
Distribution Date:	08/12/25	DBJPM 2016-C1 Mortgage Trust
Determination Date:	08/06/25
Next Distribution Date:	09/12/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2016-C1


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Lainie Kaye		cmbs.requests@db.com
Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| 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	Midland Loan Services
Current Mortgage Loan and Property Stratification	8-12		askmidlandls.com	(913) 253-9000
Mortgage Loan Detail (Part 1)	13-14		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	17
			David Rodgers	(212) 230-9025
Historical Detail	18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25
		Controlling Class	Eightfold Real Estate Capital, L.P.
Interest Shortfall Detail - Collateral Level	26	Representative
Supplemental Notes	27		-

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 27


				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	23312LAN8	1.676000%	28,858,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	23312LAP3	2.691000%	35,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	23312LAQ1	3.038000%	46,052,000.00	10,136,855.29	0.00	25,663.14	0.00	0.00	25,663.14	10,136,855.29	34.40%	30.00%
A-3A	23312LAR9	3.015000%	140,000,000.00	123,359,618.71	0.00	309,941.04	0.00	0.00	309,941.04	123,359,618.71	34.40%	30.00%
A-3B	23312LAA6	3.015000%	75,000,000.00	66,085,510.03	0.00	166,039.84	0.00	0.00	166,039.84	66,085,510.03	34.40%	30.00%
A-4	23312LAS7	3.276000%	247,714,000.00	247,714,000.00	0.00	676,259.22	0.00	0.00	676,259.22	247,714,000.00	34.40%	30.00%
A-M	23312LAT5	3.539000%	64,420,000.00	64,420,000.00	0.00	189,985.32	0.00	0.00	189,985.32	64,420,000.00	24.95%	22.13%
B	23312LAU2	4.195000%	50,105,000.00	50,105,000.00	0.00	175,158.73	0.00	0.00	175,158.73	50,105,000.00	17.60%	16.00%
C	23312LAV0	3.467014%	35,789,000.00	35,789,000.00	0.00	103,400.80	0.00	0.00	103,400.80	35,789,000.00	12.36%	11.63%
D	23312LAG3	3.467014%	38,856,000.00	38,856,000.00	0.00	82,226.83	0.00	0.00	82,226.83	38,856,000.00	6.66%	6.88%
E*	23312LAH1	3.250000%	17,384,000.00	17,384,000.00	0.00	0.00	0.00	0.00	0.00	17,384,000.00	4.11%	4.75%
F	23312LAJ7	3.250000%	8,180,000.00	8,180,000.00	0.00	0.00	0.00	0.00	0.00	8,180,000.00	2.91%	3.75%
G	23312LAK4	3.250000%	8,180,000.00	8,180,000.00	0.00	0.00	0.00	0.00	0.00	8,180,000.00	1.71%	2.75%
H	23312LAL2	3.250000%	22,496,828.00	12,368,795.25	0.00	0.00	0.00	718,980.06	0.00	11,649,815.19	0.00%	0.00%
R	23312LAM0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			818,034,828.00	682,578,779.28	0.00	1,728,674.92	0.00	718,980.06	1,728,674.92	681,859,799.22


X-A	23312LAW8	1.509246%	637,044,000.00	511,715,984.03	0.00	643,587.58	0.00	0.00	643,587.58	511,715,984.03
X-B	23312LAB4	0.825340%	85,894,000.00	85,894,000.00	0.00	59,076.46	0.00	0.00	59,076.46	85,894,000.00
X-C	23312LAC2	1.250000%	38,856,000.00	38,856,000.00	0.00	40,475.00	0.00	0.00	40,475.00	38,856,000.00
X-D	23312LAD0	1.467014%	17,384,000.00	17,384,000.00	0.00	21,252.14	0.00	0.00	21,252.14	17,384,000.00
X-E	23312LAE8	1.467014%	16,360,000.00	16,360,000.00	0.00	20,000.29	0.00	0.00	20,000.29	16,360,000.00
X-F	23312LAF5	1.467014%	22,496,828.00	12,368,795.25	0.00	15,120.99	0.00	0.00	15,120.99	11,649,815.19
Notional SubTotal			818,034,828.00	682,578,779.28	0.00	799,512.46	0.00	0.00	799,512.46	681,859,799.22

Deal Distribution Total					0.00	2,528,187.38	0.00	718,980.06	2,528,187.38

*	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 27


				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	23312LAN8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	23312LAP3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	23312LAQ1	220.11759077	0.00000000	0.55726440	0.00000000	0.00000000	0.00000000	0.00000000	0.55726440	220.11759077
A-3A	23312LAR9	881.14013364	0.00000000	2.21386457	0.00000000	0.00000000	0.00000000	0.00000000	2.21386457	881.14013364
A-3B	23312LAA6	881.14013373	0.00000000	2.21386453	0.00000000	0.00000000	0.00000000	0.00000000	2.21386453	881.14013373
A-4	23312LAS7	1,000.00000000	0.00000000	2.73000000	0.00000000	0.00000000	0.00000000	0.00000000	2.73000000	1,000.00000000
A-M	23312LAT5	1,000.00000000	0.00000000	2.94916672	0.00000000	0.00000000	0.00000000	0.00000000	2.94916672	1,000.00000000
B	23312LAU2	1,000.00000000	0.00000000	3.49583335	0.00000000	0.00000000	0.00000000	0.00000000	3.49583335	1,000.00000000
C	23312LAV0	1,000.00000000	0.00000000	2.88917824	0.00000000	0.00000000	0.00000000	0.00000000	2.88917824	1,000.00000000
D	23312LAG3	1,000.00000000	0.00000000	2.11619390	0.77298435	13.28029648	0.00000000	0.00000000	2.11619390	1,000.00000000
E	23312LAH1	1,000.00000000	0.00000000	0.00000000	2.70833353	28.95304821	0.00000000	0.00000000	0.00000000	1,000.00000000
F	23312LAJ7	1,000.00000000	0.00000000	0.00000000	2.70833374	46.04167359	0.00000000	0.00000000	0.00000000	1,000.00000000
G	23312LAK4	1,000.00000000	0.00000000	0.00000000	2.70833374	49.72580440	0.00000000	0.00000000	0.00000000	1,000.00000000
H	23312LAL2	549.80174316	0.00000000	0.00000000	1.48904637	84.84039217	0.00000000	31.95917487	0.00000000	517.84256829
R	23312LAM0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	23312LAW8	803.26631132	0.00000000	1.01027179	0.00000000	0.00000000	0.00000000	0.00000000	1.01027179	803.26631132
X-B	23312LAB4	1,000.00000000	0.00000000	0.68778331	0.00000000	0.00000000	0.00000000	0.00000000	0.68778331	1,000.00000000
X-C	23312LAC2	1,000.00000000	0.00000000	1.04166667	0.00000000	0.00000000	0.00000000	0.00000000	1.04166667	1,000.00000000
X-D	23312LAD0	1,000.00000000	0.00000000	1.22251150	0.00000000	0.00000000	0.00000000	0.00000000	1.22251150	1,000.00000000
X-E	23312LAE8	1,000.00000000	0.00000000	1.22251161	0.00000000	0.00000000	0.00000000	0.00000000	1.22251161	1,000.00000000
X-F	23312LAF5	549.80174316	0.00000000	0.67213876	0.00000000	0.00000000	0.00000000	0.00000000	0.67213876	517.84256829




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	25,663.14	0.00	25,663.14	0.00	0.00	0.00	25,663.14	0.00
A-3A	07/01/25 - 07/30/25	30	0.00	309,941.04	0.00	309,941.04	0.00	0.00	0.00	309,941.04	0.00
A-3B	07/01/25 - 07/30/25	30	0.00	166,039.84	0.00	166,039.84	0.00	0.00	0.00	166,039.84	0.00
A-4	07/01/25 - 07/30/25	30	0.00	676,259.22	0.00	676,259.22	0.00	0.00	0.00	676,259.22	0.00
X-A	07/01/25 - 07/30/25	30	0.00	643,587.58	0.00	643,587.58	0.00	0.00	0.00	643,587.58	0.00
X-B	07/01/25 - 07/30/25	30	0.00	59,076.46	0.00	59,076.46	0.00	0.00	0.00	59,076.46	0.00
X-C	07/01/25 - 07/30/25	30	0.00	40,475.00	0.00	40,475.00	0.00	0.00	0.00	40,475.00	0.00
X-D	07/01/25 - 07/30/25	30	0.00	21,252.14	0.00	21,252.14	0.00	0.00	0.00	21,252.14	0.00
X-E	07/01/25 - 07/30/25	30	0.00	20,000.29	0.00	20,000.29	0.00	0.00	0.00	20,000.29	0.00
X-F	07/01/25 - 07/30/25	30	0.00	15,120.99	0.00	15,120.99	0.00	0.00	0.00	15,120.99	0.00
A-M	07/01/25 - 07/30/25	30	0.00	189,985.32	0.00	189,985.32	0.00	0.00	0.00	189,985.32	0.00
B	07/01/25 - 07/30/25	30	0.00	175,158.73	0.00	175,158.73	0.00	0.00	0.00	175,158.73	0.00
C	07/01/25 - 07/30/25	30	0.00	103,400.80	0.00	103,400.80	0.00	0.00	0.00	103,400.80	0.00
D	07/01/25 - 07/30/25	30	485,984.12	112,261.91	0.00	112,261.91	30,035.08	0.00	0.00	82,226.83	516,019.20
E	07/01/25 - 07/30/25	30	456,238.12	47,081.67	0.00	47,081.67	47,081.67	0.00	0.00	0.00	503,319.79
F	07/01/25 - 07/30/25	30	354,466.72	22,154.17	0.00	22,154.17	22,154.17	0.00	0.00	0.00	376,620.89
G	07/01/25 - 07/30/25	30	384,602.91	22,154.17	0.00	22,154.17	22,154.17	0.00	0.00	0.00	406,757.08
H	07/01/25 - 07/30/25	30	1,875,140.89	33,498.82	0.00	33,498.82	33,498.82	0.00	0.00	0.00	1,908,639.71
Totals			3,556,432.76	2,683,111.29	0.00	2,683,111.29	154,923.91	0.00	0.00	2,528,187.38	3,711,356.67




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	2,528,187.38
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,696,391.90	Master Servicing Fee	6,836.66
Interest Reductions due to Nonrecoverability Determination	(142,202.34)	Certificate Administrator Fee	4,080.77
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	293.89
ARD Interest	0.00	Operating Advisor Fee	1,711.15
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,554,189.56	Total Fees	13,132.46

Principal		Expenses/Reimbursements
Scheduled Principal	718,980.06	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	12,869.69
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	718,980.05
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	718,980.06	Total Expenses/Reimbursements	731,849.74

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,528,187.38
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	0.00
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	2,528,187.38
Total Funds Collected	3,273,169.62	Total Funds Distributed	3,273,169.58

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		682,578,779.28	682,578,779.28	Beginning Certificate Balance	682,578,779.28
(-) Scheduled Principal Collections		718,980.06	718,980.06	(-) Principal Distributions	0.00
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	718,980.06
(-) 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	718,980.05
(-) 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		681,859,799.22	681,859,799.22	Certificate Other Adjustments**	0.01
Beginning Actual Collateral Balance		686,918,521.89	686,918,521.89	Ending Certificate Balance	681,859,799.22
Ending Actual Collateral Balance		686,199,541.83	686,199,541.83



		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		4,823,836.44	0.00	UC / (OC) Change	0.00
Current Period Advances		718,980.05	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		5,542,816.50	0.00	Net WAC Rate	4.72%
				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 27


				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	7	94,367,537.47	13.84%	5	4.8356	NAP	Defeased	7	94,367,537.47	13.84%	5	4.8356	NAP
	7,499,999 or less	7	30,005,579.77	4.40%	5	4.7490	1.720397	1.39 or less	8	155,889,278.10	22.86%	6	4.7221	0.708938
7,500,000 to 14,999,999		3	25,240,835.60	3.70%	6	4.7229	2.033185	1.40 to 1.44	0	0.00	0.00%	0	0.0000	0.000000
15,000,000 to 24,999,999		7	138,138,199.87	20.26%	6	4.7478	2.042041	1.45 to 1.54	1	19,184,431.22	2.81%	8	4.6700	1.537800
25,000,000 to 49,999,999		8	261,757,452.81	38.39%	6	4.5379	1.526074	1.55 to 1.99	11	220,380,165.20	32.32%	6	4.7633	1.765069
50,000,000 to 74,999,999		1	52,350,193.70	7.68%	5	4.9500	1.680500	2.00 to 2.49	4	136,941,560.97	20.08%	6	4.0632	2.315349
	75,000,000 or greater	1	80,000,000.00	11.73%	6	3.8372	2.392400	2.50 to 2.87	2	36,596,826.26	5.37%	6	4.3085	2.546678
	Totals	34	681,859,799.22	100.00%	6	4.5872	1.754891	2.88 or greater	1	18,500,000.00	2.71%	5	4.4300	6.734100
								Totals	34	681,859,799.22	100.00%	6	4.5872	1.754891
(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 27


			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	15	94,367,537.47	13.84%	5	4.8356	NAP
							Defeased	15	94,367,537.47	13.84%	5	4.8356	NAP
California	4	74,096,541.50	10.87%	6	4.6208	3.151386
							Lodging	4	114,233,726.88	16.75%	6	4.8978	1.266097
Florida	1	52,350,193.70	7.68%	5	4.9500	1.680500
							Mixed Use	4	23,695,322.48	3.48%	5	4.4980	5.619034
Georgia	1	26,426,743.93	3.88%	4	4.7400	1.120000
							Office	8	225,778,939.95	33.11%	6	4.3679	1.940076
Kentucky	1	9,274,397.69	1.36%	5	4.7300	2.165800
							Retail	12	223,784,272.42	32.82%	6	4.5546	1.520371
Louisiana	1	3,668,025.83	0.54%	6	4.9700	0.745100
							Totals	43	681,859,799.22	100.00%	6	4.5872	1.754891
Maryland	1	25,836,725.10	3.79%	6	4.2590	0.769500

Michigan	4	9,048,791.87	1.33%	5	4.7656	1.629449

Minnesota	1	2,392,661.17	0.35%	5	4.7700	1.329800

New York	4	159,523,112.15	23.40%	6	4.3313	1.817904

Ohio	1	7,667,163.28	1.12%	7	4.7500	2.181900

Rhode Island	1	20,882,915.12	3.06%	7	5.0000	1.936800

Texas	6	109,867,447.73	16.11%	6	4.6938	1.086656

Virginia	1	70,000,000.00	10.27%	6	4.2290	2.221500

Washington	1	16,457,542.66	2.41%	8	4.5300	1.353000

Totals	43	681,859,799.22	100.00%	6	4.5872	1.754891


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				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	7	94,367,537.47	13.84%	5	4.8356	NAP	Defeased	7	94,367,537.47	13.84%	5	4.8356	NAP
	4.4999% or less	5	194,336,725.10	28.50%	6	4.0908	2.574471	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	13	212,922,561.49	31.23%	5	4.6495	1.605455	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% or greater	9	180,232,975.16	26.43%	7	4.9188	1.230078	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	34	681,859,799.22	100.00%	6	4.5872	1.754891	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	27	587,492,261.75	86.16%	6	4.5473	1.810836
								Totals	34	681,859,799.22	100.00%	6	4.5872	1.754891
(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 27


				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	7	94,367,537.47	13.84%	5	4.8356	NAP	Defeased	7	94,367,537.47	13.84%	5	4.8356	NAP
	115 months or less	27	587,492,261.75	86.16%	6	4.5473	1.810836	Interest Only	9	257,598,549.27	37.78%	6	4.2640	2.464797
116 months to 117 months		0	0.00	0.00%	0	0.0000	0.000000	120 months or less	0	0.00	0.00%	0	0.0000	0.000000
	118 months or greater	0	0.00	0.00%	0	0.0000	0.000000	121 months or more	18	329,893,712.48	48.38%	6	4.7685	1.300189
	Totals	34	681,859,799.22	100.00%	6	4.5872	1.754891	Totals	34	681,859,799.22	100.00%	6	4.5872	1.754891
(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 27


				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	7	94,367,537.47	13.84%	5	4.8356	NAP			No outstanding loans in this group
Underwriter's Information		3	38,299,274.64	5.62%	6	4.3289	2.322807
	12 months or less	24	549,192,987.11	80.54%	6	4.5625	1.775133
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	34	681,859,799.22	100.00%	6	4.5872	1.754891
(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 27


						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	656120497	OF	New York	NY	Actual/360	3.837%	264,339.07	0.00	0.00	N/A	02/06/26	--	80,000,000.00	80,000,000.00	08/06/25
2A	656100513	RT	Williamsburg	VA	Actual/360	4.229%	145,665.56	0.00	0.00	N/A	02/06/26	--	40,000,000.00	40,000,000.00	08/06/25
2B	656100518				Actual/360	4.229%	109,249.17	0.00	0.00	N/A	02/06/26	--	30,000,000.00	30,000,000.00	08/06/25
3	305570005	LO	Naples	FL	Actual/360	4.950%	223,554.91	96,707.09	0.00	N/A	01/01/26	--	52,446,900.79	52,350,193.70	08/01/25
4	305731004	LO	Houston	TX	Actual/360	4.800%	0.00	0.00	0.00	N/A	03/06/26	--	34,403,791.80	34,403,791.80	08/06/20
5	656100528	OF	New York	NY	Actual/360	4.657%	162,412.88	0.00	0.00	N/A	02/06/26	--	40,500,000.00	40,500,000.00	08/06/25
6A	656120485	RT	New York	NY	Actual/360	4.690%	33,517.54	0.00	0.00	N/A	01/06/26	--	8,299,274.63	8,299,274.63	08/06/25
6B	656120486				Actual/360	4.690%	16,758.77	0.00	0.00	N/A	01/06/26	--	4,149,637.32	4,149,637.32	08/06/25
6C	656120507				Actual/360	4.690%	16,758.77	0.00	0.00	N/A	01/06/26	--	4,149,637.32	4,149,637.32	08/06/25
8	305731008	OF	Chatsworth	CA	Actual/360	4.780%	134,345.98	48,864.02	0.00	N/A	04/06/26	--	32,639,056.00	32,590,191.98	08/06/25
9	305191002	OF	Austin	TX	Actual/360	4.593%	126,562.67	0.00	0.00	N/A	12/01/25	--	32,000,000.00	32,000,000.00	07/01/25
10	305731010	OF	San Diego	CA	Actual/360	4.800%	113,892.77	51,376.82	0.00	N/A	03/06/26	09/06/25	27,554,703.53	27,503,326.71	08/06/25
11	305591006	RT	Columbus	GA	Actual/360	4.740%	108,072.70	50,845.95	0.00	N/A	12/01/25	--	26,477,589.88	26,426,743.93	08/01/25
12	656100519	RT	Hagerstown	MD	Actual/360	4.259%	94,755.47	0.00	0.00	N/A	02/06/26	--	25,836,725.10	25,836,725.10	07/06/25
13	656100508	OF	Frisco	TX	Actual/360	4.695%	98,348.04	46,786.41	0.00	N/A	01/01/26	--	24,326,011.13	24,279,224.72	08/01/25
14	305731014	RT	Brooklyn	NY	Actual/360	5.240%	101,389.16	45,332.31	0.00	N/A	04/06/26	--	22,469,895.20	22,424,562.89	08/06/25
15	305731015	LO	Providence	RI	Actual/360	5.000%	90,102.44	44,102.97	0.00	N/A	03/01/26	--	20,927,018.09	20,882,915.12	08/01/25
16	305731016	Various Various		PA	Actual/360	4.930%	82,945.87	42,203.78	0.00	N/A	01/06/26	--	19,538,384.47	19,496,180.69	08/06/25
17	305731017	RT	Baytown	TX	Actual/360	4.670%	77,294.48	36,409.48	0.00	N/A	04/06/26	--	19,220,840.70	19,184,431.22	08/06/25
18	656100507	MF	Houston	TX	Actual/360	4.760%	70,678.09	38,211.09	0.00	N/A	10/06/25	--	17,243,230.42	17,205,019.33	08/06/25
19	656120505	RT	Burlington	WA	Actual/360	4.530%	64,342.84	37,096.81	0.00	N/A	04/06/26	--	16,494,639.47	16,457,542.66	08/06/25
20	656100492	OF	Los Angeles	CA	Actual/360	4.500%	63,705.24	30,538.23	0.00	N/A	12/06/25	--	16,440,061.49	16,409,523.26	08/06/25
21	305731021	MU	San Jose	CA	Actual/360	4.430%	70,572.36	0.00	0.00	N/A	01/06/26	--	18,500,000.00	18,500,000.00	08/06/25
22	305731022	MF	Mount Pleasant	SC	Actual/360	4.830%	65,775.92	27,608.51	0.00	N/A	01/06/26	--	15,814,687.50	15,787,078.99	08/06/25
23	656100512	RT	Danville	KY	Actual/360	4.730%	37,859.41	20,690.37	0.00	N/A	01/06/26	--	9,295,088.06	9,274,397.69	08/06/25
24	305731024	RT	Sugarcreek Township OH		Actual/360	4.750%	31,429.64	16,822.74	0.00	N/A	03/01/26	--	7,683,986.02	7,667,163.28	08/01/25
25	305731025	LO	Chula Vista	CA	Actual/360	4.670%	26,587.76	14,759.13	0.00	N/A	02/06/26	--	6,611,585.39	6,596,826.26	08/06/25
27	305731027	MF	Mableton	GA	Actual/360	4.840%	22,806.17	11,981.50	0.00	N/A	01/06/26	--	5,472,021.53	5,460,040.03	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

305731028

Northville

Actual/360

4.740%

21,252.81

11,573.01

0.00

N/A

01/06/26

5,206,895.49

5,195,322.48

08/06/25

656100511

Tampa

Actual/360

4.770%

20,048.37

10,799.99

0.00

N/A

01/06/26

4,880,917.64

4,870,117.65

08/06/25

305731030

Clarkston

Actual/360

4.800%

15,982.40

13,240.45

0.00

N/A

01/06/26

3,866,709.84

3,853,469.39

08/06/25

656120489

Venice

Actual/360

5.040%

17,595.80

8,558.74

0.00

N/A

02/06/26

4,054,332.81

4,045,774.07

08/06/25

656120490

Scott

Actual/360

4.970%

15,724.77

6,223.18

0.00

N/A

02/06/26

3,674,249.01

3,668,025.83

08/06/25

305731033

Apple Valley

Actual/360

4.770%

9,861.73

8,247.48

0.00

N/A

01/06/26

2,400,908.65

2,392,661.17

08/06/25

Totals

2,554,189.56

718,980.06

0.00

682,578,779.28

681,859,799.22

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

Page 14 of 27


					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	69,978,833.00	43,147,302.50	07/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	18,786,597.15	4,632,243.40	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	21,240,595.76	20,430,942.08	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	367,330.00	462,200.44	04/01/24	03/31/25	05/06/25	11,500,954.30	881,533.19	(364.39)	5,631,863.78	2,080,856.69	718,980.05
5	80,971,032.50	17,975,413.12	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	4,499,725.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,459,798.88	1,177,266.33	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	15,436,030.39	8,891,600.52	01/01/25	06/30/25	--	0.00	0.00	126,287.11	126,287.11	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	5,464,469.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,501,900.00	0.00	--	--	08/06/25	16,370,377.28	907,269.49	1,318,245.23	1,318,245.23	333.52	0.00
13	6,469,190.68	1,087,597.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,197,594.48	132,539.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	5,986,127.89	6,410,634.97	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
17	2,201,281.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	2,201,249.62	454,073.21	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,187,824.90	598,992.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	5,712,371.00	4,445,207.00	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
23	1,282,334.68	400,268.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,358,739.28	664,605.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,531,932.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					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
28	730,818.32	349,502.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
30	616,746.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	350,036.61	65,357.79	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	289,000.00	72,250.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	256,821,560.50	111,397,996.67				27,871,331.58	1,788,802.68	1,444,167.95	7,076,396.12	2,081,190.21	718,980.05




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


			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 17 of 27


								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
08/12/25	0	0.00	0	0.00	1	34,403,791.80	0	0.00	0	0.00	1	25,836,725.10	0	0.00	0	0.00	4.587203%	4.530791%	6
07/11/25	0	0.00	0	0.00	2	60,240,516.90	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.587447%	4.542789%	7
06/12/25	0	0.00	0	0.00	2	60,296,359.94	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.587679%	4.543025%	8
05/12/25	0	0.00	0	0.00	2	60,348,946.88	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.587894%	4.543244%	9
04/11/25	0	0.00	0	0.00	2	60,404,406.45	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.588123%	4.543478%	10
03/12/25	0	0.00	0	0.00	2	60,456,598.58	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.588336%	4.543694%	11
02/12/25	0	0.00	0	0.00	2	60,517,834.44	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.588593%	4.543956%	12
01/10/25	0	0.00	0	0.00	2	60,569,612.10	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.588802%	4.544169%	13
12/12/24	0	0.00	0	0.00	2	60,692,765.88	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.589032%	4.544380%	14
11/13/24	1	22,844,714.38	0	0.00	2	60,823,121.19	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.589277%	4.544605%	15
10/11/24	0	0.00	0	0.00	2	60,945,280.48	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.589504%	4.544812%	16
09/12/24	1	22,934,732.53	0	0.00	2	61,074,677.05	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.589746%	4.545034%	17
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

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

305731004

08/06/20

(364.39)

5,631,863.78

5,615,976.50

37,944,556.33

11/05/20

305191002

07/01/25

126,287.11

0.00

32,000,000.00

07/30/25

656100519

07/06/25

1,318,245.23

333.52

26,635,703.17

09/14/23

Totals

1,444,167.95

7,076,396.12

5,616,310.02

96,580,259.50

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 19 of 27


				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		528,249,200	528,249,200	0			0
7 - 12 Months		153,610,599	119,206,807	34,403,792			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		0	0	0			0




Historical Delinquency Information

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

Aug-25	681,859,799	647,456,007	0	0	34,403,792		0
Jul-25	682,578,779	622,338,262	0	0	60,240,517		0
Jun-25	683,399,357	623,102,997	0	0	60,296,360		0
May-25	684,164,793	623,815,846	0	0	60,348,947		0
Apr-25	684,979,078	624,574,671	0	0	60,404,406		0
Mar-25	685,738,037	625,281,439	0	0	60,456,599		0
Feb-25	686,650,509	626,132,675	0	0	60,517,834		0
Jan-25	687,402,616	626,833,004	0	0	60,569,612		0
Dec-24	688,223,205	627,530,439	0	0	60,692,766		0
Nov-24	689,097,529	605,429,693	22,844,714	0	60,823,121		0
Oct-24	689,911,167	628,965,887	0	0	60,945,280		0
Sep-24	690,778,791	606,769,382	22,934,733	0	61,074,677		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 20 of 27


			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
4	305731004	34,403,791.80	37,944,556.33	16,200,000.00	02/24/25	(103,808.68)	(0.04040)	03/31/25	03/06/26	246
9	305191002	32,000,000.00	32,000,000.00	272,250,000.00	11/30/15	8,039,853.52	1.95610	06/30/25	12/01/25	I/O
12	656100519	25,836,725.10	26,635,703.17	28,400,000.00	12/11/24	3,501,900.00	0.76950	12/31/24	02/06/26	247
Totals		92,240,516.90	96,580,259.50	316,850,000.00		11,437,944.84




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
	Property			Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
4	305731004	LO	TX	11/05/20	13
	8/4/2025 - Loan transferred to special servicing 11/5/2020 for default of its 09/06/2020 payment. Cash flow was not sufficient to support operations or debt service and the Borrower indicated that it was not willing to fund shortfalls going forward.
	Borrower paid Marriott franchise fees current, satisfied mechanic's lien, and consented to appointment of a receiver in exchange for release of obligations. GF Hotels was appointed as Receiver on 4/20/2021 and has stabilized operations so
	that cas h flow is now able to cover most operating expenses but not loan payments. The property was listed for sale on 1/31/2025 via Ten-X auction platform with auction completed on 3/19/2025.The winning bidder for $14,750k has signed
	the PSA and the court has approved the sale. The purchaser is working with Marriott on its franchise approval and financing and the sale was expected to originally close by June 2025 but has not occurred yet.

9	305191002	OF	TX	07/30/25	13
	Loan transferred to SS effective 07/30/2025.



12	656100519	RT	MD	09/14/23	2
	The interest only modification closed 7/2/25.



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 22 of 27


				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
6A	656120485	0.00	4.69000%	0.00	4.69000%	9	06/24/19	04/30/19	07/05/19
6A	656120485	0.00	4.69000%	0.00	4.69000%	8	06/21/19	07/06/19	07/05/19
6A	656120485	18,518,974.96	4.69000%	18,518,974.96	4.69000%	8	07/05/19	07/06/19	06/21/19
6A	656120485	0.00	4.69000%	0.00	4.69000%	8	05/10/21	07/06/19	07/05/19
6B	656120486	0.00	4.69000%	0.00	4.69000%	9	06/24/19	04/30/19	07/05/19
6B	656120486	9,259,487.49	4.69000%	9,259,487.49	4.69000%	8	07/05/19	07/06/19	06/24/19
6B	656120486	0.00	4.69000%	0.00	4.69000%	8	06/21/19	07/06/19	07/05/19
6B	656120486	0.00	4.69000%	0.00	4.69000%	8	05/10/21	07/06/19	07/05/19
6C	656120507	0.00	4.69000%	0.00	4.69000%	9	06/24/19	04/30/19	07/05/19
6C	656120507	9,259,487.49	4.69000%	9,259,487.49	4.69000%	8	07/05/19	07/06/19	06/24/19
6C	656120507	0.00	4.69000%	0.00	4.69000%	8	06/21/19	07/06/19	07/05/19
6C	656120507	0.00	4.69000%	0.00	4.69000%	8	05/10/21	07/06/19	07/05/19
12	656100519	0.00	4.25900%	0.00	4.25900%	8	08/28/20	05/01/20	--
12	656100519	0.00	4.25900%	0.00	4.25900%	8	12/11/20	05/01/20	08/28/20
15	305731015	0.00	5.00000%	0.00	5.00000%	10	06/01/20	06/01/20	06/08/20
15	305731015	23,207,769.40	5.00000%	23,207,769.40	5.00000%	10	06/08/20	06/01/20	06/01/20
Totals		0.00		0.00
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 23 of 27

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

305731026 01/12/22

7,550,252.32

4,900,000.00

4,483,072.10

2,316,952.25

4,483,072.10

2,166,119.85

5,384,132.47

0.00

79,935.99

5,304,196.48

67.14%

Current Period Totals

0.00

Cumulative Totals

7,550,252.32

4,900,000.00

4,483,072.10

2,316,952.25

4,483,072.10

2,166,119.85

5,384,132.47

0.00

79,935.99

5,304,196.48

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

Page 24 of 27


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
26	305731026	09/12/22	0.00	0.00	5,304,196.48	0.00	0.00	(79,935.99)	0.00	0.00	5,304,196.48
		01/12/22	0.00	0.00	5,384,132.47	0.00	0.00	5,384,132.47	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	5,304,196.48	0.00	0.00	5,304,196.48	0.00	0.00	5,304,196.48




© 2021 Computershare. All rights reserved. Confidential.											Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

7,307.62

0.00

142,202.34

0.00

5,562.07

0.00

Total

0.00

12,869.69

0.00

142,202.34

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

155,072.03

Page 26 of 27


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 27 of 27

DBJPM 2016-C1 Mortgage Trust 10-D