
Distribution Date:	07/17/25	BANK 2019-BNK24
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2019-BNK24


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	LNR Partners,LLC
Current Mortgage Loan and Property Stratification	8-12		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1)	13-15				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 2)	16-18
		Master Servicer	National Cooperative Bank, N.A.
Principal Prepayment Detail	19
			Tom Klump	(703) 302-8080	tklump@ncb.coop
Historical Detail	20		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Delinquency Loan Detail	21	Operating Advisor	Park Bridge Lender Services LLC
Collateral Stratification and Historical Detail	22		David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 1	23		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	24	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	25		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	26				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
		Asset Representations	Park Bridge Lender Services LLC
Interest Shortfall Detail - Collateral Level	28	Reviewer
Supplemental Notes	29		David Rodgers	(212) 230-9025
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Trustee	Wilmington Trust, National Association
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	06540VAY1	2.056000%	16,763,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06540VBA2	2.929000%	26,123,000.00	23,246,267.10	493,736.05	56,740.26	0.00	0.00	550,476.31	22,752,531.05	30.59%	30.00%
A-2	06540VAZ8	2.707000%	237,500,000.00	235,124,999.99	0.00	530,402.81	0.00	0.00	530,402.81	235,124,999.99	30.59%	30.00%
A-3	06540VBB0	2.960000%	534,851,000.00	534,851,000.00	0.00	1,319,299.13	0.00	0.00	1,319,299.13	534,851,000.00	30.59%	30.00%
A-S	06540VBE4	3.283000%	125,197,000.00	125,197,000.00	0.00	342,518.13	0.00	0.00	342,518.13	125,197,000.00	19.63%	19.25%
B	06540VBF1	3.455000%	49,496,000.00	49,496,000.00	0.00	142,507.23	0.00	0.00	142,507.23	49,496,000.00	15.30%	15.00%
C	06540VBG9	3.516441%	46,585,000.00	46,585,000.00	0.00	136,511.15	0.00	0.00	136,511.15	46,585,000.00	11.22%	11.00%
D	06540VAJ4	2.500000%	30,572,000.00	30,572,000.00	0.00	63,691.67	0.00	0.00	63,691.67	30,572,000.00	8.54%	8.38%
E	06540VAL9	2.500000%	23,292,000.00	23,292,000.00	0.00	48,525.00	0.00	0.00	48,525.00	23,292,000.00	6.50%	6.38%
F	06540VAN5	2.811000%	24,749,000.00	24,749,000.00	0.00	57,974.53	0.00	0.00	57,974.53	24,749,000.00	4.33%	4.25%
G	06540VAQ8	2.811000%	11,646,000.00	11,646,000.00	0.00	27,280.76	0.00	0.00	27,280.76	11,646,000.00	3.31%	3.25%
H*	06540VAS4	2.811000%	37,850,589.00	37,850,589.00	0.00	88,665.01	0.00	0.00	88,665.01	37,850,589.00	0.00%	0.00%
V	06540VAU9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540VAW5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2MD6A5	3.516441%	61,296,031.03	60,137,360.88	25,986.11	176,224.55	0.00	0.00	202,210.66	60,111,374.77	0.00%	0.00%
Regular SubTotal			1,225,920,620.03	1,202,747,216.97	519,722.16	2,990,340.23	0.00	0.00	3,510,062.39	1,202,227,494.81


X-A	06540VBC8	0.632343%	815,237,000.00	793,222,267.09	0.00	417,990.25	0.00	0.00	417,990.25	792,728,531.04
X-B	06540VBD6	0.184708%	174,693,000.00	174,693,000.00	0.00	26,889.27	0.00	0.00	26,889.27	174,693,000.00
X-D	06540VAA3	1.016441%	53,864,000.00	53,864,000.00	0.00	45,624.63	0.00	0.00	45,624.63	53,864,000.00
X-F	06540VAC9	0.705441%	24,749,000.00	24,749,000.00	0.00	14,549.12	0.00	0.00	14,549.12	24,749,000.00
X-G	06540VAE5	0.705441%	11,646,000.00	11,646,000.00	0.00	6,846.30	0.00	0.00	6,846.30	11,646,000.00
X-H	06540VAG0	0.705441%	37,850,589.00	37,850,589.00	0.00	22,251.12	0.00	0.00	22,251.12	37,850,589.00
Notional SubTotal			1,118,039,589.00	1,096,024,856.09	0.00	534,150.69	0.00	0.00	534,150.69	1,095,531,120.04

Deal Distribution Total					519,722.16	3,524,490.92	0.00	0.00	4,044,213.08

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06540VAY1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06540VBA2	889.87739157	18.90043448	2.17204226	0.00000000	0.00000000	0.00000000	0.00000000	21.07247674	870.97695709
A-2	06540VAZ8	989.99999996	0.00000000	2.23327499	0.00000000	0.00000000	0.00000000	0.00000000	2.23327499	989.99999996
A-3	06540VBB0	1,000.00000000	0.00000000	2.46666666	0.00000000	0.00000000	0.00000000	0.00000000	2.46666666	1,000.00000000
A-S	06540VBE4	1,000.00000000	0.00000000	2.73583337	0.00000000	0.00000000	0.00000000	0.00000000	2.73583337	1,000.00000000
B	06540VBF1	1,000.00000000	0.00000000	2.87916660	0.00000000	0.00000000	0.00000000	0.00000000	2.87916660	1,000.00000000
C	06540VBG9	1,000.00000000	0.00000000	2.93036707	0.00000000	0.00000000	0.00000000	0.00000000	2.93036707	1,000.00000000
D	06540VAJ4	1,000.00000000	0.00000000	2.08333344	0.00000000	0.00000000	0.00000000	0.00000000	2.08333344	1,000.00000000
E	06540VAL9	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	06540VAN5	1,000.00000000	0.00000000	2.34249990	0.00000000	0.00000000	0.00000000	0.00000000	2.34249990	1,000.00000000
G	06540VAQ8	1,000.00000000	0.00000000	2.34250043	0.00000000	0.00000000	0.00000000	0.00000000	2.34250043	1,000.00000000
H	06540VAS4	1,000.00000000	0.00000000	2.34250014	0.00000000	1.06675962	0.00000000	0.00000000	2.34250014	1,000.00000000
V	06540VAU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540VAW5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2MD6A5	981.09714233	0.42394441	2.87497489	0.00000000	0.03857428	0.00000000	0.00000000	3.29891930	980.67319792

Notional Certificates
X-A	06540VBC8	972.99591050	0.00000000	0.51272237	0.00000000	0.00000000	0.00000000	0.00000000	0.51272237	972.39027551
X-B	06540VBD6	1,000.00000000	0.00000000	0.15392300	0.00000000	0.00000000	0.00000000	0.00000000	0.15392300	1,000.00000000
X-D	06540VAA3	1,000.00000000	0.00000000	0.84703383	0.00000000	0.00000000	0.00000000	0.00000000	0.84703383	1,000.00000000
X-F	06540VAC9	1,000.00000000	0.00000000	0.58786698	0.00000000	0.00000000	0.00000000	0.00000000	0.58786698	1,000.00000000
X-G	06540VAE5	1,000.00000000	0.00000000	0.58786708	0.00000000	0.00000000	0.00000000	0.00000000	0.58786708	1,000.00000000
X-H	06540VAG0	1,000.00000000	0.00000000	0.58786721	0.00000000	0.00000000	0.00000000	0.00000000	0.58786721	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	56,740.26	0.00	56,740.26	0.00	0.00	0.00	56,740.26	0.00
A-2	06/01/25 - 06/30/25	30	0.00	530,402.81	0.00	530,402.81	0.00	0.00	0.00	530,402.81	0.00
A-3	06/01/25 - 06/30/25	30	0.00	1,319,299.13	0.00	1,319,299.13	0.00	0.00	0.00	1,319,299.13	0.00
X-A	06/01/25 - 06/30/25	30	0.00	417,990.25	0.00	417,990.25	0.00	0.00	0.00	417,990.25	0.00
X-B	06/01/25 - 06/30/25	30	0.00	26,889.27	0.00	26,889.27	0.00	0.00	0.00	26,889.27	0.00
A-S	06/01/25 - 06/30/25	30	0.00	342,518.13	0.00	342,518.13	0.00	0.00	0.00	342,518.13	0.00
B	06/01/25 - 06/30/25	30	0.00	142,507.23	0.00	142,507.23	0.00	0.00	0.00	142,507.23	0.00
C	06/01/25 - 06/30/25	30	0.00	136,511.15	0.00	136,511.15	0.00	0.00	0.00	136,511.15	0.00
X-D	06/01/25 - 06/30/25	30	0.00	45,624.63	0.00	45,624.63	0.00	0.00	0.00	45,624.63	0.00
X-F	06/01/25 - 06/30/25	30	0.00	14,549.12	0.00	14,549.12	0.00	0.00	0.00	14,549.12	0.00
X-G	06/01/25 - 06/30/25	30	0.00	6,846.30	0.00	6,846.30	0.00	0.00	0.00	6,846.30	0.00
X-H	06/01/25 - 06/30/25	30	0.00	22,251.12	0.00	22,251.12	0.00	0.00	0.00	22,251.12	0.00
D	06/01/25 - 06/30/25	30	0.00	63,691.67	0.00	63,691.67	0.00	0.00	0.00	63,691.67	0.00
E	06/01/25 - 06/30/25	30	0.00	48,525.00	0.00	48,525.00	0.00	0.00	0.00	48,525.00	0.00
F	06/01/25 - 06/30/25	30	0.00	57,974.53	0.00	57,974.53	0.00	0.00	0.00	57,974.53	0.00
G	06/01/25 - 06/30/25	30	0.00	27,280.76	0.00	27,280.76	0.00	0.00	0.00	27,280.76	0.00
H	06/01/25 - 06/30/25	30	40,283.12	88,665.00	0.00	88,665.00	0.00	0.00	0.00	88,665.01	40,377.48
V	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RR Interest	06/01/25 - 06/30/25	30	2,357.54	176,224.55	0.00	176,224.55	0.00	0.00	0.00	176,224.55	2,364.45
Totals			42,640.66	3,524,490.91	0.00	3,524,490.91	0.00	0.00	0.00	3,524,490.92	42,741.93




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information

Total Available Distribution Amount (1)	4,044,213.08
Non-Retained Certificate Available Funds	3,842,002.42
Retained Certificate Available Funds	202,210.65
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,544,172.11	Master Servicing Fee	12,073.83
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,633.53
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	501.14
ARD Interest	0.00	Operating Advisor Fee	982.24
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	200.46
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,544,172.11	Total Fees	19,681.21

Principal		Expenses/Reimbursements
Scheduled Principal	519,722.16	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
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	519,722.16	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,524,490.92
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	519,722.16
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	4,044,213.08
Total Funds Collected	4,063,894.27	Total Funds Distributed	4,063,894.29

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,202,747,217.54	1,202,747,217.54	Beginning Certificate Balance	1,202,747,216.97
(-) Scheduled Principal Collections		519,722.16	519,722.16	(-) Principal Distributions	519,722.16
(-) 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		1,202,227,495.38	1,202,227,495.38	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,202,747,217.54	1,202,747,217.54	Ending Certificate Balance	1,202,227,494.81
Ending Actual Collateral Balance		1,202,227,495.38	1,202,227,495.38



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.57)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.57)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.52%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP	Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP
	5,000,000 or less	34	88,832,535.50	7.39%	52	3.5117	1.315827	1.70 or less	37	290,823,544.51	24.19%	52	3.7632	1.128484
5,000,001 to 15,000,000		14	137,223,049.36	11.41%	52	3.8405	2.144829	1.71 to 1.90	6	121,649,347.06	10.12%	53	3.7540	1.754405
15,000,001 to 25,000,000		6	119,578,362.25	9.95%	51	3.6676	2.366505	1.91 to 2.10	3	52,259,940.19	4.35%	52	3.5623	2.094300
25,000,001 to 45,000,000		5	139,868,818.66	11.63%	53	3.4428	2.683311	2.11 to 2.30	6	234,920,000.00	19.54%	52	3.5263	2.218597
45,000,001 to 75,000,000		9	523,824,729.61	43.57%	52	3.4067	2.647486	2.31 to 2.50	3	116,293,839.29	9.67%	53	3.2423	2.367775
	75,000,001 or greater	2	177,000,000.00	14.72%	53	3.6840	1.705082	2.51 to 3.00	3	76,842,698.53	6.39%	52	3.3750	2.731476
	Totals	72	1,202,227,495.38	100.00%	52	3.5360	2.337126	3.01 to 3.50	6	115,658,125.80	9.62%	53	3.5377	3.293735
								3.51 or greater	6	177,880,000.00	14.80%	51	3.2856	4.045813
								Totals	72	1,202,227,495.38	100.00%	52	3.5360	2.337126
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29


			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

Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP
							Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP
California	11	189,320,926.68	15.75%	51	3.5484	2.508525
							Industrial	11	25,080,000.00	2.09%	52	2.6533	5.933000
Florida	1	22,000,000.00	1.83%	51	4.0200	3.573500
							Lodging	9	180,815,125.44	15.04%	53	3.7381	2.236111
Idaho	1	11,115,437.97	0.92%	52	4.1580	1.895000
							Mixed Use	4	63,678,362.25	5.30%	51	3.8714	1.542308
Illinois	2	13,234,276.44	1.10%	53	4.4081	2.028219
							Multi-Family	53	423,249,361.63	35.21%	52	3.5048	1.722580
Indiana	4	9,050,808.04	0.75%	52	2.6533	5.933000
							Office	9	397,476,756.74	33.06%	52	3.4150	2.494953
Iowa	1	1,490,127.97	0.12%	52	2.6533	5.933000
							Retail	12	76,155,389.32	6.33%	53	3.8979	2.579551
Kentucky	1	1,884,438.76	0.16%	52	2.6533	5.933000
							Self Storage	3	19,872,500.00	1.65%	53	3.4744	3.774870
Louisiana	1	74,000,000.00	6.16%	53	3.8330	1.719000
							Totals	103	1,202,227,495.38	100.00%	52	3.5360	2.337126
Maryland	2	66,752,577.70	5.55%	52	3.3829	2.817827

Missouri	1	2,828,950.64	0.24%	52	2.6533	5.933000

Nevada	2	38,984,032.99	3.24%	53	3.6275	2.775172

New Jersey	1	5,644,418.25	0.47%	53	4.6800	1.403700

New York	47	577,068,542.99	48.00%	52	3.4224	1.871614

Ohio	1	4,332,833.64	0.36%	52	2.6533	5.933000

Oklahoma	3	17,615,874.68	1.47%	52	4.1331	2.985427

Pennsylvania	8	30,638,351.17	2.55%	53	3.8325	2.424790

Texas	11	109,620,146.09	9.12%	53	3.6395	2.262440

Virginia	2	6,195,751.37	0.52%	51	3.1214	4.714020

Wisconsin	1	4,550,000.00	0.38%	53	3.9900	2.275100

Totals	103	1,202,227,495.38	100.00%	52	3.5360	2.337126


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP	Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP
	3.4999% or less	39	551,172,919.66	45.85%	52	3.2565	2.739793	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9999%	22	565,216,600.78	47.01%	53	3.7068	1.929586	13 months or greater	70	1,186,327,495.38	98.68%	52	3.5367	2.324924
	4.0000% or greater	9	69,937,974.94	5.82%	51	4.3701	2.250377	Totals	72	1,202,227,495.38	100.00%	52	3.5360	2.337126
	Totals	72	1,202,227,495.38	100.00%	52	3.5360	2.337126
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP	Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP
	114 months or less	70	1,186,327,495.38	98.68%	52	3.5367	2.324924	Interest Only	29	902,917,500.00	75.10%	52	3.4906	2.432332
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	358 months or less	33	255,688,864.55	21.27%	52	3.7248	2.069615
	Totals	72	1,202,227,495.38	100.00%	52	3.5360	2.337126	359 months or greater	8	27,721,130.83	2.31%	53	3.3030	1.181328
								Totals	72	1,202,227,495.38	100.00%	52	3.5360	2.337126
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	2	15,900,000.00	1.32%	53	3.4860	NAP			No outstanding loans in this group
Underwriter's Information		2	75,000,000.00	6.24%	52	3.1500	3.790000
	12 months or less	47	1,006,236,102.87	83.70%	52	3.5767	2.283445
	13 months to 24 months	17	53,245,762.89	4.43%	53	3.3389	1.400332
	25 months or greater	4	51,845,629.62	4.31%	52	3.5216	1.960130
	Totals	72	1,202,227,495.38	100.00%	52	3.5360	2.337126
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	310954012	OF	New York	NY	Actual/360	2.950%	184,375.00	0.00	0.00	N/A	12/06/29	--	75,000,000.00	75,000,000.00	07/06/25
1A	453012276				Actual/360	2.950%	61,458.33	0.00	0.00	N/A	12/06/29	--	25,000,000.00	25,000,000.00	07/06/25
2	300801973	MF	Long Island City	NY	Actual/360	3.250%	135,416.67	0.00	0.00	N/A	10/10/29	--	50,000,000.00	50,000,000.00	07/10/25
2A	310953208				Actual/360	3.250%	135,416.67	0.00	0.00	N/A	10/10/29	--	50,000,000.00	50,000,000.00	07/10/25
3	1959242	OF	New York	NY	Actual/360	3.610%	300,833.33	0.00	0.00	N/A	12/01/29	--	100,000,000.00	100,000,000.00	07/01/25
4	1959030	MF	Bronx	NY	Actual/360	3.780%	242,550.00	0.00	0.00	N/A	12/01/29	--	77,000,000.00	77,000,000.00	07/01/25
5	310952137	LO	New Orleans	LA	Actual/360	3.833%	236,368.33	0.00	0.00	N/A	12/11/29	--	74,000,000.00	74,000,000.00	07/11/25
6	322980006	OF	Rockville	MD	Actual/360	3.398%	185,191.00	0.00	0.00	N/A	11/01/29	--	65,400,000.00	65,400,000.00	07/05/25
7	300802013	LO	Austin	TX	Actual/360	3.540%	182,085.19	99,062.56	0.00	N/A	12/01/29	--	61,723,792.17	61,624,729.61	07/01/25
8	310950856	OF	New York	NY	Actual/360	3.465%	150,150.00	0.00	0.00	N/A	11/11/29	--	52,000,000.00	52,000,000.00	07/11/25
9	300801962	OF	San Francisco	CA	Actual/360	3.450%	143,750.00	0.00	0.00	08/01/29	08/01/34	--	50,000,000.00	50,000,000.00	07/01/25
10	300801997	MF	Los Angeles	CA	Actual/360	3.528%	134,652.00	0.00	0.00	N/A	11/01/29	--	45,800,000.00	45,800,000.00	07/01/25
11	300802014	LO	Irvine	CA	Actual/360	3.529%	86,939.52	62,906.61	0.00	N/A	12/01/29	--	29,562,885.98	29,499,979.37	07/01/25
12	310953249	RT	Various	PA	Actual/360	3.870%	95,908.01	45,077.33	0.00	N/A	12/06/29	--	29,738,916.62	29,693,839.29	07/06/25
13	300802006	MF	Baytown	TX	Actual/360	3.565%	87,565.31	0.00	0.00	N/A	12/01/29	--	29,475,000.00	29,475,000.00	07/01/25
14	1959322	RT	Las Vegas	NV	Actual/360	3.480%	75,748.00	0.00	0.00	N/A	12/01/29	--	26,120,000.00	26,120,000.00	07/01/25
15	300801994	IN	Various	Various	Actual/360	2.653%	55,453.13	0.00	0.00	N/A	11/07/29	--	25,080,000.00	25,080,000.00	07/07/25
16	300802001	MF	Sarasota	FL	Actual/360	4.020%	73,700.00	0.00	0.00	N/A	10/01/29	--	22,000,000.00	22,000,000.00	07/01/25
17	310952418	MF	Los Angeles	CA	Actual/360	3.451%	58,954.58	0.00	0.00	N/A	11/11/29	--	20,500,000.00	20,500,000.00	07/11/25
18	1960026	MU	New York	NY	Actual/360	3.970%	66,828.33	0.00	0.00	N/A	12/01/29	--	20,200,000.00	20,200,000.00	07/01/25
19	310951017	MU	Patchogue	NY	Actual/360	3.950%	52,355.19	27,011.16	0.00	N/A	03/11/29	--	15,905,373.41	15,878,362.25	07/11/25
20	1960025	MU	New York	NY	Actual/360	3.920%	52,266.67	0.00	0.00	N/A	12/01/29	--	16,000,000.00	16,000,000.00	07/01/25
21	470115710	MF	Long Beach	NY	Actual/360	3.290%	36,388.62	29,222.08	0.00	N/A	12/01/29	--	13,272,445.07	13,243,222.99	07/01/25
22	410950267	OF	Henderson	NV	Actual/360	3.927%	42,182.74	26,031.40	0.00	N/A	11/11/29	--	12,890,064.39	12,864,032.99	07/11/25
23	300802002	SS	Various	CA	Actual/360	3.435%	40,282.53	0.00	0.00	N/A	12/01/29	--	14,072,500.00	14,072,500.00	07/01/25
24	1959538	MF	Katy	TX	Actual/360	3.990%	46,550.00	0.00	0.00	N/A	11/01/29	--	14,000,000.00	14,000,000.00	07/01/25
25	1855689	OF	Irvington	NY	Actual/360	3.280%	36,900.00	0.00	0.00	N/A	12/01/29	06/01/29	13,500,000.00	13,500,000.00	07/01/25
26	600952312	LO	Eagle	ID	Actual/360	4.158%	38,590.34	21,744.21	0.00	N/A	11/11/29	--	11,137,182.18	11,115,437.97	07/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
27	470116090	MF	Forest Hills	NY	Actual/360	3.240%	28,575.18	23,583.74	0.00	N/A	11/01/29	--	10,583,400.96	10,559,817.22	07/01/25
28	300802019	MU	Huntington Park	CA	Actual/360	3.525%	34,075.00	0.00	0.00	N/A	12/01/29	--	11,600,000.00	11,600,000.00	07/01/25
29	300801905	OF	San Diego	CA	Actual/360	4.810%	35,520.95	13,329.16	0.00	N/A	05/01/29	--	8,861,776.47	8,848,447.31	07/01/25
30	310952423	MF	Encino	CA	Actual/360	3.451%	25,882.50	0.00	0.00	N/A	11/11/29	--	9,000,000.00	9,000,000.00	07/11/25
31	1958144	RT	Collinsville	IL	Actual/360	4.550%	29,840.42	0.00	0.00	N/A	12/01/29	--	7,870,000.00	7,870,000.00	07/01/25
32	322980032	MF	Midwest City	OK	Actual/360	3.910%	23,628.82	10,915.63	0.00	N/A	12/01/29	--	7,251,811.82	7,240,896.19	07/01/25
33	1957380	RT	Totowa	NJ	Actual/360	4.680%	22,045.92	8,381.76	0.00	N/A	12/01/29	--	5,652,800.01	5,644,418.25	07/01/25
34	610952408	SS	Edmond	OK	Actual/360	3.570%	17,255.00	0.00	0.00	N/A	11/11/29	--	5,800,000.00	5,800,000.00	07/11/25
35	1959232	OF	Downers Grove	IL	Actual/360	4.200%	18,807.04	9,164.74	0.00	N/A	12/01/29	--	5,373,441.18	5,364,276.44	07/01/25
36	1956602	LO	Enid	OK	Actual/360	5.200%	19,901.51	17,677.52	0.00	N/A	11/01/29	--	4,592,656.01	4,574,978.49	07/01/25
37	470116440	MF	New York	NY	Actual/360	3.090%	12,153.33	6,369.39	0.00	N/A	11/01/29	--	4,719,740.39	4,713,371.00	07/01/25
38	470116330	MF	North White Plains	NY	Actual/360	3.150%	10,497.79	11,586.53	0.00	N/A	11/01/29	--	3,999,159.07	3,987,572.54	07/01/25
39	1959758	RT	Franklin	WI	Actual/360	3.990%	15,128.75	0.00	0.00	N/A	12/01/29	--	4,550,000.00	4,550,000.00	07/01/25
40	470116170	MF	New York	NY	Actual/360	3.490%	13,087.50	0.00	0.00	N/A	12/01/29	--	4,500,000.00	4,500,000.00	07/01/25
41	470116390	MF	Yonkers	NY	Actual/360	3.330%	11,622.15	5,354.62	0.00	N/A	12/01/29	--	4,188,163.03	4,182,808.41	07/01/25
42	470116350	MF	Kew Gardens	NY	Actual/360	3.240%	10,662.76	5,145.25	0.00	N/A	12/01/29	--	3,949,168.75	3,944,023.50	07/01/25
43	470115370	MF	Flushing	NY	Actual/360	3.460%	10,758.48	4,641.35	0.00	N/A	12/01/29	--	3,731,264.03	3,726,622.68	07/01/25
44	470116000	MF	New York	NY	Actual/360	3.500%	10,500.00	0.00	0.00	N/A	12/01/29	--	3,600,000.00	3,600,000.00	07/01/25
45	470116570	MF	Brooklyn	NY	Actual/360	3.250%	8,380.57	6,851.65	0.00	N/A	12/01/29	--	3,094,365.01	3,087,513.36	07/01/25
46	470115830	MF	Bronx	NY	Actual/360	3.420%	9,286.62	4,104.65	0.00	N/A	11/01/29	--	3,258,461.84	3,254,357.19	07/01/25
47	470116270	MF	Bronx	NY	Actual/360	3.190%	8,197.22	6,919.98	0.00	N/A	11/01/29	--	3,083,595.61	3,076,675.63	07/01/25
48	470116550	MF	Yonkers	NY	Actual/360	3.320%	8,367.09	3,874.68	0.00	N/A	12/01/29	--	3,024,250.79	3,020,376.11	07/01/25
49	470115760	MF	Yonkers	NY	Actual/360	3.330%	7,723.77	6,123.92	0.00	N/A	11/01/29	--	2,783,342.23	2,777,218.31	07/01/25
50	1957891	OF	Chesapeake	VA	Actual/360	3.620%	9,050.00	0.00	0.00	N/A	09/05/29	--	3,000,000.00	3,000,000.00	07/05/25
51	470116600	MF	Bronx	NY	Actual/360	3.190%	6,302.93	6,368.87	0.00	N/A	12/01/29	--	2,371,008.57	2,364,639.70	07/01/25
52	470116760	MF	Bronx	NY	Actual/360	3.480%	7,441.77	3,178.52	0.00	N/A	12/01/29	--	2,566,128.47	2,562,949.95	07/01/25
53	470116640	MF	Forest Hills	NY	Actual/360	3.280%	6,528.71	5,266.36	0.00	N/A	12/01/29	--	2,388,551.31	2,383,284.95	07/01/25
54	470116290	MF	Dobbs Ferry	NY	Actual/360	3.200%	6,227.23	5,233.14	0.00	N/A	11/01/29	--	2,335,212.27	2,329,979.13	07/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
55	322980055	RT	Houston	TX	Actual/360	4.680%	8,896.97	4,142.43	0.00	N/A	10/01/29	--	2,281,274.21	2,277,131.78	07/01/25
56	470116310	MF	New Rochelle	NY	Actual/360	3.160%	6,108.53	3,073.14	0.00	N/A	12/01/29	--	2,319,695.13	2,316,621.99	07/01/25
58	410952302	MF	Corpus Christi	TX	Actual/360	4.107%	7,692.69	4,397.42	0.00	N/A	12/11/29	--	2,247,682.12	2,243,284.70	07/11/25
59	1958226	SS	Callaway	FL	Actual/360	4.645%	9,290.00	0.00	0.00	N/A	12/01/29	--	2,400,000.00	2,400,000.00	07/01/25
60	470116470	MF	East Rockaway	NY	Actual/360	3.350%	5,811.96	4,544.81	0.00	N/A	12/01/29	--	2,081,895.05	2,077,350.24	07/01/25
61	470116420	MF	Forest Hills	NY	Actual/360	3.340%	5,670.16	4,453.55	0.00	N/A	12/01/29	--	2,037,184.97	2,032,731.42	07/01/25
62	470115000	MF	New York	NY	Actual/360	3.330%	5,271.78	4,179.82	0.00	N/A	11/01/29	--	1,899,741.42	1,895,561.60	07/01/25
63	470116050	MF	Hastings	NY	Actual/360	3.230%	4,272.16	3,541.81	0.00	N/A	11/01/29	--	1,587,178.40	1,583,636.59	07/01/25
64	470115860	MF	New York	NY	Actual/360	3.220%	3,784.92	3,152.06	0.00	N/A	11/01/29	--	1,410,530.56	1,407,378.50	07/01/25
65	470116720	MF	Brooklyn	NY	Actual/360	3.350%	3,462.44	2,707.55	0.00	N/A	12/01/29	--	1,240,277.92	1,237,570.37	07/01/25
66	470115970	MF	New Rochelle	NY	Actual/360	3.640%	4,095.00	0.00	0.00	N/A	11/01/29	--	1,350,000.00	1,350,000.00	07/01/25
67	470116230	MF	New York	NY	Actual/360	3.500%	3,369.26	2,468.32	0.00	N/A	12/01/29	--	1,155,173.67	1,152,705.35	07/01/25
68	470116190	MF	Brooklyn	NY	Actual/360	3.290%	2,662.59	2,148.86	0.00	N/A	11/01/29	--	971,155.80	969,006.94	07/01/25
69	470115880	MF	New York	NY	Actual/360	3.290%	2,425.91	1,948.14	0.00	N/A	12/01/29	--	884,829.45	882,881.31	07/01/25
70	470113030	MF	Brooklyn	NY	Actual/360	3.520%	2,607.59	1,894.03	0.00	N/A	12/01/29	--	888,949.76	887,055.73	07/01/25
71	470116490	MF	Brooklyn	NY	Actual/360	3.310%	2,441.65	1,943.41	0.00	N/A	12/01/29	--	885,191.44	883,248.03	07/01/25
Totals							3,544,172.11	519,722.16	0.00				1,202,747,217.54	1,202,227,495.38
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	91,044,918.60	22,955,752.35	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	68,572,402.82	17,945,036.95	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	13,686,704.00	4,467,346.70	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,538,828.98	788,623.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,916,015.01	5,772,387.93	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	25,350,554.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	8,410,133.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,159,065.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	70,044,587.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	1,737,562.02	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,664,860.65	3,573,471.36	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	9,333,962.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,028,546.16	191,561.82	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,746,508.65	777,916.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	35,212,462.82	9,111,518.08	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,913,090.35	798,735.77	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,720,078.48	401,894.20	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,171,402.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,468,312.28	358,654.59	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	753,690.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,115,913.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,307,949.29	339,023.57	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,683,071.96	420,714.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	913,999.00	235,068.78	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	1,566,038.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
27	1,627,618.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,064,778.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	777,436.00	235,614.49	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	738,461.22	105,827.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	764,881.73	218,489.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	965,470.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	336,406.02	137,201.03	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	929,259.92	241,251.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	626,791.76	155,610.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	277,649.00	416,743.45	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	299,236.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	488,644.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	415,800.00	103,950.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	342,807.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	415,964.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	207,418.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	176,394.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	444,151.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	202,743.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	183,504.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	132,750.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	(31,573.98)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	131,131.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	270,646.37	103,951.64	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	129,161.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	215,185.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	(225,690.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	194,699.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
55	320,083.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	125,410.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	209,467.45	46,967.93	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
60	212,753.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	57,114.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	69,434.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	71,317.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	73,126.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	77,540.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	(10,432.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	51,046.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	111,476.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	140,936.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	66,421.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
71	65,335.89	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	372,065,848.98	71,640,875.07				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536012%	3.516384%	52
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536077%	3.516441%	53
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536137%	3.516492%	54
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536202%	3.516548%	55
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536261%	3.516600%	56
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536335%	3.516664%	57
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536394%	3.516715%	58
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536452%	3.516765%	59
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536499%	3.516803%	60
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536543%	3.516838%	61
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536589%	3.516876%	62
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.536632%	3.516910%	63
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

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

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		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		38,226,810	38,226,810		0		0
49 - 60 Months		1,114,000,686	1,114,000,686		0		0
> 60 Months		50,000,000	50,000,000		0		0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Jul-25	1,202,227,495	1,202,227,495	0	0	0		0
Jun-25	1,202,747,218	1,202,747,218	0	0	0		0
May-25	1,203,236,336	1,203,236,336	0	0	0		0
Apr-25	1,203,752,969	1,203,752,969	0	0	0		0
Mar-25	1,204,238,906	1,204,238,906	0	0	0		0
Feb-25	1,204,810,815	1,204,810,815	0	0	0		0
Jan-25	1,205,293,404	1,205,293,404	0	0	0		0
Dec-24	1,205,774,466	1,205,774,466	0	0	0		0
Nov-24	1,206,131,484	1,206,131,484	0	0	0		0
Oct-24	1,206,468,178	1,206,468,178	0	0	0		0

BANK 2019-BNK24 10-D