 60,058.06 13,520.33 0.00 0.00 46,537.73 73,849.67
RR
12/01/25 - 12/30/25 30 1,460.94 66,285.16 0.00 66,285.16 325.78 0.00 0.00 65,959.38 1,790.79
Certificates
RR interest 12/01/25 - 12/30/25 30 1,730.14 78,498.66 0.00 78,498.66 385.81 0.00 0.00 78,112.85 2,120.77
Totals 63,420.03 2,895,676.36 0.00 2,895,676.36 14,231.92 0.00 0.00 2,881,444.44 77,761.23
© 2021 Computershare. All rights reserved. Confidential. Page 5 of 28

Additional Information
Total Available Distribution Amount (1) 11,563,698.68
Non-VRR Available Funds 10,985,513.73
VRR Available Funds 578,184.94
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential. Page 6 of 28

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected Total Funds Distributed
Interest Fees
Interest Paid or Advanced 3,005,919.12 Master Servicing Fee 5,335.36
Interest Reductions due to Nonrecoverability Determination 0.00 Certificate Administrator Fee 6,369.26
Interest Adjustments 0.00 Trustee Fee 0.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 447.91
ARD Interest 0.00 Operating Advisor Fee 1,361.64
Net Prepayment Interest Excess / (Shortfall) 0.00 Asset Representations Reviewer Fee 206.04
Extension Interest 0.00
Interest Reserve Withdrawal 0.00
Total Interest Collected 3,005,919.12 Total Fees 13,720.21
Principal Expenses/Reimbursements
Scheduled Principal 8,682,254.24 Reimbursement for Interest on Advances (843.44)
Unscheduled Principal Collections ASER Amount 8,075.37
Principal Prepayments 0.00 Special Servicing Fees (Monthly) 7,000.00
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
Negative Amortization 0.00 Taxes Imposed on Trust Fund 0.00
Principal Adjustments 0.00 Non-Recoverable Advances 0.00
Workout Delayed Reimbursement Amounts 0.00
Other Expenses 0.00
Total Principal Collected 8,682,254.24 Total Expenses/Reimbursements 14,231.93
Interest Reserve Deposit 96,522.55
Other Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 2,881,444.44
Gain on Sale / Excess Liquidation Proceeds 0.00 Principal Distribution 8,682,254.24
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 11,563,698.68
Total Funds Collected 11,688,173.36 Total Funds Distributed 11,688,173.37
© 2021 Computershare. All rights reserved. Confidential. Page 7 of 28

Bond / Collateral Reconciliation - Balances
Collateral Reconciliation Certificate Reconciliation
Total Total
Beginning Scheduled Collateral Balance 1,040,303,024.70 1,040,303,024.70 Beginning Certificate Balance 1,040,303,024.70
(-) Scheduled Principal Collections 8,682,254.24 8,682,254.24 (-) Principal Distributions 8,682,254.24
(-) 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 1,031,620,770.46 1,031,620,770.46 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 1,040,303,024.70 1,040,303,024.70 Ending Certificate Balance 1,031,620,770.46
Ending Actual Collateral Balance 1,031,628,979.81 1,031,628,979.81
NRA/WODRA Reconciliation Under / Over Collateralization Reconciliation
Non-Recoverable Advances (NRA) from Workout Delayed Reimbursement of Advances
Principal (WODRA) from Principal Beginning UC / (OC) 0.00
Beginning Cumulative Advances 0.00 0.00 UC / (OC) Change 0.00
Current Period Advances 0.00 0.00 Ending UC / (OC) 0.00
Ending Cumulative Advances 0.00 0.00 Net WAC Rate 3.34%
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 28

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
10,000,000 or less 12 69,850,704.81 6.77% 50 3.9536 1.653183 1.60 or less 9 188,624,322.04 18.28% 57 3.5632 1.220077
10,000,001 to 20,000,000 7 116,418,986.50 11.29% 53 3.6404 2.509866 1.61 to 1.70 1 11,730,885.60 1.14% 59 3.8900 1.690000
20,000,001 to 30,000,000 12 326,064,081.51 31.61% 55 3.3357 2.477650 1.71 to 1.80 1 4,005,044.37 0.39% 59 4.1830 1.790000
30,000,001 to 40,000,000 2 71,953,904.73 6.97% 59 3.1042 2.758116 1.81 to 2.00 6 75,629,180.20 7.33% 52 3.7699 1.860581
40,000,001 to 60,000,000 4 222,333,092.91 21.55% 54 3.3305 3.756462 2.01 to 2.50 9 160,092,364.34 15.52% 54 3.6160 2.181230
60,000,001 or greater 3 225,000,000.00 21.81% 58 3.1097 5.813333 2.51 to 3.00 4 134,205,881.00 13.01% 56 3.2502 2.828558
Totals 40 1,031,620,770.46 100.00% 55 3.3453 3.448155 3.01 and greater 10 457,333,092.91 44.33% 56 3.0972 5.314585
Totals 40 1,031,620,770.46 100.00% 55 3.3453 3.448155
(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 28

Current Mortgage Loan and Property Stratification
State³
Property Type³
# Of Scheduled % Of Weighted Avg
State WAM² WAC # Of Scheduled % Of Weighted Avg
Properties Balance Agg. Bal. DSCR¹ Property Type WAM² WAC
Properties Balance Agg. Bal. DSCR¹
California 4 174,987,363.63 16.96% 57 3.1001 7.192671
Industrial 8 105,191,892.60 10.20% 58 3.0734 3.721271
Colorado 1 2,547,930.72 0.25% 58 4.0000 1.480000
Lodging 4 115,500,000.00 11.20% 50 3.4503 4.899351
Florida 1 13,560,000.00 1.31% 58 3.5800 2.230000
Mixed Use 5 194,191,422.45 18.82% 55 3.3535 6.060286
Illinois 5 18,544,188.60 1.80% 58 3.6244 1.474349
Multi-Family 1 60,000,000.00 5.82% 58 3.3483 2.970000
Indiana 2 1,640,386.82 0.16% 59 3.6600 1.840000
Office 17 380,239,349.92 36.86% 58 3.2247 2.442719
Iowa 2 1,465,289.35 0.14% 59 3.6600 1.840000
Other 3 36,250,000.00 3.51% 42 3.8497 1.883967
Louisiana 3 5,833,510.44 0.57% 59 3.6600 1.840000
Retail 32 134,045,822.74 12.99% 53 3.6331 1.764934
Massachusetts 1 25,000,000.00 2.42% 58 2.6980 2.830000
Self Storage 2 6,202,282.74 0.60% 58 3.9470 1.792273
Michigan 5 42,755,067.23 4.14% 58 3.6570 1.574780
Totals 72 1,031,620,770.46 100.00% 55 3.3453 3.448155
Minnesota 3 2,331,561.05 0.23% 59 3.6600 1.840000
Mississippi 1 2,902,931.74 0.28% 59 3.6600 1.840000
Missouri 6 6,759,345.24 0.66% 58 3.5973 1.459774
Nebraska 1 4,005,044.37 0.39% 59 4.1830 1.790000
Nevada 2 75,000,000.00 7.27% 50 3.5580 5.520000
New Jersey 2 37,980,885.60 3.68% 58 3.6619 1.800582
New York 10 388,951,509.73 37.70% 54 3.2094 2.574456
North Carolina 2 22,869,201.63 2.22% 49 3.6025 2.035206
Ohio 2 29,296,518.15 2.84% 52 3.8894 1.021213
South Carolina 2 6,423,098.00 0.62% 57 3.5100 0.930000
Tennessee 4 56,498,938.01 5.48% 55 3.4627 3.233213
Texas 12 59,934,907.23 5.81% 59 3.7561 1.911998
Virginia 1 52,333,092.91 5.07% 58 3.2880 3.680000
Totals 72 1,031,620,770.46 100.00% 55 3.3453 3.448155
Note: Please refer to footnotes on the next page of the report.
© 2021 Computershare. All rights reserved. Confidential. Page 10 of 28

Current Mortgage Loan and Property Stratification
Note Rate Seasoning
# Of Scheduled % Of Weighted Avg # Of Scheduled % Of Weighted Avg
Note Rate WAM² WAC Seasoning WAM² WAC
Loans Balance Agg. Bal. DSCR¹ Loans Balance Agg. Bal. DSCR¹
3.000% or less 5 200,000,000.00 19.39% 59 2.7220 3.612500 12 months or less 0 0.00 0.00% 0 0.0000 0.000000
3.001% to 3.250% 3 155,000,000.00 15.02% 54 3.2008 2.544839 13 months to 24 months 0 0.00 0.00% 0 0.0000 0.000000
3.251% to 3.500% 6 257,038,973.91 24.92% 56 3.3375 5.530367 25 months to 36 months 0 0.00 0.00% 0 0.0000 0.000000
3.501% to 3.750% 14 334,294,143.27 32.40% 55 3.6055 2.634716 37 months to 48 months 0 0.00 0.00% 0 0.0000 0.000000
3.751% to 4.000% 6 33,829,609.89 3.28% 59 3.9138 1.707816 49 months or greater 40 1,031,620,770.46 100.00% 55 3.3453 3.448155
4.001% or greater 6 51,458,043.39 4.99% 43 4.1786 1.558028 Totals 40 1,031,620,770.46 100.00% 55 3.3453 3.448155
Totals 40 1,031,620,770.46 100.00% 55 3.3453 3.448155
(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 28

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
108 months or less 40 1,031,620,770.46 100.00% 55 3.3453 3.448155 Interest Only 22 753,965,881.00 73.09% 55 3.2257 3.931742
109 months to 120 months 0 0.00 0.00% 0 0.0000 0.000000 359 months or less 18 277,654,889.46 26.91% 57 3.6703 2.134984
121 months or greater 0 0.00 0.00% 0 0.0000 0.000000 360 months or greater 0 0.00 0.00% 0 0.0000 0.000000
Totals 40 1,031,620,770.46 100.00% 55 3.3453 3.448155 Totals 40 1,031,620,770.46 100.00% 55 3.3453 3.448155
(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 28

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
12 months or less 37 1,012,055,004.49 98.10% 56 3.3299 3.472447 No outstanding loans in this group
13 months to 24 months 2 17,581,032.97 1.70% 31 4.0931 2.164694
25 months or greater 1 1,984,733.00 0.19% (1) 4.6100 2.430000
Totals 40 1,031,620,770.46 100.00% 55 3.3453 3.448155
(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 28

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
1A2-2 30318931 OF New York NY Actual/360 2.692% 69,545.92 0.00 0.00 N/A 12/06/30 -- 30,000,000.00 30,000,000.00 01/06/26
1A2-3 30318932 Actual/360 2.692% 69,545.92 0.00 0.00 N/A 12/06/30 -- 30,000,000.00 30,000,000.00 01/06/26
1A4-2 30318933 Actual/360 2.692% 92,727.89 0.00 0.00 N/A 12/06/30 -- 40,000,000.00 40,000,000.00 01/06/26
2A6 30318939 MU McClellan CA Actual/360 3.309% 213,706.25 0.00 0.00 N/A 12/11/30 -- 75,000,000.00 75,000,000.00 01/11/26
3 30506064 IN Los Angeles CA Actual/360 2.770% 178,895.83 0.00 0.00 N/A 11/06/30 -- 75,000,000.00 75,000,000.00 01/06/26
4A1 30506485 OF New York NY Actual/360 3.250% 209,895.83 0.00 0.00 N/A 11/06/30 -- 75,000,000.00 75,000,000.00 01/06/26
5A13-5 30318942 LO Las Vegas NV Actual/360 3.558% 153,191.67 0.00 0.00 03/05/30 03/05/32 -- 50,000,000.00 50,000,000.00 01/05/26
5A15-6 30318943 Actual/360 3.558% 76,595.83 0.00 0.00 03/05/30 03/05/32 -- 25,000,000.00 25,000,000.00 01/05/26
6A2 30318944 MF Brooklyn NY Actual/360 3.348% 172,996.53 0.00 0.00 N/A 11/06/30 -- 60,000,000.00 60,000,000.00 01/06/26
7A1-2 30318945 MU New York NY Actual/360 3.160% 163,266.67 0.00 0.00 N/A 03/06/30 -- 60,000,000.00 60,000,000.00 01/06/26
8 30318946 OF Falls Church VA Actual/360 3.288% 148,402.27 81,177.41 0.00 N/A 11/06/30 -- 52,414,270.32 52,333,092.91 01/06/26
9 30506444 OF Memphis TN Actual/360 3.670% 93,911.39 57,422.59 0.00 N/A 11/06/30 -- 29,716,181.60 29,658,759.01 01/06/26
10 30318947 OF Frisco TX Actual/360 3.620% 99,751.11 46,095.27 0.00 N/A 12/06/30 -- 32,000,000.00 31,953,904.73 01/06/26
11 30506440 OF Farmington Hills MI Actual/360 3.672% 92,331.52 49,865.71 0.00 N/A 11/01/30 -- 29,200,352.93 29,150,487.22 01/01/26
12A2-2-A 30504622 RT Brooklyn NY Actual/360 3.359% 86,769.00 0.00 0.00 N/A 01/01/30 -- 30,000,000.00 30,000,000.00 01/01/26
13A2 30506424 MU New York NY Actual/360 3.680% 95,066.67 0.00 0.00 N/A 03/01/30 -- 30,000,000.00 30,000,000.00 01/01/26
15 30506349 RT Various Various Actual/360 3.510% 90,675.00 0.00 0.00 N/A 10/01/30 -- 30,000,000.00 30,000,000.00 01/01/26
16 30506453 98 Morristown NJ Actual/360 3.560% 80,470.83 0.00 0.00 N/A 11/06/30 -- 26,250,000.00 26,250,000.00 01/06/26
17A2 30318949 OF Cambridge Somerville MA Actual/360 2.698% 58,081.94 0.00 0.00 11/06/30 11/06/34 -- 25,000,000.00 25,000,000.00 01/06/26
18 30506494 Various Various Various Actual/360 3.660% 64,741.55 37,168.68 0.00 N/A 12/06/30 -- 20,542,003.96 20,504,835.28 01/06/26
19 30318950 LO Sherman Oaks CA Actual/360 3.360% 59,313.33 0.00 0.00 N/A 03/06/30 -- 20,500,000.00 20,500,000.00 01/06/26
20A4 30506526 LO Nashville TN Actual/360 3.139% 54,060.56 0.00 0.00 N/A 03/06/30 -- 20,000,000.00 20,000,000.00 01/06/26
21A2 30530064 RT Garner NC Actual/360 3.544% 58,735.78 31,565.10 0.00 N/A 12/06/29 -- 19,246,414.71 19,214,849.61 01/06/26
22A1 30530049 RT Willoughby OH Actual/360 4.038% 67,247.19 28,674.54 0.00 N/A 01/06/30 -- 19,339,651.24 19,310,976.70 01/06/26
23A2 30318747 MU Bronx NY Actual/360 3.493% 57,768.62 0.00 0.00 N/A 10/06/30 -- 19,205,881.00 19,205,881.00 01/06/26
24 30506480 Various Various TX Actual/360 4.008% 46,235.42 0.00 0.00 N/A 11/06/30 -- 13,396,393.59 13,396,393.59 01/06/26
25 30506423 OF Miramar FL Actual/360 3.580% 41,802.47 0.00 0.00 N/A 11/06/30 -- 13,560,000.00 13,560,000.00 01/06/26
26 30506516 IN Closter NJ Actual/360 3.890% 39,355.58 18,023.85 0.00 N/A 12/01/30 -- 11,748,909.45 11,730,885.60 01/01/26
© 2021 Computershare. All rights reserved. Confidential. Page 14 of 28

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
27 30506452 IN Dearborn MI Actual/360 3.660% 30,203.04 17,431.40 0.00 N/A 11/06/30 -- 9,583,197.37 9,565,765.97 01/06/26
28 30506471 MU Kettering OH Actual/360 3.602% 31,017.22 14,458.55 0.00 N/A 12/01/30 -- 10,000,000.00 9,985,541.45 01/01/26
29 30506418 RT Chicago IL Actual/360 3.710% 30,190.13 0.00 0.00 N/A 11/06/30 -- 9,450,000.00 9,450,000.00 01/06/26
30 30506491 98 New York NY Actual/360 4.610% 32,750.21 8,250,000.00 0.00 N/A 12/06/25 -- 8,250,000.00 0.00 12/24/25
31 30506492 98 New York NY Actual/360 4.610% 31,818.38 0.00 0.00 N/A 12/06/25 -- 8,015,267.00 8,015,267.00 12/06/24
32 30506506 OF Stafford TX Actual/360 3.950% 21,589.32 11,628.29 0.00 N/A 12/01/30 -- 6,347,206.89 6,335,578.60 01/01/26
33 30506481 IN Katy TX Actual/360 3.860% 16,893.41 8,922.46 0.00 N/A 11/06/30 -- 5,082,421.78 5,073,499.32 01/06/26
34 30506399 RT Olean NY Actual/360 4.320% 17,684.28 8,209.35 0.00 N/A 11/01/30 -- 4,753,838.08 4,745,628.73 12/01/25
35 30506467 RT Yucca Valley CA Actual/360 3.940% 15,245.27 6,083.05 0.00 N/A 11/06/30 -- 4,493,446.68 4,487,363.63 01/06/26
36 30506505 OF Omaha NE Actual/360 4.183% 14,447.19 5,805.87 0.00 N/A 12/01/30 -- 4,010,850.24 4,005,044.37 01/01/26
37 30506422 SS Statesville NC Actual/360 3.910% 12,322.93 5,622.24 0.00 N/A 11/06/30 -- 3,659,974.26 3,654,352.02 01/06/26
38 30506370 SS Loveland CO Actual/360 4.000% 8,790.33 4,099.88 0.00 N/A 11/06/30 -- 2,552,030.60 2,547,930.72 01/06/26
39 30506493 98 New York NY Actual/360 4.610% 7,878.84 0.00 0.00 N/A 12/06/25 -- 1,984,733.00 1,984,733.00 11/06/25
Totals 3,005,919.12 8,682,254.24 0.00 1,040,303,024.70 1,031,620,770.46
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 28

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
1A2-2 103,878,419.00 110,240,657.20 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
1A2-3 103,878,419.00 110,240,657.20 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
1A4-2 103,878,419.00 110,240,657.20 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
2A6 43,752,902.98 44,870,335.92 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
3 9,018,835.42 9,427,029.19 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
4A1 9,602,344.45 6,739,774.71 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
5A13-5 758,127,002.00 632,225,678.00 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
5A15-6 758,127,002.00 632,225,678.00 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
6A2 29,959,283.00 30,263,821.00 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
7A1-2 46,467,367.55 55,551,818.63 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
8 6,521,756.26 6,861,644.55 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
9 4,933,055.12 4,820,618.33 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
10 2,929,615.70 3,031,620.91 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
11 3,113,059.29 3,397,270.77 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
12A2-2-A 44,465,088.37 46,064,050.35 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
13A2 9,444,308.36 9,619,273.89 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
15 1,743,497.80 1,014,485.53 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
16 1,751,047.00 1,751,046.67 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
17A2 31,829,725.57 33,887,495.24 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
18 2,275,704.00 2,281,981.15 10/01/24 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
19 1,871,048.98 1,823,904.31 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
20A4 36,487,737.20 36,358,957.80 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
21A2 7,696,030.84 7,378,423.64 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
22A1 3,497,944.85 3,197,314.91 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
23A2 4,261,226.96 4,184,278.08 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
24 1,609,811.40 1,615,110.56 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
25 1,507,054.28 1,195,090.32 10/01/24 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
26 1,207,227.70 1,231,689.36 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
© 2021 Computershare. All rights reserved. Confidential. Page 16 of 28

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
27 1,511,293.20 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
28 830,516.40 366,843.71 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
29 885,262.71 692,142.91 10/01/24 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
30 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
31 704,217.00 0.00 -- -- 11/12/25 2,035,344.75 31,659.43 23,661.15 374,574.25 328,122.67 0.00
32 914,064.52 927,472.68 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
33 602,951.90 629,207.06 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
34 591,804.32 528,042.66 01/01/25 09/30/25 -- 0.00 0.00 25,883.40 25,883.40 0.00 0.00
35 420,161.00 214,120.43 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
36 461,069.00 464,053.60 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
37 487,033.17 439,315.72 10/01/24 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
38 224,523.43 232,652.18 10/01/24 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
39 0.00 0.00 -- -- -- 0.00 0.00 7,858.57 15,495.12 2,109.58 0.00
Totals 2,141,467,830.73 1,916,234,214.37 2,035,344.75 31,659.43 57,403.12 415,952.77 330,232.25 0.00
© 2021 Computershare. All rights reserved. Confidential. Page 17 of 28

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 18 of 28

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
01/16/26 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.345350% 3.330010% 55
12/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.355508% 3.340192% 56
11/18/25 0 0.00 0 0.00 1 8,015,267.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.355623% 3.340306% 57
10/20/25 0 0.00 0 0.00 1 8,015,267.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.355755% 3.340436% 58
09/17/25 0 0.00 0 0.00 1 8,015,267.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.355895% 3.340574% 59
08/15/25 0 0.00 0 0.00 1 8,015,267.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.356026% 3.340703% 60
07/17/25 0 0.00 0 0.00 1 8,015,267.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.356156% 3.340832% 61
06/17/25 0 0.00 0 0.00 1 8,015,267.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.356294% 3.340968% 62
05/16/25 0 0.00 0 0.00 1 8,015,267.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.356423% 3.341096% 63
04/17/25 1 26,250,000.00 0 0.00 1 8,015,267.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.356560% 3.341231% 64
03/17/25 0 0.00 1 8,015,267.00 1 26,250,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.356688% 3.341358% 65
02/18/25 1 8,015,267.00 1 26,250,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.369912% 3.354672% 64
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential. Page 19 of 28

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
31 30506492 12/06/24 12 5 23,661.15 374,574.25 369,925.30 8,015,267.00 03/10/25 98
34 30506399 12/01/25 0 B 25,883.40 25,883.40 4,632.75 4,753,838.08
39 30506493 11/06/25 1 5 7,858.57 15,495.12 4,609.58 1,984,733.00 12/08/25 98
Totals 57,403.12 415,952.77 379,167.63 14,753,838.08
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 20 of 28

Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹
Total Performing Non-Performing REO/Foreclosure
Past Maturity 10,000,000 0 10,000,000 0
0 - 6 Months 0 0 0 0
7 - 12 Months 0 0 0 0
13 - 24 Months 0 0 0 0
25 - 36 Months 0 0 0 0
37 - 48 Months 68,525,826 68,525,826 0 0
49 - 60 Months 853,094,944 853,094,944 0 0
> 60 Months 100,000,000 100,000,000 0 0
Historical Delinquency Information
Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure
Jan-26 1,031,620,770 1,021,620,770 1,984,733 0 8,015,267 0
Dec-25 1,040,303,025 1,022,053,025 10,234,733 0 8,015,267 0
Nov-25 1,040,696,167 1,032,680,900 0 0 8,015,267 0
Oct-25 1,041,013,321 1,032,998,054 0 0 8,015,267 0
Sep-25 1,041,348,336 1,033,333,069 0 0 8,015,267 0
Aug-25 1,041,663,369 1,033,648,102 0 0 8,015,267 0
Jul-25 1,041,977,378 1,033,962,111 0 0 8,015,267 0
Jun-25 1,042,309,359 1,034,294,092 0 0 8,015,267 0
May-25 1,042,621,267 1,034,606,000 0 0 8,015,267 0
Apr-25 1,042,951,222 1,008,685,955 26,250,000 0 8,015,267 0
Mar-25 1,043,261,043 1,008,995,776 0 8,015,267 26,250,000 0
Feb-25 1,072,045,029 1,037,779,762 8,015,267 26,250,000 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 21 of 28

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
30 30506491 0.00 - 15,000,000.00 10/06/20 732,011.87 1.90000 12/31/23 12/06/25 I/O
31 30506492 8,015,267.00 8,015,267.00 7,200,000.00 05/15/25 697,017.00 1.86000 06/30/24 12/06/25 I/O
39 30506493 1,984,733.00 1,984,733.00 3,900,000.00 10/06/20 225,346.34 2.43000 06/30/23 12/06/25 I/O
Totals 10,000,000.00 10,000,000.00 26,100,000.00 1,654,375.21
© 2021 Computershare. All rights reserved. Confidential. Page 22 of 28

Specially Serviced Loan Detail - Part 2
Servicing
Property Transfer Resolution
Pros ID Loan ID Type¹ State Date Strategy Code² Special Servicing Comments
30 30506491 98 NY 12/15/25 98
Special Servicer comments are not available for this cycle.
31 30506492 98 NY 03/10/25 98
1/9/2026 - The Loan was transferred to the Special Servicer on 3/12/25 due to Delinquent Payments. The Loan is due for the 1/6/25 payment. The collateral consists of an underground, mid-block parking garage consisting of 105 spaces in
Midtown Manhattan, N Y, located beneath condos, between 2nd & 3rd Ave, with entrances on both 46th & 47th Streets. The garage is operated by CenterPark, and is subject to a Master Lease; 2024 NOI / DSCR / DY: $769K / 2.01x. / 9.3%.
Borrower continues to perform repairs on the Property. The Special Servicer continues to discuss workout strategies deemed appropriate to achieve the highest net present value recovery. Borrower has retained a third party advisor to assist
with discussions. Foreclosure was filed on 10/6/25.
39 30506493 98 NY 12/08/25 98
The loan is transferring to the Special Servicer, LNR Partners, LLC, due to Maturity Default. The loan matured 12/06/2025.
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 23 of 28

Modified Loan Detail
Pre-Modification Post-Modification Modification Modification
Modification Modification Booking Closing Effective
Balance Rate Balance Rate
Pros ID Loan Number Code¹ Date Date Date
No modified loans this period
1 Modification Codes
1 - Maturity Date Extension 5 - Temporary Rate Reduction 8 - Other
2 - Amortization Change 6 - Capitalization on Interest 9 - Combination
3 - Principal Write-Off 7 - Capitalization on Taxes 10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.
© 2021 Computershare. All rights reserved. Confidential. Page 24 of 28

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 25 of 28

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 26 of 28

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)
30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (843.44) 0.00 0.00 0.00
31 0.00 0.00 3,500.00 0.00 0.00 8,075.37 0.00 0.00 0.00 0.00 0.00 0.00
39 0.00 0.00 3,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 0.00 0.00 7,000.00 0.00 0.00 8,075.37 0.00 0.00 (843.44) 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 14,231.93
© 2021 Computershare. All rights reserved. Confidential. Page 27 of 28

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 “U.S. Risk Retention Special Notices” tab for the Benchmark 2020-B21 Mortgage Trust transaction, certain
information provided to the Certificate Administrator regarding each Retaining Party’s compliance with the Retention Covenant.Investors should refer to the Certificate Administrator’s website for all such information.
© 2021 Computershare. All rights reserved. Confidential. Page 28 of 28
Benchmark 2020-B21 Mortgage Trust published this content on January 26, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on January 26, 2026 at 16:42 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]