
Distribution Date:	08/15/25	Morgan Stanley Capital I Trust 2019-L3
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2019-L3


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Additional Information	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	8	Special Servicer	LNR Partners, LLC
Current Mortgage Loan and Property Stratification	9-13		Attention: Heather Bennett and Arnold Shulkin		hbennett@starwood.com; AShulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1)	14-15				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 2)	16-18
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Principal Prepayment Detail	19	Representations Reviewer
Historical Detail	20		David Rodgers	(212) 230-9025
Delinquency Loan Detail	21		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	22		Bank, N.A.
Specially Serviced Loan Detail - Part 1	23		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	24				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	25
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	26		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	27		1100 North Market Street \| Wilmington, DE 19890 \| United States
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	61691UBA6	2.179000%	11,300,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61691UBB4	2.529000%	9,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61691UBC2	3.067000%	24,600,000.00	21,236,030.01	457,467.57	54,275.75	0.00	0.00	511,743.32	20,778,562.44	31.65%	30.00%
A-3	61691UBD0	2.874000%	243,051,000.00	214,217,823.24	111,484.60	513,051.69	0.00	0.00	624,536.29	214,106,338.64	31.65%	30.00%
A-4	61691UBE8	3.127000%	426,667,000.00	426,667,000.00	0.00	1,111,823.09	0.00	0.00	1,111,823.09	426,667,000.00	31.65%	30.00%
A-S	61691UBH1	3.490000%	94,458,000.00	94,458,000.00	0.00	274,715.35	0.00	0.00	274,715.35	94,458,000.00	21.89%	20.75%
B	61691UBJ7	3.764269%	53,612,000.00	53,612,000.00	0.00	168,174.98	0.00	0.00	168,174.98	53,612,000.00	16.35%	15.50%
C	61691UBK4	3.764269%	44,676,000.00	44,676,000.00	0.00	140,143.72	0.00	0.00	140,143.72	44,676,000.00	11.74%	11.13%
D	61691UAJ8	2.500000%	26,805,000.00	26,805,000.00	0.00	55,843.75	0.00	0.00	55,843.75	26,805,000.00	8.97%	8.50%
E	61691UAL3	2.500000%	20,424,000.00	20,424,000.00	0.00	42,550.00	0.00	0.00	42,550.00	20,424,000.00	6.86%	6.50%
F	61691UAN9	2.750000%	11,488,000.00	11,488,000.00	0.00	26,326.67	0.00	0.00	26,326.67	11,488,000.00	5.67%	5.38%
G	61691UAQ2	2.750000%	10,212,000.00	10,212,000.00	0.00	23,402.50	0.00	0.00	23,402.50	10,212,000.00	4.62%	4.38%
H	61691UAS8	2.750000%	10,211,000.00	10,211,000.00	0.00	23,400.21	0.00	0.00	23,400.21	10,211,000.00	3.56%	3.38%
J-RR	61691UAU3	3.764269%	34,465,361.00	34,465,361.00	0.00	103,669.68	0.00	0.00	103,669.68	34,465,361.00	0.00%	0.00%
R	61691UAY5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	61691UAX7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,021,169,361.00	968,472,214.25	568,952.17	2,537,377.39	0.00	0.00	3,106,329.56	967,903,262.08


X-A	61691UBF5	0.721047%	714,818,000.00	662,120,853.25	0.00	397,850.12	0.00	0.00	397,850.12	661,551,901.08
X-B	61691UBG3	0.134409%	192,746,000.00	192,746,000.00	0.00	21,589.06	0.00	0.00	21,589.06	192,746,000.00
X-D	61691UAA7	1.264269%	47,229,000.00	47,229,000.00	0.00	49,758.45	0.00	0.00	49,758.45	47,229,000.00
X-F	61691UAC3	1.014269%	11,488,000.00	11,488,000.00	0.00	9,709.93	0.00	0.00	9,709.93	11,488,000.00
X-G	61691UAE9	1.014269%	10,212,000.00	10,212,000.00	0.00	8,631.43	0.00	0.00	8,631.43	10,212,000.00

									Certificate Distribution Detail continued to next page




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

X-H	61691UAG4	1.014269%	10,211,000.00	10,211,000.00	0.00	8,630.58	0.00	0.00	8,630.58	10,211,000.00
Notional SubTotal			986,704,000.00	934,006,853.25	0.00	496,169.57	0.00	0.00	496,169.57	933,437,901.08

Deal Distribution Total					568,952.17	3,033,546.96	0.00	0.00	3,602,499.13

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 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	61691UBA6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61691UBB4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61691UBC2	863.25325244	18.59624268	2.20633130	0.00000000	0.00000000	0.00000000	0.00000000	20.80257398	844.65700976
A-3	61691UBD0	881.36984929	0.45868809	2.11088080	0.00000000	0.00000000	0.00000000	0.00000000	2.56956890	880.91116120
A-4	61691UBE8	1,000.00000000	0.00000000	2.60583333	0.00000000	0.00000000	0.00000000	0.00000000	2.60583333	1,000.00000000
A-S	61691UBH1	1,000.00000000	0.00000000	2.90833333	0.00000000	0.00000000	0.00000000	0.00000000	2.90833333	1,000.00000000
B	61691UBJ7	1,000.00000000	0.00000000	3.13689062	0.00000000	0.00000000	0.00000000	0.00000000	3.13689062	1,000.00000000
C	61691UBK4	1,000.00000000	0.00000000	3.13689050	0.00000000	0.00000000	0.00000000	0.00000000	3.13689050	1,000.00000000
D	61691UAJ8	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	61691UAL3	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	61691UAN9	1,000.00000000	0.00000000	2.29166696	0.00000000	0.00000000	0.00000000	0.00000000	2.29166696	1,000.00000000
G	61691UAQ2	1,000.00000000	0.00000000	2.29166667	0.00000000	0.00000000	0.00000000	0.00000000	2.29166667	1,000.00000000
H	61691UAS8	1,000.00000000	0.00000000	2.29166683	0.00000000	0.00000000	0.00000000	0.00000000	2.29166683	1,000.00000000
J-RR	61691UAU3	1,000.00000000	0.00000000	3.00793832	0.12895237	1.06764789	0.00000000	0.00000000	3.00793832	1,000.00000000
R	61691UAY5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	61691UAX7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61691UBF5	926.27893149	0.00000000	0.55657541	0.00000000	0.00000000	0.00000000	0.00000000	0.55657541	925.48299159
X-B	61691UBG3	1,000.00000000	0.00000000	0.11200782	0.00000000	0.00000000	0.00000000	0.00000000	0.11200782	1,000.00000000
X-D	61691UAA7	1,000.00000000	0.00000000	1.05355714	0.00000000	0.00000000	0.00000000	0.00000000	1.05355714	1,000.00000000
X-F	61691UAC3	1,000.00000000	0.00000000	0.84522371	0.00000000	0.00000000	0.00000000	0.00000000	0.84522371	1,000.00000000
X-G	61691UAE9	1,000.00000000	0.00000000	0.84522425	0.00000000	0.00000000	0.00000000	0.00000000	0.84522425	1,000.00000000
X-H	61691UAG4	1,000.00000000	0.00000000	0.84522378	0.00000000	0.00000000	0.00000000	0.00000000	0.84522378	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 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	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	54,275.75	0.00	54,275.75	0.00	0.00	0.00	54,275.75	0.00
A-3	07/01/25 - 07/30/25	30	0.00	513,051.69	0.00	513,051.69	0.00	0.00	0.00	513,051.69	0.00
A-4	07/01/25 - 07/30/25	30	0.00	1,111,823.09	0.00	1,111,823.09	0.00	0.00	0.00	1,111,823.09	0.00
X-A	07/01/25 - 07/30/25	30	0.00	397,850.12	0.00	397,850.12	0.00	0.00	0.00	397,850.12	0.00
X-B	07/01/25 - 07/30/25	30	0.00	21,589.06	0.00	21,589.06	0.00	0.00	0.00	21,589.06	0.00
X-D	07/01/25 - 07/30/25	30	0.00	49,758.45	0.00	49,758.45	0.00	0.00	0.00	49,758.45	0.00
X-F	07/01/25 - 07/30/25	30	0.00	9,709.93	0.00	9,709.93	0.00	0.00	0.00	9,709.93	0.00
X-G	07/01/25 - 07/30/25	30	0.00	8,631.43	0.00	8,631.43	0.00	0.00	0.00	8,631.43	0.00
X-H	07/01/25 - 07/30/25	30	0.00	8,630.58	0.00	8,630.58	0.00	0.00	0.00	8,630.58	0.00
A-S	07/01/25 - 07/30/25	30	0.00	274,715.35	0.00	274,715.35	0.00	0.00	0.00	274,715.35	0.00
B	07/01/25 - 07/30/25	30	0.00	168,174.98	0.00	168,174.98	0.00	0.00	0.00	168,174.98	0.00
C	07/01/25 - 07/30/25	30	0.00	140,143.72	0.00	140,143.72	0.00	0.00	0.00	140,143.72	0.00
D	07/01/25 - 07/30/25	30	0.00	55,843.75	0.00	55,843.75	0.00	0.00	0.00	55,843.75	0.00
E	07/01/25 - 07/30/25	30	0.00	42,550.00	0.00	42,550.00	0.00	0.00	0.00	42,550.00	0.00
F	07/01/25 - 07/30/25	30	0.00	26,326.67	0.00	26,326.67	0.00	0.00	0.00	26,326.67	0.00
G	07/01/25 - 07/30/25	30	0.00	23,402.50	0.00	23,402.50	0.00	0.00	0.00	23,402.50	0.00
H	07/01/25 - 07/30/25	30	0.00	23,400.21	0.00	23,400.21	0.00	0.00	0.00	23,400.21	0.00
J-RR	07/01/25 - 07/30/25	30	32,251.31	108,114.07	0.00	108,114.07	4,444.39	0.00	0.00	103,669.68	36,796.87
Totals			32,251.31	3,037,991.35	0.00	3,037,991.35	4,444.39	0.00	0.00	3,033,546.96	36,796.87




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


	Additional Information
Total Available Distribution Amount (1)	3,602,499.13
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,058,742.52	Master Servicing Fee	9,591.17
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,430.98
Interest Adjustments	(3,721.07)	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	416.98
ARD Interest	0.00	Operating Advisor Fee	1,100.83
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	200.15
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,055,021.45	Total Fees	17,030.11

Principal		Expenses/Reimbursements
Scheduled Principal	390,996.79	Reimbursement for Interest on Advances	944.39
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	(44,809.41)	Special Servicing Fees (Monthly)	3,500.00
Collection of Principal after Maturity Date	44,809.41	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	44,809.41	Rating Agency Expenses	0.00
Principal Adjustments	133,145.97	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	568,952.17	Total Expenses/Reimbursements	4,444.39

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,033,546.96
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	568,952.17
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	3,602,499.13
Total Funds Collected	3,623,973.62	Total Funds Distributed	3,623,973.63

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		968,472,215.06	968,472,215.06	Beginning Certificate Balance	968,472,214.25
(-) Scheduled Principal Collections		390,996.79	390,996.79	(-) Principal Distributions	568,952.17
(-) Unscheduled Principal Collections		44,809.41	44,809.41	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		133,145.97	133,145.97	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		967,903,262.89	967,903,262.89	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		961,729,107.26	961,729,107.26	Ending Certificate Balance	967,903,262.08
Ending Actual Collateral Balance		961,274,287.50	961,274,287.50



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.81)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.81)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.76%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP	Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP
	10,000,000 or less	26	175,762,511.67	18.16%	48	3.8631	2.448127	1.40 or less	4	49,264,355.90	5.09%	41	4.0192	1.077009
10,000,001 to 20,000,000		16	257,592,787.90	26.61%	50	3.6980	2.152331	1.41 to 1.60	2	15,492,433.33	1.60%	50	3.9659	1.526149
20,000,001 to 30,000,000		7	179,309,463.99	18.53%	51	3.8538	2.395469	1.61 to 1.80	5	92,544,090.26	9.56%	51	3.8606	1.694668
30,000,001 to 40,000,000		5	178,757,630.83	18.47%	50	3.6489	2.765148	1.81 to 2.00	12	169,851,878.99	17.55%	50	3.7119	1.940067
	40,000,001 or greater	2	120,000,000.00	12.40%	51	3.0877	4.078817	2.01 to 2.20	10	127,048,873.23	13.13%	50	3.6104	2.100381
	Totals	58	967,903,262.89	100.00%	50	3.6675	2.577454	2.21 or greater	23	457,220,762.68	47.24%	50	3.5858	3.429601
								Totals	58	967,903,262.89	100.00%	50	3.6675	2.577454
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP	Washington	1	8,300,000.00	0.86%	51	3.4500	2.186600
Alabama	2	21,958,425.47	2.27%	51	3.7900	1.434351	Wisconsin	2	9,523,103.72	0.98%	51	3.8702	2.891201
California	7	125,988,994.64	13.02%	51	3.5992	2.939471	Wyoming	1	989,540.80	0.10%	50	3.6500	1.966300
Colorado	2	10,574,163.67	1.09%	4	3.8286	1.361848	Totals	99	967,903,262.89	100.00%	50	3.6675	2.577454
Florida	8	87,619,181.83	9.05%	51	4.2139	1.892491
									Property Type³
Georgia	3	11,454,602.17	1.18%	50	3.7085	1.825583
Illinois	3	15,139,487.18	1.56%	51	3.8301	2.051313		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Indiana	7	23,158,057.77	2.39%	51	2.8743	5.057375		Properties	Balance	Agg. Bal.			DSCR¹
Iowa	1	2,970,749.54	0.31%	51	2.6533	5.933000	Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP
Kentucky	2	9,595,391.55	0.99%	51	3.2354	3.784665	Industrial	26	93,276,065.38	9.64%	51	3.1656	4.201621
Louisiana	1	1,345,538.61	0.14%	50	3.6500	1.966300	Lodging	14	85,197,676.99	8.80%	51	4.2496	3.299879
Maryland	2	72,696,526.51	7.51%	51	3.3704	2.872304	Mixed Use	14	152,421,603.46	15.75%	50	3.6239	2.002995
Massachusetts	4	29,884,220.97	3.09%	47	3.9733	4.490201	Multi-Family	12	171,602,197.60	17.73%	50	3.6847	2.403432
Michigan	4	14,012,167.96	1.45%	51	3.9911	1.750233	Office	11	224,576,964.03	23.20%	49	3.5343	2.332455
Minnesota	1	40,000,000.00	4.13%	51	3.4000	2.020100	Other	1	20,000,000.00	2.07%	50	4.1500	1.660700
Missouri	6	51,389,853.75	5.31%	51	3.4364	2.884099	Retail	18	160,555,409.46	16.59%	50	3.8134	2.668004
Nevada	3	72,617,649.94	7.50%	48	3.7882	3.111504	Self Storage	1	3,792,477.45	0.39%	48	3.7960	2.178800
New Jersey	1	20,000,000.00	2.07%	50	4.1500	1.660700	Totals	99	967,903,262.89	100.00%	50	3.6675	2.577454
New York	14	152,599,999.99	15.77%	50	3.5879	2.302919
North Carolina	2	4,840,481.26	0.50%	48	3.9051	2.140500
Ohio	2	11,046,487.67	1.14%	51	2.8706	5.068142
Pennsylvania	7	44,816,337.72	4.63%	51	3.9919	1.746533
South Carolina	1	29,950,000.00	3.09%	50	3.8250	2.537800
Texas	4	19,639,031.62	2.03%	50	3.5926	1.921776
Virginia	6	19,312,400.02	2.00%	50	3.4444	3.292849

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP	Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP
	2.9990% or less	1	50,000,000.00	5.17%	51	2.6533	5.933000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0000% to 3.4990%	13	288,220,000.00	29.78%	51	3.3939	2.630127	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9990%	29	442,842,897.93	45.75%	49	3.7705	2.356438	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% to 4.4990%	11	100,633,495.51	10.40%	50	4.1671	2.280493	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% or greater	2	29,726,000.95	3.07%	51	4.8921	2.363677	49 months or greater	56	911,422,394.39	94.16%	50	3.6705	2.631045
	Totals	58	967,903,262.89	100.00%	50	3.6675	2.577454	Totals	58	967,903,262.89	100.00%	50	3.6675	2.577454
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP	Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP
	60 months or less	56	911,422,394.39	94.16%	50	3.6705	2.631045	Interest Only	35	711,756,837.03	73.54%	50	3.5456	2.781216
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or less	21	199,665,557.36	20.63%	48	4.1156	2.095725
	Totals	58	967,903,262.89	100.00%	50	3.6675	2.577454	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	58	967,903,262.89	100.00%	50	3.6675	2.577454
(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



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	2	56,480,868.50	5.84%	51	3.6197	NAP			No outstanding loans in this group
Underwriter's Information		8	112,549,206.20	11.63%	50	3.5452	2.295347
	12 months or less	48	798,873,188.19	82.54%	50	3.6882	2.678340
	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	58	967,903,262.89	100.00%	50	3.6675	2.577454
(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


						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	322781001	Various Various		Various	Actual/360	3.650%	107,673.64	0.00	0.00	N/A	10/01/29	--	34,257,630.83	34,257,630.83	08/01/25
1A	322781101				Actual/360	3.650%	21,534.73	0.00	0.00	N/A	10/01/29	--	6,851,526.17	6,851,526.17	08/01/25
1B	322781111				Actual/360	3.650%	21,534.73	0.00	0.00	N/A	10/01/29	--	6,851,526.17	6,851,526.17	08/01/25
2	322781002	OF	Rockville	MD	Actual/360	3.398%	204,823.89	0.00	0.00	N/A	11/01/29	--	70,000,000.00	70,000,000.00	08/05/25
3	301741433	Various New York		NY	Actual/360	3.340%	73,340.83	0.00	0.00	N/A	10/06/29	--	25,500,000.00	25,500,000.00	08/06/25
3A	301741435				Actual/360	3.340%	57,522.22	0.00	0.00	N/A	10/06/29	--	20,000,000.00	20,000,000.00	08/06/25
3B	301741436				Actual/360	3.340%	43,141.67	0.00	0.00	N/A	10/06/29	--	15,000,000.00	15,000,000.00	08/06/25
4	322781004	RT	Las Vegas	NV	Actual/360	3.741%	128,849.78	0.00	0.00	N/A	07/01/29	--	40,000,000.00	40,000,000.00	08/01/25
4A	322781104				Actual/360	3.741%	44,601.85	0.00	0.00	N/A	07/01/29	--	13,846,153.86	13,846,153.86	08/01/25
5	1957687	IN	Various	Various	Actual/360	2.653%	114,237.58	0.00	0.00	N/A	11/07/29	--	50,000,000.00	50,000,000.00	08/07/25
6	301741472	MU	Boca Raton	FL	Actual/360	3.810%	131,233.33	0.00	0.00	N/A	11/06/29	--	40,000,000.00	40,000,000.00	08/06/25
6A	301741473				Actual/360	3.810%	32,808.33	0.00	0.00	N/A	11/06/29	--	10,000,000.00	10,000,000.00	08/06/25
7	322781007	MF	Garland	TX	Actual/360	3.683%	142,886.12	66,577.59	0.00	N/A	11/06/29	08/06/29	45,047,446.09	44,980,868.50	08/06/25
8	695101199	OF	St Paul	MN	Actual/360	3.400%	58,555.56	0.00	0.00	N/A	11/06/29	--	20,000,000.00	20,000,000.00	08/06/25
8A	695101200				Actual/360	3.400%	58,555.56	0.00	0.00	N/A	11/06/29	--	20,000,000.00	20,000,000.00	08/06/25
9	322781009	Various Brooklyn		NY	Actual/360	3.710%	63,894.44	0.00	0.00	N/A	09/06/29	--	20,000,000.00	20,000,000.00	08/06/25
9A	322781109				Actual/360	3.710%	63,894.44	0.00	0.00	N/A	09/06/29	--	20,000,000.00	20,000,000.00	08/06/25
10	322781010	LO	Carle Place	NY	Actual/360	3.670%	102,709.03	0.00	0.00	N/A	11/01/29	--	32,500,000.00	32,500,000.00	08/01/25
11	695101192	OF	Glendale	CA	Actual/360	3.310%	91,208.89	0.00	0.00	N/A	11/06/29	--	32,000,000.00	32,000,000.00	08/06/25
12	1959497	MF	Greenville	SC	Actual/360	3.825%	98,647.81	0.00	0.00	N/A	10/01/29	--	29,950,000.00	29,950,000.00	08/01/25
13	301741462	MF	Tustin	CA	Actual/360	3.490%	84,147.78	0.00	0.00	N/A	11/06/29	--	28,000,000.00	28,000,000.00	08/06/25
14	1958023	LO	Key West	FL	Actual/360	4.950%	108,543.12	40,912.48	0.00	N/A	11/01/29	--	25,464,660.84	25,423,748.36	08/01/25
15	322781015	OF	Blue Bell	PA	Actual/360	4.100%	89,233.13	38,814.44	0.00	N/A	11/06/29	--	25,274,530.07	25,235,715.63	08/06/25
16	322781016	MF	St Louis	MO	Actual/360	3.490%	72,727.72	0.00	0.00	N/A	11/01/29	--	24,200,000.00	24,200,000.00	08/01/25
17	322781017	RT	Modesto	CA	Actual/360	3.800%	68,716.67	0.00	0.00	N/A	11/06/29	--	21,000,000.00	21,000,000.00	08/06/25
18	322781018	MU	Cambridge	MA	Actual/360	3.797%	65,392.78	0.00	0.00	N/A	06/01/29	--	20,000,000.00	20,000,000.00	08/01/25
19	322781019	98	Hamilton	NJ	Actual/360	4.150%	71,472.22	0.00	0.00	N/A	10/06/29	--	20,000,000.00	20,000,000.00	08/06/25
20	695101196	RT	Oceanside	CA	Actual/360	3.848%	61,236.54	29,783.84	0.00	N/A	11/06/29	--	18,480,613.46	18,450,829.62	08/06/25
22	322781022	MF	Gladstone	MO	Actual/360	3.400%	39,525.00	0.00	0.00	N/A	11/01/29	--	13,500,000.00	13,500,000.00	08/01/25
23	695101191	RT	Homewood	AL	Actual/360	3.900%	41,382.39	21,585.32	0.00	N/A	11/06/29	--	12,322,300.15	12,300,714.83	08/06/25
24	322781024	LO	Various	Various	Actual/360	4.300%	40,665.58	18,718.99	0.00	N/A	09/06/29	--	10,982,451.10	10,963,732.11	08/06/25
25	453012192	RT	Various	Various	Actual/360	3.670%	37,923.33	0.00	0.00	N/A	10/01/29	--	12,000,000.00	12,000,000.00	08/01/25
26	695101206	MF	Norristown	PA	Actual/360	3.900%	36,769.82	17,472.02	0.00	N/A	11/06/29	--	10,948,829.50	10,931,357.48	08/06/25
27	301741477	MF	Kentwood	MI	Actual/360	3.370%	33,372.36	0.00	0.00	N/A	11/06/29	08/06/29	11,500,000.00	11,500,000.00	08/06/25

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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
28	695101184	LO	Stoughton	MA	Actual/360	4.330%	36,921.00	17,857.80	0.00	N/A	10/06/29	--	9,902,078.77	9,884,220.97	08/06/25
29	695101195	MF	Brooklyn	NY	Actual/360	3.949%	36,045.59	0.00	0.00	N/A	11/06/29	--	10,600,000.00	10,600,000.00	08/06/25
30	322781030	RT	Various	VA	Actual/360	3.650%	29,230.84	18,802.41	0.00	N/A	10/01/29	--	9,300,135.51	9,281,333.10	08/01/25
31	1958264	RT	Las Vegas	NV	Actual/360	4.040%	33,809.19	13,347.70	0.00	N/A	11/01/29	--	9,718,386.00	9,705,038.30	08/01/25
32	695101194	OF	Denver	CO	Actual/360	3.860%	24,463.73	195,300.39	133,145.97	N/A	11/06/24	--	8,479,464.06	8,284,163.67	08/06/25
33	695101190	OF	Las Vegas	NV	Actual/360	3.800%	29,716.03	14,841.14	0.00	N/A	10/06/29	--	9,081,298.92	9,066,457.78	08/06/25
34	301741459	RT	Elk Grove Village	IL	Actual/360	3.930%	31,540.43	0.00	0.00	N/A	11/06/29	--	9,320,000.00	9,320,000.00	08/06/25
35	322781035	MF	Brooklyn	NY	Actual/360	3.990%	30,922.50	0.00	0.00	N/A	11/06/29	--	9,000,000.00	9,000,000.00	08/06/25
36	301741452	MF	Clarkston	GA	Actual/360	3.730%	26,934.07	12,334.35	0.00	N/A	10/06/29	--	8,385,594.99	8,373,260.64	08/06/25
37	322781037	MU	Tacoma	WA	Actual/360	3.450%	24,657.92	0.00	0.00	N/A	11/01/29	--	8,300,000.00	8,300,000.00	08/01/25
38	322781038	IN	Rialto	CA	Actual/360	4.200%	26,825.99	9,850.30	0.00	N/A	11/01/29	--	7,417,323.50	7,407,473.20	08/01/25
39	1958779	RT	Pleasant Prairie	WI	Actual/360	3.790%	22,910.55	0.00	0.00	N/A	11/01/29	--	7,020,000.00	7,020,000.00	08/01/25
40	1958842	IN	Various	Various	Actual/360	3.715%	22,265.23	0.00	0.00	N/A	11/01/29	--	6,960,000.00	6,960,000.00	08/01/25
41	1958306	LO	Jacksonville	FL	Actual/360	4.200%	23,278.01	10,341.92	0.00	N/A	11/01/29	--	6,436,317.47	6,425,975.55	08/01/25
42	1958389	MF	Brownstown	MI	Actual/360	3.970%	21,796.43	8,885.41	0.00	N/A	11/01/29	--	6,375,815.77	6,366,930.36	08/01/25
43	1957729	OF	San Diego	CA	Actual/360	3.330%	17,205.00	0.00	0.00	N/A	10/01/29	--	6,000,000.00	6,000,000.00	08/01/25
44	322781044	IN	Louisville	KY	Actual/360	3.610%	18,177.00	8,771.28	0.00	N/A	11/01/29	--	5,847,307.25	5,838,535.97	08/01/25
45	301741446	IN	Fort Worth	TX	Actual/360	3.435%	16,919.28	0.00	0.00	N/A	10/06/29	--	5,720,000.00	5,720,000.00	08/06/25
46	1958469	MU	Vero Beach	FL	Actual/360	4.550%	16,880.19	6,054.53	0.00	N/A	11/01/29	--	4,308,307.12	4,302,252.59	08/01/25
47	695101159	SS	High Point	NC	Actual/360	3.796%	12,418.59	6,676.33	0.00	N/A	08/06/29	--	3,799,153.78	3,792,477.45	08/06/25
48	695101189	RT	Shelby Township	MI	Actual/360	4.236%	12,584.76	6,323.38	0.00	N/A	10/06/29	--	3,450,085.15	3,443,761.77	08/06/25
49	322781049	IN	St Louis	MO	Actual/360	4.120%	11,991.49	0.00	0.00	N/A	08/01/29	--	3,380,000.00	3,380,000.00	08/01/25
50	1959204	RT	Delafield	WI	Actual/360	4.095%	8,838.57	3,403.16	0.00	N/A	11/01/29	--	2,506,506.88	2,503,103.72	08/01/25
51	322781051	RT	Chesterfield	MI	Actual/360	4.080%	5,926.19	2,297.39	0.00	N/A	11/01/29	--	1,686,771.65	1,684,474.26	08/01/25
Totals							3,055,021.45	568,952.17	133,145.97				968,472,215.06	967,903,262.89
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	16,361,835.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	25,350,554.00	12,611,882.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	4,984,340.00	1,425,542.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	100,371,430.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	35,212,462.82	9,111,518.08	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	7,274,801.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
8	6,509,608.62	3,075,775.99	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	10,373,868.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,551,109.00	4,533,993.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,647,463.00	1,905,666.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,943,410.38	1,498,609.09	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,014,280.03	1,582,464.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	5,396,715.90	4,984,623.86	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,116,834.52	483,222.88	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,690,627.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	3,268,595.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	63,644,247.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,319,916.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,087,281.42	489,377.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
22	1,728,266.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,359,087.33	221,242.38	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	9,178,410.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	16,670,218.14	4,310,847.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,467,661.48	738,034.50	01/01/25	06/30/25	--	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
28	6,805,203.91	5,580,287.62	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	708,065.98	408,858.13	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,234,135.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,326,530.00	320,368.51	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,053,687.00	909,911.00	04/01/24	03/31/25	02/11/25	3,100,768.94	19,590.40	0.00	0.00	0.00	0.00
33	962,613.00	244,112.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	765,364.51	421,310.58	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	690,192.27	177,450.10	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,045,340.63	217,339.19	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	696,342.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	783,945.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	890,951.25	213,472.73	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	809,635.09	205,087.86	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	720,388.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	691,449.87	358,546.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	737,308.59	198,384.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	917,611.00	453,806.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	834,116.03	196,211.31	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	438,043.00	281,168.58	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	457,533.12	252,465.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	234,811.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	290,692.00	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

Appraisal

Cumulative

Current

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Reduction Amount

ASER

Advances

from Principal

Defease Status

371,482.91

106,083.80

01/01/25

03/31/25

0.00

187,887.00

0.00

Totals

355,176,351.58

57,517,664.23

3,100,768.94

19,590.40

0.00

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
32	695101194	44,809.41	Partial Liquidation (Curtailment)	0.00	0.00
Totals		44,809.41		0.00	0.00
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
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	44,809.41	0	0.00	3.667539%	3.644981%	50
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	2,117.68	0	0.00	3.667723%	3.645114%	51
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.667880%	3.645267%	52
05/16/25	1	11,020,986.68	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	783,901.55	0	0.00	3.668024%	3.645409%	53
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	9,265,483.29	0	0.00	0	0.00	3.668334%	3.645521%	54
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.668476%	3.645661%	55
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.668652%	3.645834%	56
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.668793%	3.645973%	57
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.668934%	3.646111%	58
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	3.669085%	3.648642%	59
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	3.669211%	3.648766%	60
09/17/24	1	20,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.669347%	3.648899%	61
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		8,284,164	8,284,164	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		137,499,500	137,499,500	0			0
49 - 60 Months		822,119,599	822,119,599	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	967,903,263	967,903,263	0	0		0	0
Jul-25	968,472,215	959,992,751	8,479,464	0		0	0
Jun-25	968,873,222	960,391,640	0	8,481,582		0	0
May-25	969,244,191	958,223,205	11,020,987	0		0	0
Apr-25	970,424,395	961,158,912	0	0	9,265,483		0
Mar-25	970,792,701	961,527,218	0	0	9,265,483		0
Feb-25	971,239,863	961,974,380	0	0	9,265,483		0
Jan-25	971,605,337	962,339,854	0	0	9,265,483		0
Dec-24	971,969,543	962,704,059	0	0	9,265,483		0
Nov-24	972,359,321	963,093,838	0	0	9,265,483		0
Oct-24	972,625,908	972,625,908	0	0		0	0
Sep-24	972,898,228	952,898,228	20,000,000	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.




© 202 1 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
32	695101194	8,284,163.67	8,284,162.90	6,900,000.00	12/20/24	499,866.00	0.91490	03/31/25	11/06/24	290
Totals		8,284,163.67	8,284,162.90	6,900,000.00		499,866.00




© 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
32	695101194	OF	CO	11/14/24	9




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
14	1958023	27,638,183.83	4.95000%	27,638,183.83 4.95000%		10	10/01/20	07/01/20	11/12/20
25	453012192	12,000,000.00	3.67000%	12,000,000.00 3.67000%		10	06/30/20	05/01/20	08/11/20
32	695101194	0.00	3.86000%	0.00	3.86000%	1	03/20/25	10/06/24	--
41	1958306	6,875,000.00	4.20000%	6,875,000.00 4.20000%		10	06/30/20	06/01/20	08/11/20
Totals		46,513,183.83		46,513,183.83
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	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 29

Morgan Stanley Capital I Trust 2019-L3 10-D