
Distribution Date:	09/17/25	Benchmark 2025-B41 Mortgage Trust
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	09/04/25	Commercial Mortgage Pass-Through Certificates
		Series 2025-B41


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	GS Mortgage Securities Corporation II
Certificate Factor Detail	3		Attention: Scott Epperson	scott.epperson@gs.com gs-
				refgsecuritization@gs.com
Certificate Interest Reconciliation Detail	4		200 West Street \| New York, NY 10282 \| United States
Additional Information	5	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Cash Flows	6		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	7
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	8-12	General Master Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Mortgage Loan Detail (Part 1)	13-14		Attention: Executive Vice President – Division Head	NoticeAdmin@pnc.com
Mortgage Loan Detail (Part 2)	15-16		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	17	NCB Master Servicer & NCB	National Cooperative Bank, N.A.
		Special Servicer
Historical Detail	18
			Attention: Tom Klump, Chief Operating Officer	tklump@ncb.coop
Delinquency Loan Detail	19		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Collateral Stratification and Historical Detail	20	General Special Servicer	CWCapital Asset Management LLC
Specially Serviced Loan Detail - Part 1	21		Attention: Legal Department	CWCAMContractNotices@cwcapital.com
Specially Serviced Loan Detail - Part 2	22		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Modified Loan Detail	23	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Historical Liquidated Loan Detail	24		Attention: BMARK 2025-B41 – Surveillance Manager	cmbs.notices@parkbridgefinancial.com
Historical Bond / Collateral Loss Reconciliation Detail	25		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Interest Shortfall Detail - Collateral Level	26	Trustee	Computershare Trust Company, N.A.
Supplemental Notes	27		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		Directing Holder	Blackstone Real Estate Services LLC
			-

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	081935AU2	4.400640%	8,365,000.00	8,365,000.00	38,247.20	30,676.13	0.00	0.00	68,923.33	8,326,752.80	30.00%	30.00%
A-4	081935AV0	5.097860%	50,750,000.00	50,750,000.00	0.00	215,597.00	0.00	0.00	215,597.00	50,750,000.00	30.00%	30.00%
A-5	081935AW8	5.407210%	354,250,000.00	354,250,000.00	0.00	1,596,253.45	0.00	0.00	1,596,253.45	354,250,000.00	30.00%	30.00%
A-SB	081935AX6	5.242810%	11,385,000.00	11,385,000.00	0.00	49,741.16	0.00	0.00	49,741.16	11,385,000.00	30.00%	30.00%
A-S	081935BA5	5.754480%	73,573,000.00	73,573,000.00	0.00	352,811.96	0.00	0.00	352,811.96	73,573,000.00	17.88%	17.88%
B	081935BB3	6.004830%	28,822,000.00	28,822,000.00	0.00	144,226.01	0.00	0.00	144,226.01	28,822,000.00	13.13%	13.13%
C	081935BC1	6.136450%	19,720,000.00	19,720,000.00	0.00	100,842.33	0.00	0.00	100,842.33	19,720,000.00	9.88%	9.88%
D	081935AG3	4.500000%	11,378,000.00	11,378,000.00	0.00	42,667.50	0.00	0.00	42,667.50	11,378,000.00	8.00%	8.00%
E	081935AJ7	4.500000%	6,068,000.00	6,068,000.00	0.00	22,755.00	0.00	0.00	22,755.00	6,068,000.00	7.00%	7.00%
F	081935AL2	3.500000%	12,135,000.00	12,135,000.00	0.00	35,393.75	0.00	0.00	35,393.75	12,135,000.00	5.00%	5.00%
G	081935AN8	3.500000%	9,102,000.00	9,102,000.00	0.00	26,547.50	0.00	0.00	26,547.50	9,102,000.00	3.50%	3.50%
J-RR*	081935AQ1	6.554865%	21,238,114.00	21,238,114.00	0.00	116,010.81	0.00	0.00	116,010.81	21,238,114.00	0.00%	0.00%
RR Interest	N/A	6.554865%	24,296,688.00	24,296,688.00	1,531.48	132,717.93	0.00	0.00	134,249.41	24,295,156.52	0.00%	0.00%
R	081935AS7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	081935BD9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			631,082,802.00	631,082,802.00	39,778.68	2,866,240.53	0.00	0.00	2,906,019.21	631,043,023.32


X-A	081935AY4	1.208847%	424,750,000.00	424,750,000.00	0.00	427,881.48	0.00	0.00	427,881.48	424,711,752.80
X-B	081935AZ1	0.679614%	122,115,000.00	122,115,000.00	0.00	69,159.18	0.00	0.00	69,159.18	122,115,000.00
X-D	081935AA6	2.054865%	17,446,000.00	17,446,000.00	0.00	29,874.32	0.00	0.00	29,874.32	17,446,000.00
X-F	081935AC2	3.054865%	12,135,000.00	12,135,000.00	0.00	30,892.33	0.00	0.00	30,892.33	12,135,000.00
X-G	081935AE8	3.054865%	9,102,000.00	9,102,000.00	0.00	23,171.15	0.00	0.00	23,171.15	9,102,000.00
Notional SubTotal			585,548,000.00	585,548,000.00	0.00	580,978.46	0.00	0.00	580,978.46	585,509,752.80

Deal Distribution Total					39,778.68	3,447,218.99	0.00	0.00	3,486,997.67

*	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	081935AU2	1,000.00000000	4.57228930	3.66720024	0.00000000	0.00000000	0.00000000	0.00000000	8.23948954	995.42771070
A-4	081935AV0	1,000.00000000	0.00000000	4.24821675	0.00000000	0.00000000	0.00000000	0.00000000	4.24821675	1,000.00000000
A-5	081935AW8	1,000.00000000	0.00000000	4.50600833	0.00000000	0.00000000	0.00000000	0.00000000	4.50600833	1,000.00000000
A-SB	081935AX6	1,000.00000000	0.00000000	4.36900834	0.00000000	0.00000000	0.00000000	0.00000000	4.36900834	1,000.00000000
A-S	081935BA5	1,000.00000000	0.00000000	4.79539994	0.00000000	0.00000000	0.00000000	0.00000000	4.79539994	1,000.00000000
B	081935BB3	1,000.00000000	0.00000000	5.00402505	0.00000000	0.00000000	0.00000000	0.00000000	5.00402505	1,000.00000000
C	081935BC1	1,000.00000000	0.00000000	5.11370842	0.00000000	0.00000000	0.00000000	0.00000000	5.11370842	1,000.00000000
D	081935AG3	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
E	081935AJ7	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
F	081935AL2	1,000.00000000	0.00000000	2.91666667	0.00000000	0.00000000	0.00000000	0.00000000	2.91666667	1,000.00000000
G	081935AN8	1,000.00000000	0.00000000	2.91666667	0.00000000	0.00000000	0.00000000	0.00000000	2.91666667	1,000.00000000
J-RR	081935AQ1	1,000.00000000	0.00000000	5.46238757	0.00000000	0.00000000	0.00000000	0.00000000	5.46238757	1,000.00000000
RR Interest	N/A	1,000.00000000	0.06303246	5.46238771	0.00000000	0.00000000	0.00000000	0.00000000	5.52542017	999.93696754
R	081935AS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	081935BD9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	081935AY4	1,000.00000000	0.00000000	1.00737253	0.00000000	0.00000000	0.00000000	0.00000000	1.00737253	999.90995362
X-B	081935AZ1	1,000.00000000	0.00000000	0.56634468	0.00000000	0.00000000	0.00000000	0.00000000	0.56634468	1,000.00000000
X-D	081935AA6	1,000.00000000	0.00000000	1.71238794	0.00000000	0.00000000	0.00000000	0.00000000	1.71238794	1,000.00000000
X-F	081935AC2	1,000.00000000	0.00000000	2.54572147	0.00000000	0.00000000	0.00000000	0.00000000	2.54572147	1,000.00000000
X-G	081935AE8	1,000.00000000	0.00000000	2.54572072	0.00000000	0.00000000	0.00000000	0.00000000	2.54572072	1,000.00000000




© 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	08/01/25 - 08/30/25	30	0.00	30,676.13	0.00	30,676.13	0.00	0.00	0.00	30,676.13	0.00
A-4	08/01/25 - 08/30/25	30	0.00	215,597.00	0.00	215,597.00	0.00	0.00	0.00	215,597.00	0.00
A-5	08/01/25 - 08/30/25	30	0.00	1,596,253.45	0.00	1,596,253.45	0.00	0.00	0.00	1,596,253.45	0.00
A-SB	08/01/25 - 08/30/25	30	0.00	49,741.16	0.00	49,741.16	0.00	0.00	0.00	49,741.16	0.00
X-A	08/01/25 - 08/30/25	30	0.00	427,881.48	0.00	427,881.48	0.00	0.00	0.00	427,881.48	0.00
X-B	08/01/25 - 08/30/25	30	0.00	69,159.18	0.00	69,159.18	0.00	0.00	0.00	69,159.18	0.00
X-D	08/01/25 - 08/30/25	30	0.00	29,874.32	0.00	29,874.32	0.00	0.00	0.00	29,874.32	0.00
X-F	08/01/25 - 08/30/25	30	0.00	30,892.33	0.00	30,892.33	0.00	0.00	0.00	30,892.33	0.00
X-G	08/01/25 - 08/30/25	30	0.00	23,171.15	0.00	23,171.15	0.00	0.00	0.00	23,171.15	0.00
A-S	08/01/25 - 08/30/25	30	0.00	352,811.96	0.00	352,811.96	0.00	0.00	0.00	352,811.96	0.00
B	08/01/25 - 08/30/25	30	0.00	144,226.01	0.00	144,226.01	0.00	0.00	0.00	144,226.01	0.00
C	08/01/25 - 08/30/25	30	0.00	100,842.33	0.00	100,842.33	0.00	0.00	0.00	100,842.33	0.00
D	08/01/25 - 08/30/25	30	0.00	42,667.50	0.00	42,667.50	0.00	0.00	0.00	42,667.50	0.00
E	08/01/25 - 08/30/25	30	0.00	22,755.00	0.00	22,755.00	0.00	0.00	0.00	22,755.00	0.00
F	08/01/25 - 08/30/25	30	0.00	35,393.75	0.00	35,393.75	0.00	0.00	0.00	35,393.75	0.00
G	08/01/25 - 08/30/25	30	0.00	26,547.50	0.00	26,547.50	0.00	0.00	0.00	26,547.50	0.00
J-RR	08/01/25 - 08/30/25	30	0.00	116,010.81	0.00	116,010.81	0.00	0.00	0.00	116,010.81	0.00
RR Interest	08/01/25 - 08/30/25	30	0.00	132,717.93	0.00	132,717.93	0.00	0.00	0.00	132,717.93	0.00
Totals			0.00	3,447,218.99	0.00	3,447,218.99	0.00	0.00	0.00	3,447,218.99	0.00




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


	Additional Information

Total Available Distribution Amount (1)	3,486,997.67
Non-VRR Available Funds	3,352,748.27
VRR Available Funds	134,249.41
(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	3,465,681.02	Master Servicing Fee	8,499.81
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,118.88
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	271.72
ARD Interest	0.00	Operating Advisor Fee	1,356.41
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	215.20
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,465,681.02	Total Fees	18,462.02

Principal		Expenses/Reimbursements
Scheduled Principal	39,778.68	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	39,778.68	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,447,218.99
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	39,778.68
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,486,997.67
Total Funds Collected	3,505,459.70	Total Funds Distributed	3,505,459.69

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		631,082,802.19	631,082,802.19	Beginning Certificate Balance	631,082,802.00
(-) Scheduled Principal Collections		39,778.68	39,778.68	(-) Principal Distributions	39,778.68
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		631,043,023.51	631,043,023.51	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		631,082,802.19	631,082,802.19	Ending Certificate Balance	631,043,023.32
Ending Actual Collateral Balance		631,081,721.21	631,081,721.21



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.19)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.19)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.55%
				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
	9,999,999 or less	29	112,183,916.04	17.78%	118	6.1972	2.723563	1.49 or less	22	256,589,058.52	40.66%	118	6.5667	1.242849
10,000,000 to 19,999,999		15	180,384,066.20	28.59%	116	6.3247	1.904950	1.50 to 1.99	6	86,610,041.27	13.72%	119	6.7079	1.781521
20,000,000 to 29,999,999		6	137,975,041.27	21.86%	117	6.2314	2.108503	2.00 to 2.49	10	121,179,392.90	19.20%	116	6.4106	2.075033
30,000,000 to 49,999,999		5	200,500,000.00	31.77%	119	6.6260	1.768345	2.50 or greater	17	166,664,530.82	26.41%	118	5.8902	3.419961
	50,000,000 or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	55	631,043,023.51	100.00%	118	6.3774	2.051582
	Totals	55	631,043,023.51	100.00%	118	6.3774	2.051582
(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

California	2	34,000,000.00	5.39%	118	6.4094	1.915114
							Industrial	1	12,985,000.00	2.06%	119	6.5720	1.680000
Florida	1	40,500,000.00	6.42%	119	6.7400	1.303381
							Lodging	1	6,000,000.00	0.95%	119	6.7120	2.200000
Hawaii	1	15,000,000.00	2.38%	118	7.2530	1.620000
							Mixed Use	10	138,000,000.01	21.87%	117	5.8167	2.665094
Illinois	3	22,975,000.00	3.64%	119	6.3994	1.488094
							Multi-Family	26	158,299,648.24	25.09%	119	6.4430	2.133030
Maryland	1	7,500,000.00	1.19%	119	6.3280	1.860000
							Office	8	100,975,041.27	16.00%	117	7.1377	1.961582
Massachusetts	8	63,000,000.01	9.98%	117	5.8928	2.750000
							Other	2	66,000,000.00	10.46%	118	6.6059	1.359088
Nevada	1	10,000,000.00	1.58%	117	6.2140	1.823402
							Retail	5	128,783,334.00	20.41%	117	6.2096	1.697288
New Jersey	1	29,975,041.27	4.75%	119	6.9910	1.970000
							Self Storage	2	20,000,000.00	3.17%	118	5.9870	2.391394
New York	26	188,324,648.24	29.84%	117	6.0704	2.436048
							Totals	55	631,043,023.51	100.00%	118	6.3774	2.051582
North Carolina	1	40,000,000.00	6.34%	119	6.9390	2.060000

Ohio	3	63,985,000.00	10.14%	119	6.5457	1.567005

Oregon	1	54,783,334.00	8.68%	115	5.5770	2.070146

Pennsylvania	6	61,000,000.00	9.67%	116	7.2486	1.621637

Totals	55	631,043,023.51	100.00%	118	6.3774	2.051582


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
	5.999% or less	16	208,783,334.00	33.09%	117	5.6896	2.463732	12 months or less	55	631,043,023.51	100.00%	118	6.3774	2.051582
	6.000% to 6.499%	20	101,644,114.32	16.11%	118	6.3018	2.272714	13 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	6.500% to 6.999%	16	244,615,575.19	38.76%	119	6.7249	1.741600	Totals	55	631,043,023.51	100.00%	118	6.3774	2.051582
	7.000% to 7.499%	2	60,000,000.00	9.51%	119	7.1022	1.514997
	7.500% or greater	1	16,000,000.00	2.54%	109	7.8014	2.020000
	Totals	55	631,043,023.51	100.00%	118	6.3774	2.051582
(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

114 months or less

31,000,000.00

4.91%

111

7.1427

1.671613

Interest Only

452,643,334.00

71.73%

118

6.2704

2.036395

115 months or greater

588,893,023.51

93.32%

118

6.3429

2.081649

119 months or less

0.00

0.00%

0.0000

0.000000

Totals

619,893,023.51

98.23%

118

6.3829

2.061144

120 months or greater

167,249,689.51

26.50%

118

6.6873

2.128123

Totals

619,893,023.51

98.23%

118

6.3829

2.061144

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 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
Underwriter's Information		39	570,232,906.09	90.36%	118	6.3797	2.176754	114 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	2	16,341,110.11	2.59%	118	6.4925	0.383959	115 months or greater	1	11,150,000.00	1.77%	120	6.0700	1.520000
	13 months to 24 months	14	44,469,007.31	7.05%	118	6.3050	1.059286	Totals	1	11,150,000.00	1.77%	120	6.0700	1.520000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	55	631,043,023.51	100.00%	118	6.3774	2.051582
(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
1A2-C2-B	30323445	MU	Cambridge	MA	Actual/360	5.893%	114,173.58	0.00	0.00	N/A	06/09/35	--	22,500,000.00	22,500,000.00	09/09/25
1A3-C1-B	30323446				Actual/360	5.893%	102,756.22	0.00	0.00	N/A	06/09/35	--	20,250,000.00	20,250,000.00	09/09/25
1A4-C1-B	30323447				Actual/360	5.893%	102,756.22	0.00	0.00	N/A	06/09/35	--	20,250,000.00	20,250,000.00	09/09/25
2A-10	30512385	MU	Middle Village	NY	Actual/360	5.581%	24,029.31	0.00	0.00	N/A	07/06/35	--	5,000,000.00	5,000,000.00	09/06/25
2A-2-1	30512377				Actual/360	5.581%	48,058.61	0.00	0.00	N/A	07/06/35	--	10,000,000.00	10,000,000.00	09/06/25
2A-3-2	30512422				Actual/360	5.581%	24,029.31	0.00	0.00	N/A	07/06/35	--	5,000,000.00	5,000,000.00	09/06/25
2A-5	30512380				Actual/360	5.581%	144,175.83	0.00	0.00	N/A	07/06/35	--	30,000,000.00	30,000,000.00	09/06/25
2A-8	30512383				Actual/360	5.581%	24,029.31	0.00	0.00	N/A	07/06/35	--	5,000,000.00	5,000,000.00	09/06/25
2A-9	30512384				Actual/360	5.581%	24,029.31	0.00	0.00	N/A	07/06/35	--	5,000,000.00	5,000,000.00	09/06/25
3A-1-5	30323448	RT	Portland	OR	Actual/360	5.577%	72,036.25	0.00	0.00	N/A	04/06/35	--	15,000,000.00	15,000,000.00	09/06/25
3A-1-6	30323449				Actual/360	5.577%	48,024.17	0.00	0.00	N/A	04/06/35	--	10,000,000.00	10,000,000.00	09/06/25
3A-1-7	30323450				Actual/360	5.577%	48,024.17	0.00	0.00	N/A	04/06/35	--	10,000,000.00	10,000,000.00	09/06/25
3A-1-8	30323451				Actual/360	5.577%	40,020.14	0.00	0.00	N/A	04/06/35	--	8,333,334.00	8,333,334.00	09/06/25
3A-2-2-1-A	30323452				Actual/360	5.577%	54,987.67	0.00	0.00	N/A	04/06/35	--	11,450,000.00	11,450,000.00	09/06/25
4	30512522	MF	Euclid	OH	Actual/360	6.516%	252,495.00	0.00	0.00	N/A	08/06/35	--	45,000,000.00	45,000,000.00	09/06/25
5	30512523	98	Pittsburgh	PA	Actual/360	7.052%	273,265.00	0.00	0.00	N/A	08/06/35	--	45,000,000.00	45,000,000.00	09/06/25
6	30512496	RT	Miami	FL	Actual/360	6.740%	235,057.50	0.00	0.00	N/A	08/06/35	--	40,500,000.00	40,500,000.00	09/06/25
7	30530376	OF	Charlotte	NC	Actual/360	6.939%	239,010.00	0.00	0.00	N/A	08/06/35	--	40,000,000.00	40,000,000.00	09/06/25
8A	30512450	OF	Newark	NJ	Actual/360	6.991%	180,450.58	0.00	0.00	08/06/35	01/06/39	--	29,975,041.27	29,975,041.27	09/06/25
9A2	30512351	RT	Hollywood	CA	Actual/360	6.680%	138,053.33	0.00	0.00	N/A	07/06/35	--	24,000,000.00	24,000,000.00	09/06/25
10A-2-1	30323453	98	New York	NY	Actual/360	5.650%	102,170.83	0.00	0.00	N/A	05/06/35	--	21,000,000.00	21,000,000.00	09/06/25
11A-2	30323454	OF	Plymouth Meeting	PA	Actual/360	7.801%	107,485.80	0.00	0.00	N/A	10/06/34	--	16,000,000.00	16,000,000.00	09/06/25
12A-2-A	30323399	OF	Kapolei	HI	Actual/360	7.253%	93,684.58	0.00	0.00	N/A	07/06/35	--	15,000,000.00	15,000,000.00	09/06/25
13A-6	30511811	MU	New York	NY	Actual/360	6.440%	55,455.56	0.00	0.00	N/A	02/06/35	--	10,000,000.00	10,000,000.00	09/06/25
13A-9	30511814				Actual/360	6.440%	27,727.78	0.00	0.00	N/A	02/06/35	--	5,000,000.00	5,000,000.00	09/06/25
14	470145870	MF	Brooklyn	NY	Actual/360	6.550%	78,944.15	3,518.99	0.00	N/A	07/01/35	--	13,996,500.75	13,992,981.76	08/01/25
15	470144750	MF	Jackson Heights	NY	Actual/360	6.490%	72,599.24	9,484.13	0.00	N/A	07/01/35	--	12,990,568.57	12,981,084.44	08/01/25
16	30512515	IN	Cleveland	OH	Actual/360	6.572%	73,485.00	0.00	0.00	N/A	08/06/35	--	12,985,000.00	12,985,000.00	09/06/25




© 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	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
17	30512482	Various DeKalb		IL	Actual/360	6.710%	68,325.51	0.00	0.00	N/A	08/06/35	--	11,825,000.00	11,825,000.00	09/06/25
18	470145980	MF	Chicago	IL	Actual/360	6.070%	58,280.43	0.00	0.00	N/A	09/01/35	--	11,150,000.00	11,150,000.00	09/01/25
19	30512233	SS	Reno	NV	Actual/360	6.214%	53,509.44	0.00	0.00	N/A	06/06/35	--	10,000,000.00	10,000,000.00	09/06/25
20	30512495	SS	San Luis Obispo	CA	Actual/360	5.760%	49,600.00	0.00	0.00	N/A	08/06/35	--	10,000,000.00	10,000,000.00	09/06/25
21	30512518	MF	New York	NY	Actual/360	6.260%	48,515.00	0.00	0.00	N/A	08/06/35	--	9,000,000.00	9,000,000.00	09/06/25
22	30323455	RT	Walkersville	MD	Actual/360	6.328%	40,868.33	0.00	0.00	N/A	08/06/35	--	7,500,000.00	7,500,000.00	09/06/25
23	470144910	MF	New York	NY	Actual/360	6.390%	38,517.50	1,917.17	0.00	N/A	08/01/35	--	7,000,000.00	6,998,082.83	08/01/25
24	470145380	MF	Flushing	NY	Actual/360	6.290%	37,885.65	5,396.83	0.00	N/A	07/01/35	--	6,994,632.24	6,989,235.41	08/01/25
25	30512517	LO	Brooklyn	OH	Actual/360	6.712%	34,678.67	0.00	0.00	N/A	08/06/35	--	6,000,000.00	6,000,000.00	09/06/25
26	470144350	MF	Bronx	NY	Actual/360	6.730%	27,811.10	1,080.98	0.00	N/A	07/01/35	--	4,798,925.25	4,797,844.27	09/01/25
27	470146210	MF	New York	NY	Actual/360	6.260%	19,406.00	1,058.01	0.00	N/A	08/01/35	--	3,600,000.00	3,598,941.99	08/01/25
28	470145810	MF	Brooklyn	NY	Actual/360	6.130%	18,475.14	2,802.55	0.00	N/A	08/01/35	--	3,500,000.00	3,497,197.45	08/01/25
29	470145890	MF	New York	NY	Actual/360	6.580%	18,693.58	814.88	0.00	N/A	07/01/35	--	3,299,189.71	3,298,374.83	08/01/25
30	470145260	MF	Briarcliff Manor	NY	Actual/360	6.590%	18,146.88	793.29	0.00	N/A	06/01/35	--	3,197,844.34	3,197,051.05	08/01/25
31	470146060	MF	Elmhurst	NY	Actual/360	6.180%	15,952.39	2,382.76	0.00	N/A	07/01/35	--	2,997,629.85	2,995,247.09	08/01/25
32	470146040	MF	New York	NY	Actual/360	6.680%	16,106.22	0.00	0.00	N/A	07/01/35	--	2,800,000.00	2,800,000.00	08/01/25
33	470145360	MF	New York	NY	Actual/360	6.550%	15,510.76	0.00	0.00	N/A	06/01/35	--	2,750,000.00	2,750,000.00	08/01/25
34	470146100	MF	Yonkers	NY	Actual/360	6.150%	12,445.21	1,871.65	0.00	N/A	08/01/35	--	2,350,000.00	2,348,128.35	08/01/25
35	470145220	MF	New York	NY	Actual/360	6.550%	11,262.35	1,444.85	0.00	N/A	06/01/35	--	1,996,772.73	1,995,327.88	08/01/25
36	470144870	MF	New York	NY	Actual/360	6.460%	9,163.46	1,222.30	0.00	N/A	06/01/35	--	1,647,281.20	1,646,058.90	08/01/25
37	470144740	MF	New York	NY	Actual/360	6.130%	7,917.92	0.00	0.00	N/A	05/01/35	--	1,500,000.00	1,500,000.00	08/01/25
38	470146160	MF	Jackson Heights	NY	Actual/360	6.630%	8,563.75	1,045.87	0.00	N/A	08/01/35	--	1,500,000.00	1,498,954.13	07/30/25
39	470145850	MF	Brooklyn	NY	Actual/360	6.370%	7,947.69	1,093.68	0.00	N/A	07/01/35	--	1,448,912.28	1,447,818.60	08/01/25
40	470146140	MF	New York	NY	Actual/360	6.090%	7,335.89	1,139.00	0.00	N/A	07/01/35	--	1,398,866.94	1,397,727.94	08/01/25
41	470145530	MF	New York	NY	Actual/360	6.430%	7,192.72	964.41	0.00	N/A	07/01/35	--	1,299,040.90	1,298,076.49	08/01/25
42	470145660	MF	Freeport	NY	Actual/360	6.370%	7,125.51	980.55	0.00	N/A	07/01/35	--	1,299,024.80	1,298,044.25	08/01/25
43	470145500	MF	New York	NY	Actual/360	6.310%	5,429.47	766.78	0.00	N/A	07/01/35	--	999,237.36	998,470.58	08/01/25
Totals							3,465,681.02	39,778.68	0.00				631,082,802.19	631,043,023.51
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 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
1A2-C2-B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A3-C1-B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A4-C1-B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-2-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-3-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1-5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1-6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1-7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1-8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-2-2-1-A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	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
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A-2-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11A-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12A-2-A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	441,414.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	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




© 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
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,507,091.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	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
23	314,779.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	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
28	22,149.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	(959,487.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	175,876.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	(186,228.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	83,020.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	6,257.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	92,239.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	188,698.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	19,332.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	68,599.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,139,981.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	(19,334.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	97,624.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	3,992,011.67	0.00				0.00	0.00	0.00	0.00	0.00	0.00




© 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

Amount

Coupon

Remit

WAM¹

Date

09/17/25 0

0.00

6.377390%

6.343421%

118

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

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

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 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		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		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		631,043,024	631,043,024		0		0




Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
Sep-25	631,043,024	631,043,024	0	0	0		0




(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 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
				No specially serviced loans this period




© 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
					No specially serviced loans this period
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
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 27


			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 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
					No realized losses this period




© 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)

No interest shortfalls this period

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.

Page 26 of 27


Supplemental Notes
Risk Retention
Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the “U.S. Risk Retention Special Notices” tab for the Benchmark 2025-B41 Mortgage Trust transaction, certain information
provided to the Certificate Administrator regarding the Retaining Sponsor’s compliance with certain specified provisions of the Credit Risk Retention Rules. Investors should refer to the Certificate Administrator’s website for all such information.




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

Benchmark 2025-B41 Mortgage Trust 10-D