
Distribution Date:	07/17/25	Morgan Stanley Capital I Trust 2021-L6
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-L6


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		Jane Lam		cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Exchangeable Certificate Detail	5		Association
Exchangeable Certificate Factor Detail	6		Executive Vice President – Division Head	(913) 253-9000	NoticeAdmin@midlandls.com
Additional Information	7		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Special Servicer	Argentic Services Company LP
Bond / Collateral Reconciliation - Balances	9		Andrew Hundertmark		ahundertmark@argenticservices.com
			500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Mortgage Loan Detail (Part 1)	15-16	Representations Reviewer
Mortgage Loan Detail (Part 2)	17-18		MSC 2021-L6 Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Principal Prepayment Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	20		Bank, N.A.
Delinquency Loan Detail	21		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	22				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	23
Specially Serviced Loan Detail - Part 2	24
Modified Loan Detail	25
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


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


				Certificate Distribution Detail

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

A-1	61692CAW8	0.746000%	20,900,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61692CAX6	2.126000%	117,800,000.00	111,097,864.12	406,239.51	196,828.38	0.00	0.00	603,067.89	110,691,624.61	31.09%	30.00%
A-SB	61692CAY4	2.250000%	26,900,000.00	26,900,000.00	0.00	50,437.50	0.00	0.00	50,437.50	26,900,000.00	31.09%	30.00%
A-3	61692CAZ1	2.196000%	161,560,000.00	161,560,000.00	0.00	295,654.80	0.00	0.00	295,654.80	161,560,000.00	31.09%	30.00%
A-4	61692CBE7	2.444000%	208,568,000.00	208,568,000.00	0.00	424,783.49	0.00	0.00	424,783.49	208,568,000.00	31.09%	30.00%
A-S	61692CBM9	2.749000%	68,879,000.00	68,879,000.00	0.00	157,790.31	0.00	0.00	157,790.31	68,879,000.00	21.74%	21.00%
B	61692CBS6	2.951000%	49,746,000.00	49,746,000.00	0.00	122,333.71	0.00	0.00	122,333.71	49,746,000.00	14.99%	14.50%
C	61692CBX5	3.457822%	30,613,000.00	30,613,000.00	0.00	88,211.91	0.00	0.00	88,211.91	30,613,000.00	10.83%	10.50%
D	61692CAG3	2.500000%	19,134,000.00	19,134,000.00	0.00	39,862.50	0.00	0.00	39,862.50	19,134,000.00	8.24%	8.00%
E	61692CAJ7	2.500000%	14,349,000.00	14,349,000.00	0.00	29,893.75	0.00	0.00	29,893.75	14,349,000.00	6.29%	6.13%
F	61692CAL2	2.250000%	15,307,000.00	15,307,000.00	0.00	28,700.63	0.00	0.00	28,700.63	15,307,000.00	4.21%	4.13%
G-RR	61692CAN8	3.457822%	7,653,000.00	7,653,000.00	0.00	22,052.26	0.00	0.00	22,052.26	7,653,000.00	3.17%	3.13%
H-RR	61692CAQ1	3.457822%	23,917,112.00	23,380,191.86	0.00	12,019.12	0.00	0.00	12,019.12	23,380,191.86	0.00%	0.00%
V	61692CAT5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61692CAU2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			765,326,112.00	737,187,055.98	406,239.51	1,468,568.36	0.00	0.00	1,874,807.87	736,780,816.47


X-A	61692CBK3	1.172473%	535,728,000.00	508,125,864.12	0.00	496,469.72	0.00	0.00	496,469.72	507,719,624.61
X-B	61692CBL1	0.496089%	149,238,000.00	149,238,000.00	0.00	61,696.08	0.00	0.00	61,696.08	149,238,000.00
X-D	61692CAA6	0.957822%	33,483,000.00	33,483,000.00	0.00	26,725.62	0.00	0.00	26,725.62	33,483,000.00
X-F	61692CAC2	1.207822%	15,307,000.00	15,307,000.00	0.00	15,406.77	0.00	0.00	15,406.77	15,307,000.00
Notional SubTotal			733,756,000.00	706,153,864.12	0.00	600,298.19	0.00	0.00	600,298.19	705,747,624.61

Deal Distribution Total					406,239.51	2,068,866.55	0.00	0.00	2,475,106.06

*	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	61692CAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61692CAX6	943.10580747	3.44855272	1.67086910	0.00000000	0.00000000	0.00000000	0.00000000	5.11942182	939.65725475
A-SB	61692CAY4	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
A-3	61692CAZ1	1,000.00000000	0.00000000	1.83000000	0.00000000	0.00000000	0.00000000	0.00000000	1.83000000	1,000.00000000
A-4	61692CBE7	1,000.00000000	0.00000000	2.03666665	0.00000000	0.00000000	0.00000000	0.00000000	2.03666665	1,000.00000000
A-S	61692CBM9	1,000.00000000	0.00000000	2.29083335	0.00000000	0.00000000	0.00000000	0.00000000	2.29083335	1,000.00000000
B	61692CBS6	1,000.00000000	0.00000000	2.45916677	0.00000000	0.00000000	0.00000000	0.00000000	2.45916677	1,000.00000000
C	61692CBX5	1,000.00000000	0.00000000	2.88151798	0.00000000	0.00000000	0.00000000	0.00000000	2.88151798	1,000.00000000
D	61692CAG3	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	61692CAJ7	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	61692CAL2	1,000.00000000	0.00000000	1.87500033	0.00000000	0.00000000	0.00000000	0.00000000	1.87500033	1,000.00000000
G-RR	61692CAN8	1,000.00000000	0.00000000	2.88151836	0.00000000	0.00000000	0.00000000	0.00000000	2.88151836	1,000.00000000
H-RR	61692CAQ1	977.55079543	0.00000000	0.50253225	2.31429823	13.75096458	0.00000000	0.00000000	0.50253225	977.55079543
V	61692CAT5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61692CAU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61692CBK3	948.47733200	0.00000000	0.92671975	0.00000000	0.00000000	0.00000000	0.00000000	0.92671975	947.71903766
X-B	61692CBL1	1,000.00000000	0.00000000	0.41340731	0.00000000	0.00000000	0.00000000	0.00000000	0.41340731	1,000.00000000
X-D	61692CAA6	1,000.00000000	0.00000000	0.79818475	0.00000000	0.00000000	0.00000000	0.00000000	0.79818475	1,000.00000000
X-F	61692CAC2	1,000.00000000	0.00000000	1.00651793	0.00000000	0.00000000	0.00000000	0.00000000	1.00651793	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-2	06/01/25 - 06/30/25	30	0.00	196,828.38	0.00	196,828.38	0.00	0.00	0.00	196,828.38	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	50,437.50	0.00	50,437.50	0.00	0.00	0.00	50,437.50	0.00
A-3	06/01/25 - 06/30/25	30	0.00	295,654.80	0.00	295,654.80	0.00	0.00	0.00	295,654.80	0.00
A-4	06/01/25 - 06/30/25	30	0.00	424,783.49	0.00	424,783.49	0.00	0.00	0.00	424,783.49	0.00
X-A	06/01/25 - 06/30/25	30	0.00	496,469.72	0.00	496,469.72	0.00	0.00	0.00	496,469.72	0.00
X-B	06/01/25 - 06/30/25	30	0.00	61,696.08	0.00	61,696.08	0.00	0.00	0.00	61,696.08	0.00
X-D	06/01/25 - 06/30/25	30	0.00	26,725.62	0.00	26,725.62	0.00	0.00	0.00	26,725.62	0.00
X-F	06/01/25 - 06/30/25	30	0.00	15,406.77	0.00	15,406.77	0.00	0.00	0.00	15,406.77	0.00
A-S	06/01/25 - 06/30/25	30	0.00	157,790.31	0.00	157,790.31	0.00	0.00	0.00	157,790.31	0.00
B	06/01/25 - 06/30/25	30	0.00	122,333.71	0.00	122,333.71	0.00	0.00	0.00	122,333.71	0.00
C	06/01/25 - 06/30/25	30	0.00	88,211.91	0.00	88,211.91	0.00	0.00	0.00	88,211.91	0.00
D	06/01/25 - 06/30/25	30	0.00	39,862.50	0.00	39,862.50	0.00	0.00	0.00	39,862.50	0.00
E	06/01/25 - 06/30/25	30	0.00	29,893.75	0.00	29,893.75	0.00	0.00	0.00	29,893.75	0.00
F	06/01/25 - 06/30/25	30	0.00	28,700.63	0.00	28,700.63	0.00	0.00	0.00	28,700.63	0.00
G-RR	06/01/25 - 06/30/25	30	0.00	22,052.26	0.00	22,052.26	0.00	0.00	0.00	22,052.26	0.00
H-RR	06/01/25 - 06/30/25	30	272,746.11	67,370.45	0.00	67,370.45	55,351.33	0.00	0.00	12,019.12	328,883.36
Totals			272,746.11	2,124,217.88	0.00	2,124,217.88	55,351.33	0.00	0.00	2,068,866.55	328,883.36




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-3-1	61692CBA5	N/A	161,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	61692CBB3	N/A	161,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	61692CBC1	N/A	161,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	61692CBD9	N/A	161,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	61692CBF4	N/A	208,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	61692CBG2	N/A	208,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	61692CBH0	N/A	208,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	61692CBJ6	N/A	208,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	61692CBN7	N/A	68,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	61692CBP2	N/A	68,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	61692CBQ0	N/A	68,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	61692CBJ6	N/A	68,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	61692CBT4	N/A	49,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	61692CBU1	N/A	49,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	61692CBV9	N/A	49,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	61692CBW7	N/A	49,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	61692CBY3	N/A	30,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	61692CBZ0	N/A	30,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	61692CCA4	N/A	30,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	61692CCB2	N/A	30,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3 (EC)	61692CAZ1	2.196000%	161,560,000.00	161,560,000.00	0.00	295,654.80	0.00	0.00	295,654.80	161,560,000.00
A-4 (EC)	61692CBE7	2.444000%	208,568,000.00	208,568,000.00	0.00	424,783.49	0.00	0.00	424,783.49	208,568,000.00
A-S (EC)	61692CBM9	2.749000%	68,879,000.00	68,879,000.00	0.00	157,790.31	0.00	0.00	157,790.31	68,879,000.00
B (EC)	61692CBS6	2.951000%	49,746,000.00	49,746,000.00	0.00	122,333.71	0.00	0.00	122,333.71	49,746,000.00
C (EC)	61692CBX5	3.457822%	30,613,000.00	30,613,000.00	0.00	88,211.91	0.00	0.00	88,211.91	30,613,000.00
Exchangeable Certificates Total			2,596,830,000.00	519,366,000.00	0.00	1,088,774.22	0.00	0.00	1,088,774.22	519,366,000.00




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


			Exchangeable 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-3-1	61692CBA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	61692CBB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-1	61692CBF4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	61692CBG2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	61692CBN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	61692CBP2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	61692CBT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	61692CBU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	61692CBY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	61692CBZ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3 (EC)	61692CAZ1	1,000.00000000	0.00000000	1.83000000	0.00000000	0.00000000	0.00000000	0.00000000	1.83000000	1,000.00000000
A-4 (EC)	61692CBE7	1,000.00000000	0.00000000	2.03666665	0.00000000	0.00000000	0.00000000	0.00000000	2.03666665	1,000.00000000
A-S (EC)	61692CBM9	1,000.00000000	0.00000000	2.29083335	0.00000000	0.00000000	0.00000000	0.00000000	2.29083335	1,000.00000000
B (EC)	61692CBS6	1,000.00000000	0.00000000	2.45916677	0.00000000	0.00000000	0.00000000	0.00000000	2.45916677	1,000.00000000
C (EC)	61692CBX5	1,000.00000000	0.00000000	2.88151798	0.00000000	0.00000000	0.00000000	0.00000000	2.88151798	1,000.00000000

Notional Certificates
A-3-X1	61692CBC1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	61692CBD9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	61692CBH0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	61692CBJ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	61692CBQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	61692CBJ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	61692CBV9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	61692CBW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	61692CCA4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	61692CCB2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


	Additional Information
Total Available Distribution Amount (1)	2,475,106.06
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,136,853.34	Master Servicing Fee	5,030.16
Interest Reductions due to Non recoverability Determination	0.00	Certificate Administrator Fee	5,977.36
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	307.16
ARD Interest	0.00	Operating Advisor Fee	1,118.07
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	202.73
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,136,853.34	Total Fees	12,635.48

Principal		Expenses/Reimbursements
Scheduled Principal	406,239.51	Reimbursement for Interest on Advances	9,384.03
Unscheduled Principal Collections		ASER Amount	37,029.67
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	8,937.63
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	406,239.51	Total Expenses/Reimbursements	55,351.33

		Interest Reserve Deposit	0.00

Other		Payments to Certificate holders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,068,866.55
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	406,239.51
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,475,106.06
Total Funds Collected	2,543,092.85	Total Funds Distributed	2,543,092.87


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		737,187,055.98	737,187,055.98	Beginning Certificate Balance	737,187,055.98
(-) Scheduled Principal Collections		406,239.51	406,239.51	(-) Principal Distributions	406,239.51
(-) 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		736,780,816.47	736,780,816.47	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		737,501,119.00	737,501,119.00	Ending Certificate Balance	736,780,816.47
Ending Actual Collateral Balance		736,900,529.01	736,900,529.01



		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	3.46%
				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 9 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
	10,000,000 or less	20	124,980,631.45	16.96%	64	3.7402	2.697567	1.60 or less	8	103,167,199.86	14.00%	113	3.7305	0.586790
10,000,001 to 20,000,000		11	158,415,713.39	21.50%	65	3.7682	2.227770	1.61 to 1.80	3	41,718,893.16	5.66%	70	4.0146	1.668713
20,000,001 to 30,000,000		4	96,834,568.86	13.14%	71	3.7139	2.390004	1.81 to 2.00	2	21,238,875.62	2.88%	27	3.3528	1.942185
30,000,001 to 40,000,000		5	181,549,902.77	24.64%	83	3.4475	2.413637	2.01 to 2.20	2	29,697,368.85	4.03%	71	3.6956	2.073068
40,000,001 to 50,000,000		2	100,000,000.00	13.57%	42	3.3885	3.850000	2.21 to 2.40	7	120,111,827.82	16.30%	39	3.6962	2.319416
50,000,001 to 60,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.41 or greater	21	420,846,651.16	57.12%	66	3.2922	4.040379
	60,000,001 or greater	1	75,000,000.00	10.18%	71	2.3200	6.230000	Totals	43	736,780,816.47	100.00%	68	3.4783	3.002165
	Totals	43	736,780,816.47	100.00%	68	3.4783	3.002165
(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




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Arizona	3	21,911,519.46	2.97%	82	3.9045	2.997797
							Industrial	6	65,544,678.97	8.90%	71	3.7411	2.325417
California	6	96,554,397.40	13.10%	68	3.4748	2.724943
							Mixed Use	5	24,657,303.37	3.35%	72	3.2697	1.906441
Colorado	2	25,489,151.16	3.46%	71	3.3806	2.799182
							Multi-Family	12	165,581,889.78	22.47%	71	3.1580	4.266118
Florida	5	40,106,176.97	5.44%	72	3.8632	3.081507
							Office	8	175,956,793.31	23.88%	31	3.8001	2.180616
Georgia	1	5,062,838.68	0.69%	12	4.1100	2.350000
							Other	1	22,132,500.00	3.00%	71	3.9380	3.240000
Illinois	2	28,339,107.75	3.85%	70	4.0364	1.631649
							Retail	14	226,352,429.04	30.72%	71	3.5034	3.399250
Indiana	2	12,893,182.29	1.75%	72	3.5547	2.272498
							Self Storage	13	56,555,222.00	7.68%	147	2.9213	1.437312
Kansas	1	3,144,913.01	0.43%	72	3.9470	1.890000
							Totals	59	736,780,816.47	100.00%	68	3.4783	3.002165
Louisiana	1	2,260,406.22	0.31%	72	3.9470	1.890000

Maryland	1	18,670,183.65	2.53%	72	4.4850	(0.450000)

Michigan	1	5,942,098.14	0.81%	192	2.5649	0.270000

Missouri	1	9,302,352.11	1.26%	70	4.8500	1.450000

New Jersey	2	34,420,165.96	4.67%	71	3.9666	2.629547

New York	13	145,750,000.00	19.78%	71	2.9628	4.449074

Ohio	2	9,545,615.88	1.30%	117	3.1432	1.992257

Oklahoma	1	15,225,000.00	2.07%	71	3.8400	3.030000

Pennsylvania	5	109,653,175.70	14.88%	38	3.6056	2.495582

Tennessee	1	2,700,954.18	0.37%	192	2.5649	0.270000

Texas	4	92,026,021.52	12.49%	79	3.3080	3.944254

Virginia	3	26,583,556.39	3.61%	36	3.1961	2.141973

Washington	2	31,200,000.00	4.23%	71	3.3862	2.739167

Totals	59	736,780,816.47	100.00%	68	3.4783	3.002165


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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 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
	3.2490% or less	7	196,383,459.16	26.65%	88	2.7004	4.381852	12 months or less	1	35,249,902.77	4.78%	192	2.5649	0.270000
	3.2500% to 3.4990%	8	124,488,140.30	16.90%	71	3.3286	2.986653	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9990%	19	332,959,081.24	45.19%	54	3.7618	2.687539	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% or greater	9	82,950,135.77	11.26%	68	4.4072	1.021955	37 months to 48 months	24	335,029,470.75	45.47%	62	3.6444	3.014630
	Totals	43	736,780,816.47	100.00%	68	3.4783	3.002165	49 months or greater	18	366,501,442.95	49.74%	61	3.4144	3.253550
								Totals	43	736,780,816.47	100.00%	68	3.4783	3.002165
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		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
	119 months or less	42	701,530,913.70	95.22%	61	3.5242	3.139449	Interest Only	23	478,407,500.00	64.93%	59	3.3646	3.646142
	120 months or greater	1	35,249,902.77	4.78%	192	2.5649	0.270000	300 months or less	1	35,249,902.77	4.78%	192	2.5649	0.270000
	Totals	43	736,780,816.47	100.00%	68	3.4783	3.002165	352 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	43	736,780,816.47	100.00%	68	3.4783	3.002165
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

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

703,377,640.77

95.47%

3.4693

3.037045

No outstanding loans in this group

13 months to 24 months

33,403,175.70

4.53%

3.6678

2.267690

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

736,780,816.47

100.00%

3.4783

3.002165

(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.

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
1	30319818	MF	New York	NY	Actual/360	2.320%	145,000.00	0.00	0.00	N/A	06/01/31	--	75,000,000.00	75,000,000.00	07/01/25
2A1	30319819	OF	Pittsburgh	PA	Actual/360	3.683%	153,457.04	0.00	0.00	N/A	06/01/26	--	50,000,000.00	50,000,000.00	07/01/25
2A3-1	30319820				Actual/360	3.683%	30,691.41	0.00	0.00	N/A	06/01/26	--	10,000,000.00	10,000,000.00	07/01/25
3A2-1	30507472	RT	Austin	TX	Actual/360	3.094%	128,916.67	0.00	0.00	N/A	07/01/31	--	50,000,000.00	50,000,000.00	07/01/25
4	30319821	RT	Huntington Park	CA	Actual/360	3.280%	109,333.33	0.00	0.00	N/A	05/01/31	--	40,000,000.00	40,000,000.00	07/01/25
5	30319822	SS	Various	Various	Actual/360	2.565%	75,568.56	105,188.32	0.00	N/A	07/01/41	--	35,355,091.09	35,249,902.77	07/01/25
6	30319823	OF	Long Beach	CA	Actual/360	3.870%	119,325.00	0.00	0.00	N/A	07/06/26	--	37,000,000.00	37,000,000.00	07/06/25
7	30319824	OF	Farmers Branch	TX	Actual/360	3.720%	112,530.00	0.00	0.00	N/A	07/01/31	--	36,300,000.00	36,300,000.00	07/01/25
8	30319825	MF	Brooklyn	NY	Actual/360	3.820%	105,050.00	0.00	0.00	N/A	07/06/31	--	33,000,000.00	33,000,000.00	07/06/25
9	30319826	RT	Evanston	IL	Actual/360	3.935%	82,931.11	41,408.73	0.00	N/A	05/06/31	--	25,290,301.89	25,248,893.16	07/06/25
10	30319827	IN	Warrendale	PA	Actual/360	3.690%	74,412.57	46,033.43	0.00	N/A	06/01/31	--	24,199,209.13	24,153,175.70	07/01/25
11	30319828	RT	Snohomish	WA	Actual/360	3.320%	69,996.67	0.00	0.00	N/A	06/01/31	--	25,300,000.00	25,300,000.00	07/01/25
12A2	30530153	98	Iselin	NJ	Actual/360	3.938%	72,656.10	7,500.00	0.00	N/A	06/06/31	--	22,140,000.00	22,132,500.00	07/06/25
13	30319829	OF	Sparks	MD	Actual/360	4.485%	69,896.65	31,262.24	0.00	N/A	07/06/31	--	18,701,445.89	18,670,183.65	03/06/25
14	30319830	IN	Boulder	CO	Actual/360	3.325%	48,279.95	35,193.36	0.00	N/A	05/01/31	--	17,424,344.52	17,389,151.16	07/01/25
15	30319831	RT	Tampa	FL	Actual/360	3.546%	54,667.50	0.00	0.00	N/A	07/06/31	--	18,500,000.00	18,500,000.00	07/06/25
16	30319832	OF	Richmond	VA	Actual/360	3.150%	41,639.91	29,266.68	0.00	N/A	07/06/26	--	15,862,823.07	15,833,556.39	07/06/25
17	30319833	MF	Durant	OK	Actual/360	3.840%	48,720.00	0.00	0.00	N/A	06/06/31	--	15,225,000.00	15,225,000.00	07/06/25
18	30319834	RT	Various	Various	Actual/360	4.420%	51,876.34	23,917.05	0.00	N/A	06/06/31	--	14,084,073.28	14,060,156.23	07/06/25
19	30319835	MF	Casa Grande	AZ	Actual/360	3.850%	44,916.67	0.00	0.00	N/A	07/01/31	--	14,000,000.00	14,000,000.00	07/01/25
21	30319837	RT	East Brunswick	NJ	Actual/360	4.018%	41,205.48	18,601.22	0.00	N/A	07/06/31	--	12,306,267.18	12,287,665.96	07/06/25
22	30319838	Various Brooklyn		NY	Actual/360	4.010%	38,429.17	0.00	0.00	N/A	05/06/31	--	11,500,000.00	11,500,000.00	07/06/25
23	30319839	MU	Richmond	VA	Actual/360	3.264%	29,240.00	0.00	0.00	N/A	07/06/31	--	10,750,000.00	10,750,000.00	07/06/25
24	30319840	RT	York	PA	Actual/360	3.415%	29,027.50	0.00	0.00	N/A	07/06/31	--	10,200,000.00	10,200,000.00	07/06/25
25	30319841	IN	Mexico	MO	Actual/360	4.850%	37,657.02	14,848.32	0.00	N/A	05/01/31	--	9,317,200.43	9,302,352.11	07/01/25
26	30319842	MF	Brooklyn	NY	Actual/360	3.610%	27,827.08	0.00	0.00	N/A	07/01/31	--	9,250,000.00	9,250,000.00	07/01/25
27	30319843	SS	Westminster	CO	Actual/360	3.500%	23,625.00	0.00	0.00	N/A	07/06/31	--	8,100,000.00	8,100,000.00	07/06/25
28	30319844	RT	Highland	IN	Actual/360	3.430%	21,047.31	14,502.08	0.00	N/A	07/06/31	--	7,363,491.22	7,348,989.14	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 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
29	30319845	SS	Washington	PA	Actual/360	3.220%	20,930.00	0.00	0.00	N/A	07/06/31	--	7,800,000.00	7,800,000.00	07/06/25
30	30319846	RT	Berwick	PA	Actual/360	3.375%	21,093.75	0.00	0.00	N/A	06/06/31	--	7,500,000.00	7,500,000.00	07/06/25
31	30319847	MU	New York	NY	Actual/360	2.740%	14,841.67	0.00	0.00	N/A	06/01/31	--	6,500,000.00	6,500,000.00	07/01/25
32	30319848	RT	West Islip	NY	Actual/360	3.065%	15,325.00	0.00	0.00	N/A	07/01/31	--	6,000,000.00	6,000,000.00	07/01/25
33	30319849	MF	Indianapolis	IN	Actual/360	3.720%	17,219.44	10,465.46	0.00	N/A	07/06/31	--	5,554,658.61	5,544,193.15	07/06/25
34	30319850	IN	Columbus	OH	Actual/360	3.485%	17,425.00	0.00	0.00	N/A	07/06/31	--	6,000,000.00	6,000,000.00	07/06/25
35	30319851	RT	Vancouver	WA	Actual/360	3.670%	18,044.17	0.00	0.00	N/A	06/05/31	--	5,900,000.00	5,900,000.00	07/05/25
36	30319852	SS	Various	Various	Actual/360	3.947%	17,806.24	8,283.83	0.00	N/A	07/06/31	--	5,413,603.06	5,405,319.23	07/06/25
37	30319853	OF	Johns Creek	GA	Actual/360	4.110%	17,371.03	8,994.91	0.00	N/A	07/06/26	--	5,071,833.59	5,062,838.68	07/06/25
38	30319854	MF	Cocoa Beach	FL	Actual/360	4.430%	18,347.58	0.00	0.00	N/A	07/06/31	--	4,970,000.00	4,970,000.00	07/06/25
39	30319855	MU	Brooklyn	NY	Actual/360	3.570%	13,387.50	0.00	0.00	N/A	07/01/31	--	4,500,000.00	4,500,000.00	07/01/25
40	30319856	IN	Pompano Beach	FL	Actual/360	3.590%	13,462.50	0.00	0.00	N/A	07/06/31	--	4,500,000.00	4,500,000.00	07/06/25
41	30319857	RT	Menlo Park	CA	Actual/360	5.300%	17,722.33	5,878.12	0.00	N/A	07/06/31	--	4,012,602.67	4,006,724.55	07/06/25
42	30319858	IN	Lake Worth Beach	FL	Actual/360	3.830%	13,405.00	0.00	0.00	N/A	06/06/31	--	4,200,000.00	4,200,000.00	07/06/25
43	30319859	OF	Downers Grove	IL	Actual/360	4.865%	12,548.09	4,895.76	0.00	N/A	06/01/31	--	3,095,110.35	3,090,214.59	07/01/25
Totals							2,136,853.34	406,239.51	0.00				737,187,055.98	736,780,816.47
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 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
1	11,165,916.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A1	21,108,421.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A3-1	21,108,421.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A2-1	34,071,335.59	9,085,181.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	5,329,774.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1,631,968.12	80,470.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,582,590.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,691,501.43	3,886,538.62	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,966,477.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,683,367.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,181,597.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,469,156.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12A2	3,883,820.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	(453,126.15)	0.00	--	--	02/11/25	9,918,661.37	150,587.32	63,858.36	253,730.61	33,912.34	0.00
14	2,687,638.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,018,577.10	512,323.51	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,954,133.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,855,531.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,321,464.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,339,974.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,223,443.15	1,159,612.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	782,865.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	946,694.79	225,369.63	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	933,539.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	990,393.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	961,922.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	990,929.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,098,420.81	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
29	1,116,299.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	941,291.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	192,659.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,554,225.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	756,096.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	680,706.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	698,305.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	576,219.02	151,454.71	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	788,810.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	390,200.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	378,095.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	637,066.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	(104,121.08)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	413,734.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	329,188.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	146,875,527.45	15,100,950.07				9,918,661.37	150,587.32	63,858.36	253,730.61	33,912.34	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	1	18,670,183.65	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478343%	3.457774%	68
06/17/25	0	0.00	1	18,701,445.89	1	24,199,209.13	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478390%	3.457822%	69
05/16/25	1	18,730,266.93	0	0.00	1	24,242,624.19	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478426%	3.457859%	70
04/17/25	0	0.00	1	24,288,383.41	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478471%	3.457906%	71
03/17/25	1	24,331,516.02	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478506%	3.457942%	72
02/18/25	1	4,035,871.81	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478572%	3.458009%	73
01/17/25	1	4,041,029.45	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478606%	3.458044%	74
12/17/24	1	4,046,163.66	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478640%	3.458079%	75
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	3.478684%	3.458124%	76
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	3.478717%	3.458158%	77
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	3.478760%	3.458202%	78
08/16/24	0	0.00	0	0.00	0	0.00	1	0.00	0	0.00	0	0.00	0	0.00	1	8,849,102.69	3.478792%	3.458235%	79
(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

30319829

03/06/25

63,858.36

253,730.61

132,541.98

18,789,896.19

04/11/23

Totals

63,858.36

253,730.61

132,541.98

18,789,896.19

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		117,896,395	117,896,395	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		618,884,421	600,214,238	18,670,184			0




Historical Delinquency Information

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

Jul-25	736,780,816	718,110,633	0	0	18,670,184		0
Jun-25	737,187,056	694,286,401	0	18,701,446	24,199,209		0
May-25	737,571,241	694,598,350	18,730,267	0	24,242,624		0
Apr-25	737,975,195	713,686,812	0	24,288,383	0		0
Mar-25	738,357,027	714,025,511	24,331,516	0	0		0
Feb-25	738,800,700	734,764,828	4,035,872	0	0		0
Jan-25	739,180,053	735,139,024	4,041,029	0	0		0
Dec-24	739,558,278	735,512,114	4,046,164	0	0		0
Nov-24	739,956,481	739,956,481	0	0	0		0
Oct-24	740,332,388	740,332,388	0	0	0		0
Sep-24	740,728,356	740,728,356	0	0	0		0
Aug-24	741,101,961	741,101,961	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
10	30319827	24,153,175.70	24,153,175.70	38,000,000.00	03/26/21	2,978,828.30	2.06000	06/30/24	06/01/31	310
13	30319829	18,670,183.65	18,789,896.19	9,500,000.00	07/01/24	(546,262.05)	(0.45000)	12/31/24	07/06/31	311
Totals		42,823,359.35	42,943,071.89	47,500,000.00		2,432,566.25




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
10	30319827	IN	PA	04/04/25	2




13	30319829	OF	MD	04/11/23	98




1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				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 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

30319836 08/16/24

9,800,142.28

20,900,000.00

11,184,024.49

2,306,415.58

11,184,024.49

8,877,608.91

922,533.37

0.00

385,612.32

536

Morgan Stanley Capital I Trust 2021-L6 10-D