
Distribution Date:	09/17/25	Morgan Stanley Capital I Trust 2021-L6
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-L6


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		Jane Lam		cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Exchangeable Certificate Detail	5		Association
Exchangeable Certificate Factor Detail	6		Executive Vice President – Division Head	(913) 253-9000	NoticeAdmin@midlandls.com
Additional Information	7		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Special Servicer	Argentic Services Company LP
Bond / Collateral Reconciliation - Balances	9		Andrew Hundertmark		ahundertmark@argenticservices.com
			740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Mortgage Loan Detail (Part 1)	15-16	Representations Reviewer
Mortgage Loan Detail (Part 2)	17-18		MSC 2021-L6 Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Principal Prepayment Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	20		Bank, N.A.
Delinquency Loan Detail	21		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	22				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	23
Specially Serviced Loan Detail - Part 2	24
Modified Loan Detail	25
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


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


				Certificate Distribution Detail

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

A-1	61692CAW8	0.746000%	20,900,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61692CAX6	2.126000%	117,800,000.00	95,658,026.55	358,544.62	169,474.14	0.00	0.00	528,018.76	95,299,481.93	31.37%	30.00%
A-SB	61692CAY4	2.250000%	26,900,000.00	26,900,000.00	0.00	50,437.50	0.00	0.00	50,437.50	26,900,000.00	31.37%	30.00%
A-3	61692CAZ1	2.196000%	161,560,000.00	161,560,000.00	0.00	295,654.80	0.00	0.00	295,654.80	161,560,000.00	31.37%	30.00%
A-4	61692CBE7	2.444000%	208,568,000.00	208,568,000.00	0.00	424,783.49	0.00	0.00	424,783.49	208,568,000.00	31.37%	30.00%
A-S	61692CBM9	2.749000%	68,879,000.00	68,879,000.00	0.00	157,790.31	0.00	0.00	157,790.31	68,879,000.00	21.77%	21.00%
B	61692CBS6	2.951000%	49,746,000.00	49,746,000.00	0.00	122,333.71	0.00	0.00	122,333.71	49,746,000.00	14.84%	14.50%
C	61692CBX5	3.545892%	30,613,000.00	30,613,000.00	0.00	90,458.65	0.00	0.00	90,458.65	30,613,000.00	10.57%	10.50%
D	61692CAG3	2.500000%	19,134,000.00	19,134,000.00	0.00	39,862.50	0.00	0.00	39,862.50	19,134,000.00	7.90%	8.00%
E	61692CAJ7	2.500000%	14,349,000.00	14,349,000.00	0.00	29,893.75	0.00	0.00	29,893.75	14,349,000.00	5.90%	6.13%
F	61692CAL2	2.250000%	15,307,000.00	15,307,000.00	0.00	28,700.63	0.00	0.00	28,700.63	15,307,000.00	3.77%	4.13%
G-RR	61692CAN8	3.545892%	7,653,000.00	7,653,000.00	0.00	22,613.92	0.00	0.00	22,613.92	7,653,000.00	2.70%	3.13%
H-RR	61692CAQ1	3.545892%	23,917,112.00	19,386,105.06	0.00	68,376.49	0.00	0.00	68,376.49	19,386,105.06	0.00%	0.00%
V	61692CAT5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61692CAU2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			765,326,112.00	717,753,131.61	358,544.62	1,500,379.89	0.00	0.00	1,858,924.51	717,394,586.99


X-A	61692CBK3	1.255549%	535,728,000.00	492,686,026.55	0.00	515,492.81	0.00	0.00	515,492.81	492,327,481.93
X-B	61692CBL1	0.566093%	149,238,000.00	149,238,000.00	0.00	70,402.15	0.00	0.00	70,402.15	149,238,000.00
X-D	61692CAA6	1.045892%	33,483,000.00	33,483,000.00	0.00	29,182.99	0.00	0.00	29,182.99	33,483,000.00
X-F	61692CAC2	1.295892%	15,307,000.00	15,307,000.00	0.00	16,530.18	0.00	0.00	16,530.18	15,307,000.00
Notional SubTotal			733,756,000.00	690,714,026.55	0.00	631,608.13	0.00	0.00	631,608.13	690,355,481.93

Deal Distribution Total					358,544.62	2,131,988.02	0.00	0.00	2,490,532.64

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61692CAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61692CAX6	812.03757683	3.04367250	1.43865993	0.00000000	0.00000000	0.00000000	0.00000000	4.48233243	808.99390433
A-SB	61692CAY4	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
A-3	61692CAZ1	1,000.00000000	0.00000000	1.83000000	0.00000000	0.00000000	0.00000000	0.00000000	1.83000000	1,000.00000000
A-4	61692CBE7	1,000.00000000	0.00000000	2.03666665	0.00000000	0.00000000	0.00000000	0.00000000	2.03666665	1,000.00000000
A-S	61692CBM9	1,000.00000000	0.00000000	2.29083335	0.00000000	0.00000000	0.00000000	0.00000000	2.29083335	1,000.00000000
B	61692CBS6	1,000.00000000	0.00000000	2.45916677	0.00000000	0.00000000	0.00000000	0.00000000	2.45916677	1,000.00000000
C	61692CBX5	1,000.00000000	0.00000000	2.95490968	0.00000000	0.00000000	0.00000000	0.00000000	2.95490968	1,000.00000000
D	61692CAG3	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	61692CAJ7	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	61692CAL2	1,000.00000000	0.00000000	1.87500033	0.00000000	0.00000000	0.00000000	0.00000000	1.87500033	1,000.00000000
G-RR	61692CAN8	1,000.00000000	0.00000000	2.95490919	0.00000000	0.00000000	0.00000000	0.00000000	2.95490919	1,000.00000000
H-RR	61692CAQ1	810.55376000	0.00000000	2.85889408	(0.46378091)	13.29316349	0.00000000	0.00000000	2.85889408	810.55376000
V	61692CAT5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61692CAU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61692CBK3	919.65703967	0.00000000	0.96222861	0.00000000	0.00000000	0.00000000	0.00000000	0.96222861	918.98777352
X-B	61692CBL1	1,000.00000000	0.00000000	0.47174413	0.00000000	0.00000000	0.00000000	0.00000000	0.47174413	1,000.00000000
X-D	61692CAA6	1,000.00000000	0.00000000	0.87157632	0.00000000	0.00000000	0.00000000	0.00000000	0.87157632	1,000.00000000
X-F	61692CAC2	1,000.00000000	0.00000000	1.07990985	0.00000000	0.00000000	0.00000000	0.00000000	1.07990985	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	08/01/25 - 08/30/25	30	0.00	169,474.14	0.00	169,474.14	0.00	0.00	0.00	169,474.14	0.00
A-SB	08/01/25 - 08/30/25	30	0.00	50,437.50	0.00	50,437.50	0.00	0.00	0.00	50,437.50	0.00
A-3	08/01/25 - 08/30/25	30	0.00	295,654.80	0.00	295,654.80	0.00	0.00	0.00	295,654.80	0.00
A-4	08/01/25 - 08/30/25	30	0.00	424,783.49	0.00	424,783.49	0.00	0.00	0.00	424,783.49	0.00
X-A	08/01/25 - 08/30/25	30	0.00	515,492.81	0.00	515,492.81	0.00	0.00	0.00	515,492.81	0.00
X-B	08/01/25 - 08/30/25	30	0.00	70,402.15	0.00	70,402.15	0.00	0.00	0.00	70,402.15	0.00
X-D	08/01/25 - 08/30/25	30	0.00	29,182.99	0.00	29,182.99	0.00	0.00	0.00	29,182.99	0.00
X-F	08/01/25 - 08/30/25	30	0.00	16,530.18	0.00	16,530.18	0.00	0.00	0.00	16,530.18	0.00
A-S	08/01/25 - 08/30/25	30	0.00	157,790.31	0.00	157,790.31	0.00	0.00	0.00	157,790.31	0.00
B	08/01/25 - 08/30/25	30	0.00	122,333.71	0.00	122,333.71	0.00	0.00	0.00	122,333.71	0.00
C	08/01/25 - 08/30/25	30	0.00	90,458.65	0.00	90,458.65	0.00	0.00	0.00	90,458.65	0.00
D	08/01/25 - 08/30/25	30	0.00	39,862.50	0.00	39,862.50	0.00	0.00	0.00	39,862.50	0.00
E	08/01/25 - 08/30/25	30	0.00	29,893.75	0.00	29,893.75	0.00	0.00	0.00	29,893.75	0.00
F	08/01/25 - 08/30/25	30	0.00	28,700.63	0.00	28,700.63	0.00	0.00	0.00	28,700.63	0.00
G-RR	08/01/25 - 08/30/25	30	0.00	22,613.92	0.00	22,613.92	0.00	0.00	0.00	22,613.92	0.00
H-RR	08/01/25 - 08/30/25	30	328,057.00	57,284.19	0.00	57,284.19	(11,092.30)	0.00	0.00	68,376.49	317,934.08
Totals			328,057.00	2,120,895.72	0.00	2,120,895.72	(11,092.30)	0.00	0.00	2,131,988.02	317,934.08




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-3-1	61692CBA5	N/A	161,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	61692CBB3	N/A	161,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	61692CBC1	N/A	161,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	61692CBD9	N/A	161,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	61692CBF4	N/A	208,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	61692CBG2	N/A	208,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	61692CBH0	N/A	208,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	61692CBJ6	N/A	208,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	61692CBN7	N/A	68,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	61692CBP2	N/A	68,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	61692CBQ0	N/A	68,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	61692CBJ6	N/A	68,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	61692CBT4	N/A	49,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	61692CBU1	N/A	49,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	61692CBV9	N/A	49,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	61692CBW7	N/A	49,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	61692CBY3	N/A	30,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	61692CBZ0	N/A	30,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	61692CCA4	N/A	30,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	61692CCB2	N/A	30,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3 (EC)	61692CAZ1	2.196000%	161,560,000.00	161,560,000.00	0.00	295,654.80	0.00	0.00	295,654.80	161,560,000.00
A-4 (EC)	61692CBE7	2.444000%	208,568,000.00	208,568,000.00	0.00	424,783.49	0.00	0.00	424,783.49	208,568,000.00
A-S (EC)	61692CBM9	2.749000%	68,879,000.00	68,879,000.00	0.00	157,790.31	0.00	0.00	157,790.31	68,879,000.00
B (EC)	61692CBS6	2.951000%	49,746,000.00	49,746,000.00	0.00	122,333.71	0.00	0.00	122,333.71	49,746,000.00
C (EC)	61692CBX5	3.545892%	30,613,000.00	30,613,000.00	0.00	90,458.65	0.00	0.00	90,458.65	30,613,000.00
Exchangeable Certificates Total			2,596,830,000.00	519,366,000.00	0.00	1,091,020.96	0.00	0.00	1,091,020.96	519,366,000.00




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


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-3-1	61692CBA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	61692CBB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-1	61692CBF4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	61692CBG2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	61692CBN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	61692CBP2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	61692CBT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	61692CBU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	61692CBY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	61692CBZ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3 (EC)	61692CAZ1	1,000.00000000	0.00000000	1.83000000	0.00000000	0.00000000	0.00000000	0.00000000	1.83000000	1,000.00000000
A-4 (EC)	61692CBE7	1,000.00000000	0.00000000	2.03666665	0.00000000	0.00000000	0.00000000	0.00000000	2.03666665	1,000.00000000
A-S (EC)	61692CBM9	1,000.00000000	0.00000000	2.29083335	0.00000000	0.00000000	0.00000000	0.00000000	2.29083335	1,000.00000000
B (EC)	61692CBS6	1,000.00000000	0.00000000	2.45916677	0.00000000	0.00000000	0.00000000	0.00000000	2.45916677	1,000.00000000
C (EC)	61692CBX5	1,000.00000000	0.00000000	2.95490968	0.00000000	0.00000000	0.00000000	0.00000000	2.95490968	1,000.00000000

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




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


	Additional Information
Total Available Distribution Amount (1)	2,490,532.64
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,133,660.85	Master Servicing Fee	5,113.48
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,013.77
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	309.03
ARD Interest	0.00	Operating Advisor Fee	1,124.88
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	203.96
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,133,660.85	Total Fees	12,765.12

Principal		Expenses/Reimbursements
Scheduled Principal	358,544.62	Reimbursement for Interest on Advances	(39.42)
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,190.23
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	(16,243.11)
Total Principal Collected	358,544.62	Total Expenses/Reimbursements	(11,092.30)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,131,988.02
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	358,544.62
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,490,532.64
Total Funds Collected	2,492,205.47	Total Funds Distributed	2,492,205.46


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		717,753,131.61	717,753,131.61	Beginning Certificate Balance	717,753,131.61
(-) Scheduled Principal Collections		358,544.62	358,544.62	(-) Principal Distributions	358,544.62
(-) 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		717,394,586.99	717,394,586.99	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		717,758,445.81	717,758,445.81	Ending Certificate Balance	717,394,586.99
Ending Actual Collateral Balance		717,405,239.65	717,405,239.65



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.55%
				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 9 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP	Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP
	10,000,000 or less	18	114,283,374.23	15.93%	64	3.7243	2.836611	1.60 or less	7	84,164,664.33	11.73%	119	3.5648	0.548180
10,000,001 to 20,000,000		10	139,542,785.25	19.45%	63	3.6725	2.564019	1.61 to 1.80	2	16,470,000.00	2.30%	69	4.1367	1.682070
20,000,001 to 30,000,000		4	96,654,330.68	13.47%	69	3.7137	2.580839	1.81 to 2.00	2	21,167,420.54	2.95%	25	3.3529	1.942176
30,000,001 to 40,000,000		5	181,343,872.11	25.28%	81	3.4485	2.369145	2.01 to 2.20	1	24,065,638.28	3.35%	69	3.6900	2.080000
40,000,001 to 50,000,000		2	100,000,000.00	13.94%	40	3.3885	3.850000	2.21 to 2.40	7	140,192,453.99	19.54%	44	3.7241	2.300449
50,000,001 to 60,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.41 or greater	21	420,764,185.13	58.65%	64	3.2922	4.101544
	60,000,001 or greater	1	75,000,000.00	10.45%	69	2.3200	6.230000	Totals	42	717,394,586.99	100.00%	65	3.4522	3.113254
	Totals	42	717,394,586.99	100.00%	65	3.4522	3.113254
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP
							Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP
Arizona	3	21,881,627.23	3.05%	79	3.9047	3.000590
							Industrial	6	65,362,308.29	9.11%	69	3.7412	2.407315
California	6	96,452,870.81	13.44%	65	3.4754	2.640200
							Mixed Use	5	24,657,303.37	3.44%	70	3.2697	1.085082
Colorado	2	25,421,685.13	3.54%	69	3.3808	2.831812
							Multi-Family	11	160,037,696.63	22.31%	69	3.1386	4.307774
Florida	5	40,080,978.73	5.59%	70	3.8628	3.212551
							Office	6	152,158,764.17	21.21%	25	3.7060	2.441961
Illinois	2	28,252,392.15	3.94%	68	4.0364	2.130571
							Other	1	22,117,500.00	3.08%	69	3.9380	3.240000
Indiana	1	7,321,261.59	1.02%	70	3.4300	2.380000
							Retail	14	226,157,061.58	31.52%	69	3.5029	3.597901
Kansas	1	3,135,916.29	0.44%	70	3.9470	1.890000
							Self Storage	13	56,333,728.23	7.85%	145	2.9223	1.471067
Louisiana	1	2,253,939.83	0.31%	70	3.9470	1.890000
							Totals	58	717,394,586.99	100.00%	65	3.4522	3.113254
Michigan	1	5,907,367.42	0.82%	190	2.5649	0.270000

Missouri	1	9,274,984.88	1.29%	68	4.8500	1.410000

New Jersey	2	34,370,522.01	4.79%	69	3.9665	2.630388

New York	13	145,750,000.00	20.32%	69	2.9628	4.459949

Ohio	2	9,524,892.26	1.33%	114	3.1445	1.996004

Oklahoma	1	15,225,000.00	2.12%	69	3.8400	2.690000

Pennsylvania	5	109,565,638.28	15.27%	36	3.6055	2.508154

Tennessee	1	2,685,167.49	0.37%	190	2.5649	0.270000

Texas	4	91,992,553.74	12.82%	77	3.3083	3.945591

Virginia	3	26,527,564.42	3.70%	34	3.1962	2.219353

Washington	2	31,200,000.00	4.35%	69	3.3862	2.947788

Totals	58	717,394,586.99	100.00%	65	3.4522	3.113254


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP	Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP
	3.2490% or less	7	196,121,436.53	27.34%	86	2.7004	4.399320	12 months or less	1	35,043,872.11	4.88%	190	2.5649	0.270000
	3.2500% to 3.4990%	8	124,392,946.72	17.34%	69	3.3285	3.033975	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9990%	18	327,219,186.80	45.61%	52	3.7625	2.726817	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% or greater	7	59,090,792.22	8.24%	69	4.4079	1.367797	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	42	717,394,586.99	100.00%	65	3.4522	3.113254	49 months or greater	39	671,780,490.16	93.64%	59	3.4913	3.280588
								Totals	42	717,394,586.99	100.00%	65	3.4522	3.113254
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP	Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP
	119 months or less	39	671,780,490.16	93.64%	59	3.4913	3.280588	Interest Only	23	478,392,500.00	66.68%	57	3.3646	3.648837
	120 months or greater	1	35,043,872.11	4.88%	190	2.5649	0.270000	300 months or less	1	35,043,872.11	4.88%	190	2.5649	0.270000
	Totals	42	717,394,586.99	100.00%	65	3.4522	3.113254	352 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	42	717,394,586.99	100.00%	65	3.4522	3.113254
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	2	10,570,224.72	1.47%	41	3.9062	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	39	697,574,362.27	97.24%	66	3.4432	3.135586
	13 months to 24 months	1	9,250,000.00	1.29%	70	3.6100	2.810000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	42	717,394,586.99	100.00%	65	3.4522	3.113254
(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 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	30319818	MF	New York	NY	Actual/360	2.320%	149,833.33	0.00	0.00	N/A	06/01/31	--	75,000,000.00	75,000,000.00	09/01/25
2A1	30319819	OF	Pittsburgh	PA	Actual/360	3.683%	158,572.28	0.00	0.00	N/A	06/01/26	--	50,000,000.00	50,000,000.00	09/01/25
2A3-1	30319820				Actual/360	3.683%	31,714.46	0.00	0.00	N/A	06/01/26	--	10,000,000.00	10,000,000.00	09/01/25
3A2-1	30507472	RT	Austin	TX	Actual/360	3.094%	133,213.89	0.00	0.00	N/A	07/01/31	--	50,000,000.00	50,000,000.00	09/01/25
4	30319821	RT	Huntington Park	CA	Actual/360	3.280%	112,977.78	0.00	0.00	N/A	05/01/31	--	40,000,000.00	40,000,000.00	09/01/25
5	30319822	SS	Various	Various	Actual/360	2.565%	77,627.91	103,128.97	0.00	N/A	07/01/41	--	35,147,001.08	35,043,872.11	09/01/25
6	30319823	OF	Long Beach	CA	Actual/360	3.870%	123,302.50	0.00	0.00	N/A	07/06/26	--	37,000,000.00	37,000,000.00	09/06/25
7	30319824	OF	Farmers Branch	TX	Actual/360	3.720%	116,281.00	0.00	0.00	N/A	07/01/31	--	36,300,000.00	36,300,000.00	09/01/25
8	30319825	MF	Brooklyn	NY	Actual/360	3.820%	108,551.67	0.00	0.00	N/A	07/06/31	--	33,000,000.00	33,000,000.00	09/06/25
9	30319826	RT	Evanston	IL	Actual/360	3.935%	85,423.75	38,916.09	0.00	N/A	05/06/31	--	25,210,108.49	25,171,192.40	09/06/25
10	30319827	IN	Warrendale	PA	Actual/360	3.690%	76,607.86	43,838.14	0.00	N/A	06/01/31	--	24,109,476.42	24,065,638.28	09/01/25
11	30319828	RT	Snohomish	WA	Actual/360	3.320%	72,329.89	0.00	0.00	N/A	06/01/31	--	25,300,000.00	25,300,000.00	09/01/25
12A2	30530153	98	Iselin	NJ	Actual/360	3.938%	75,027.10	7,500.00	0.00	N/A	06/06/31	--	22,125,000.00	22,117,500.00	09/06/25
14	30319830	IN	Boulder	CO	Actual/360	3.325%	49,692.07	33,781.24	0.00	N/A	05/01/31	--	17,355,466.37	17,321,685.13	09/01/25
15	30319831	RT	Tampa	FL	Actual/360	3.546%	56,489.75	0.00	0.00	N/A	07/06/31	--	18,500,000.00	18,500,000.00	09/06/25
16	30319832	OF	Richmond	VA	Actual/360	3.150%	42,872.69	28,033.90	0.00	N/A	07/06/26	--	15,805,598.32	15,777,564.42	09/06/25
17	30319833	MF	Durant	OK	Actual/360	3.840%	50,344.00	0.00	0.00	N/A	06/06/31	--	15,225,000.00	15,225,000.00	09/06/25
18	30319834	RT	Various	Various	Actual/360	4.420%	53,429.72	22,363.67	0.00	N/A	06/06/31	--	14,037,877.36	14,015,513.69	09/06/25
19	30319835	MF	Casa Grande	AZ	Actual/360	3.850%	46,413.89	0.00	0.00	N/A	07/01/31	--	14,000,000.00	14,000,000.00	09/01/25
21	30319837	RT	East Brunswick	NJ	Actual/360	4.018%	42,454.81	17,351.89	0.00	N/A	07/06/31	--	12,270,373.90	12,253,022.01	09/06/25
22	30319838	Various Brooklyn		NY	Actual/360	4.010%	39,710.14	0.00	0.00	N/A	05/06/31	--	11,500,000.00	11,500,000.00	09/06/25
23	30319839	MU	Richmond	VA	Actual/360	3.264%	30,214.67	0.00	0.00	N/A	07/06/31	--	10,750,000.00	10,750,000.00	09/06/25
24	30319840	RT	York	PA	Actual/360	3.415%	29,995.08	0.00	0.00	N/A	07/06/31	--	10,200,000.00	10,200,000.00	09/06/25
25	30319841	IN	Mexico	MO	Actual/360	4.850%	38,793.21	13,712.13	0.00	N/A	05/01/31	--	9,288,697.01	9,274,984.88	09/01/25
26	30319842	MF	Brooklyn	NY	Actual/360	3.610%	28,754.65	0.00	0.00	N/A	07/01/31	--	9,250,000.00	9,250,000.00	09/01/25
27	30319843	SS	Westminster	CO	Actual/360	3.500%	24,412.50	0.00	0.00	N/A	07/06/31	--	8,100,000.00	8,100,000.00	09/06/25
28	30319844	RT	Highland	IN	Actual/360	3.430%	21,665.17	13,884.22	0.00	N/A	07/06/31	--	7,335,145.81	7,321,261.59	09/06/25
29	30319845	SS	Washington	PA	Actual/360	3.220%	21,627.67	0.00	0.00	N/A	07/06/31	--	7,800,000.00	7,800,000.00	09/06/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
30	30319846	RT	Berwick	PA	Actual/360	3.375%	21,796.88	0.00	0.00	N/A	06/06/31	--	7,500,000.00	7,500,000.00	09/06/25
31	30319847	MU	New York	NY	Actual/360	2.740%	15,336.39	0.00	0.00	N/A	06/01/31	--	6,500,000.00	6,500,000.00	09/01/25
32	30319848	RT	West Islip	NY	Actual/360	3.065%	15,835.83	0.00	0.00	N/A	07/01/31	--	6,000,000.00	6,000,000.00	09/01/25
33	30319849	MF	Indianapolis	IN	Actual/360	3.720%	17,728.11	9,956.79	0.00	N/A	07/06/31	--	5,534,268.15	5,524,311.36	09/06/25
34	30319850	IN	Columbus	OH	Actual/360	3.485%	18,005.83	0.00	0.00	N/A	07/06/31	--	6,000,000.00	6,000,000.00	09/06/25
35	30319851	RT	Vancouver	WA	Actual/360	3.670%	18,645.64	0.00	0.00	N/A	06/05/31	--	5,900,000.00	5,900,000.00	09/05/25
36	30319852	SS	Various	Various	Actual/360	3.947%	18,345.40	7,744.67	0.00	N/A	07/06/31	--	5,397,600.79	5,389,856.12	09/06/25
37	30319853	OF	Johns Creek	GA	Actual/360	4.110%	17,888.33	8,477.61	0.00	N/A	07/06/26	--	5,054,390.97	5,045,913.36	09/06/25
38	30319854	MF	Cocoa Beach	FL	Actual/360	4.430%	18,959.17	0.00	0.00	N/A	07/06/31	--	4,970,000.00	4,970,000.00	09/06/25
39	30319855	MU	Brooklyn	NY	Actual/360	3.570%	13,833.75	0.00	0.00	N/A	07/01/31	--	4,500,000.00	4,500,000.00	09/01/25
40	30319856	IN	Pompano Beach	FL	Actual/360	3.590%	13,911.25	0.00	0.00	N/A	07/06/31	--	4,500,000.00	4,500,000.00	09/06/25
41	30319857	RT	Menlo Park	CA	Actual/360	5.300%	18,261.99	5,338.46	0.00	N/A	07/06/31	--	4,001,410.35	3,996,071.89	07/06/25
42	30319858	IN	Lake Worth Beach	FL	Actual/360	3.830%	13,851.83	0.00	0.00	N/A	06/06/31	--	4,200,000.00	4,200,000.00	09/06/25
43	30319859	OF	Downers Grove	IL	Actual/360	4.865%	12,927.01	4,516.84	0.00	N/A	06/01/31	--	3,085,716.59	3,081,199.75	09/01/25
Totals							2,133,660.85	358,544.62	0.00				717,753,131.61	717,394,586.99
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	11,165,916.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A1	21,108,421.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A3-1	21,108,421.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A2-1	34,071,335.59	9,085,181.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	5,329,774.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1,631,968.12	80,470.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,582,590.00	1,062,842.45	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,691,501.43	3,886,538.62	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,966,477.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,683,367.91	878,052.79	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,213,346.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,469,156.58	2,591,741.49	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12A2	3,883,820.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,687,638.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,018,577.10	512,323.51	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,954,133.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,855,531.05	1,656,535.66	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,321,464.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,339,974.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,223,443.15	1,159,612.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	782,865.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	946,694.79	971,029.22	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	933,539.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	990,393.47	963,383.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	961,922.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	990,929.34	1,019,908.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,098,420.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,116,299.01	1,145,269.68	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
30	941,291.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	192,659.30	(106,816.11)	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,554,225.05	2,296,797.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	680,706.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	698,305.04	798,586.58	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	576,219.02	151,454.71	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
38	390,200.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	378,095.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	637,066.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	(104,121.08)	(24,791.23)	01/01/25	03/31/25	--	0.00	0.00	23,540.56	47,166.42	0.00	0.00
42	615,505.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	329,188.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	146,017,266.43	28,128,120.11				0.00	0.00	23,540.56	47,166.42	0.00	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
09/17/25	1	3,996,071.89	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.452151%	3.431497%	65
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	14,647,043.77	3.452161%	3.431508%	66
07/17/25	0	0.00	0	0.00	1	18,670,183.65	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478343%	3.457774%	68
06/17/25	0	0.00	1	18,701,445.89	1	24,199,209.13	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478390%	3.457822%	69
05/16/25	1	18,730,266.93	0	0.00	1	24,242,624.19	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478426%	3.457859%	70
04/17/25	0	0.00	1	24,288,383.41	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478471%	3.457906%	71
03/17/25	1	24,331,516.02	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478506%	3.457942%	72
02/18/25	1	4,035,871.81	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478572%	3.458009%	73
01/17/25	1	4,041,029.45	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478606%	3.458044%	74
12/17/24	1	4,046,163.66	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478640%	3.458079%	75
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478684%	3.458124%	76
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.478717%	3.458158%	77
(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

30319857

07/06/25

23,540.56

47,166.42

0.00

4,006,724.55

Totals

23,540.56

47,166.42

0.00

4,006,724.55

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		117,823,478	117,823,478	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		599,571,109	595,575,037	3,996,072			0




Historical Delinquency Information

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

Sep-25	717,394,587	713,398,515	3,996,072	0		0	0
Aug-25	717,753,132	717,753,132	0	0		0	0
Jul-25	736,780,816	718,110,633	0	0		18,670,184	0
Jun-25	737,187,056	694,286,401	0	18,701,446		24,199,209	0
May-25	737,571,241	694,598,350	18,730,267	0		24,242,624	0
Apr-25	737,975,195	713,686,812	0	24,288,383		0	0
Mar-25	738,357,027	714,025,511	24,331,516	0		0	0
Feb-25	738,800,700	734,764,828	4,035,872	0		0	0
Jan-25	739,180,053	735,139,024	4,041,029	0		0	0
Dec-24	739,558,278	735,512,114	4,046,164	0		0	0
Nov-24	739,956,481	739,956,481	0	0		0	0
Oct-24	740,332,388	740,332,388	0	0		0	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
10	30319827	24,065,638.28	24,065,638.28	38,000,000.00	03/26/21	3,010,577.33	2.08000	12/31/24	06/01/31	308
Totals		24,065,638.28	24,065,638.28	38,000,000.00		3,010,577.33




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


					Specially Serviced Loan Detail - Part 2

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




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




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


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Morgan Stanley Capital I Trust 2021-L6 10-D