
Distribution Date:	10/20/25	Morgan Stanley Capital I Trust 2021-L5
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-L5


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		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	KeyBank National Association
Exchangeable Certificate Detail	5-6
			www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
Exchangeable Certificate Factor Detail	7
			11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Additional Information	8	Special Servicer	LNR Partners, LLC
Bond / Collateral Reconciliation - Cash Flows	9		Attention: Heather Bennett and Arnold Shulkin		hbennett@starwood.com; AShulkin@lnrpartners.com;
Bond / Collateral Reconciliation - Balances	10				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Current Mortgage Loan and Property Stratification	11-15
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Mortgage Loan Detail (Part 1)	16-18	Representations Reviewer
Mortgage Loan Detail (Part 2)	19-21		Attention: MSC 2021-L5 Transaction Manager		notices@pentalphasurveillance.com
Principal Prepayment Detail	22		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	23		Bank, N.A.
Delinquency Loan Detail	24		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	25				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	26
Specially Serviced Loan Detail - Part 2	27
Modified Loan Detail	28
Historical Liquidated Loan Detail	29
Historical Bond / Collateral Loss Reconciliation Detail	30
Interest Shortfall Detail - Collateral Level	31
Supplemental Notes	32

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 32


				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	61691YAA9	0.785000%	10,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61691YAB7	1.518000%	68,700,000.00	64,597,948.76	243,145.90	81,716.41	0.00	0.00	324,862.31	64,354,802.86	30.54%	30.00%
A-SB	61691YAC5	2.430000%	23,644,000.00	23,644,000.00	0.00	47,879.10	0.00	0.00	47,879.10	23,644,000.00	30.54%	30.00%
A-3	61691YAD3	2.438000%	161,931,000.00	161,931,000.00	0.00	328,989.82	0.00	0.00	328,989.82	161,931,000.00	30.54%	30.00%
A-4	61691YAJ0	2.728000%	307,666,000.00	307,666,000.00	0.00	699,427.37	0.00	0.00	699,427.37	307,666,000.00	30.54%	30.00%
A-S	61691YAR2	2.951000%	71,492,000.00	71,492,000.00	0.00	175,810.74	0.00	0.00	175,810.74	71,492,000.00	21.63%	21.25%
B	61691YAW1	3.102000%	39,832,000.00	39,832,000.00	0.00	102,965.72	0.00	0.00	102,965.72	39,832,000.00	16.67%	16.38%
C	61691YBB6	3.156000%	35,746,000.00	35,746,000.00	0.00	94,011.98	0.00	0.00	94,011.98	35,746,000.00	12.21%	12.00%
D	61691YBN0	2.500000%	22,469,000.00	22,469,000.00	0.00	46,810.42	0.00	0.00	46,810.42	22,469,000.00	9.42%	9.25%
E	61691YBQ3	2.500000%	17,363,000.00	17,363,000.00	0.00	36,172.92	0.00	0.00	36,172.92	17,363,000.00	7.25%	7.13%
F	61691YBS9	2.500000%	19,405,000.00	19,405,000.00	0.00	40,427.08	0.00	0.00	40,427.08	19,405,000.00	4.83%	4.75%
G	61691YBU4	2.500000%	8,171,000.00	8,171,000.00	0.00	17,022.92	0.00	0.00	17,022.92	8,171,000.00	3.82%	3.75%
H-RR*	61691YBX8	3.753277%	30,639,742.00	30,639,742.00	0.00	95,832.86	0.00	0.00	95,832.86	30,639,742.00	0.00%	0.00%
R	61691YCA7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	61691YBZ3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular Sub Total			817,058,742.00	802,956,690.76	243,145.90	1,767,067.34	0.00	0.00	2,010,213.24	802,713,544.86


X-A	61691YAP6	1.262208%	571,941,000.00	557,838,948.76	0.00	586,757.30	0.00	0.00	586,757.30	557,595,802.86
X-B	61691YAQ4	0.711554%	147,070,000.00	147,070,000.00	0.00	87,206.91	0.00	0.00	87,206.91	147,070,000.00
X-D	61691YBG5	1.253277%	39,832,000.00	39,832,000.00	0.00	41,600.43	0.00	0.00	41,600.43	39,832,000.00
X-F	61691YBJ9	1.253277%	19,405,000.00	19,405,000.00	0.00	20,266.53	0.00	0.00	20,266.53	19,405,000.00
X-G	61691YBL4	1.253277%	8,171,000.00	8,171,000.00	0.00	8,533.77	0.00	0.00	8,533.77	8,171,000.00
Notional Sub Total			786,419,000.00	772,316,948.76	0.00	744,364.94	0.00	0.00	744,364.94	772,073,802.86

Deal Distribution Total					243,145.90	2,511,432.28	0.00	0.00	2,754,578.18

*	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 32


				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	61691YAA9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61691YAB7	940.29037496	3.53924163	1.18946739	0.00000000	0.00000000	0.00000000	0.00000000	4.72870902	936.75113333
A-SB	61691YAC5	1,000.00000000	0.00000000	2.02500000	0.00000000	0.00000000	0.00000000	0.00000000	2.02500000	1,000.00000000
A-3	61691YAD3	1,000.00000000	0.00000000	2.03166670	0.00000000	0.00000000	0.00000000	0.00000000	2.03166670	1,000.00000000
A-4	61691YAJ0	1,000.00000000	0.00000000	2.27333332	0.00000000	0.00000000	0.00000000	0.00000000	2.27333332	1,000.00000000
A-S	61691YAR2	1,000.00000000	0.00000000	2.45916662	0.00000000	0.00000000	0.00000000	0.00000000	2.45916662	1,000.00000000
B	61691YAW1	1,000.00000000	0.00000000	2.58500000	0.00000000	0.00000000	0.00000000	0.00000000	2.58500000	1,000.00000000
C	61691YBB6	1,000.00000000	0.00000000	2.63000000	0.00000000	0.00000000	0.00000000	0.00000000	2.63000000	1,000.00000000
D	61691YBN0	1,000.00000000	0.00000000	2.08333348	0.00000000	0.00000000	0.00000000	0.00000000	2.08333348	1,000.00000000
E	61691YBQ3	1,000.00000000	0.00000000	2.08333353	0.00000000	0.00000000	0.00000000	0.00000000	2.08333353	1,000.00000000
F	61691YBS9	1,000.00000000	0.00000000	2.08333316	0.00000000	0.00000000	0.00000000	0.00000000	2.08333316	1,000.00000000
G	61691YBU4	1,000.00000000	0.00000000	2.08333374	0.00000000	0.00000000	0.00000000	0.00000000	2.08333374	1,000.00000000
H-RR	61691YBX8	1,000.00000000	0.00000000	3.12773064	0.00000000	0.02715395	0.00000000	0.00000000	3.12773064	1,000.00000000
R	61691YCA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	61691YBZ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61691YAP6	975.34352103	0.00000000	1.02590529	0.00000000	0.00000000	0.00000000	0.00000000	1.02590529	974.91839693
X-B	61691YAQ4	1,000.00000000	0.00000000	0.59296192	0.00000000	0.00000000	0.00000000	0.00000000	0.59296192	1,000.00000000
X-D	61691YBG5	1,000.00000000	0.00000000	1.04439722	0.00000000	0.00000000	0.00000000	0.00000000	1.04439722	1,000.00000000
X-F	61691YBJ9	1,000.00000000	0.00000000	1.04439732	0.00000000	0.00000000	0.00000000	0.00000000	1.04439732	1,000.00000000
X-G	61691YBL4	1,000.00000000	0.00000000	1.04439726	0.00000000	0.00000000	0.00000000	0.00000000	1.04439726	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 32


				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	09/01/25 - 09/30/25	30	0.00	81,716.41	0.00	81,716.41	0.00	0.00	0.00	81,716.41	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	47,879.10	0.00	47,879.10	0.00	0.00	0.00	47,879.10	0.00
A-3	09/01/25 - 09/30/25	30	0.00	328,989.82	0.00	328,989.82	0.00	0.00	0.00	328,989.82	0.00
A-4	09/01/25 - 09/30/25	30	0.00	699,427.37	0.00	699,427.37	0.00	0.00	0.00	699,427.37	0.00
A-S	09/01/25 - 09/30/25	30	0.00	175,810.74	0.00	175,810.74	0.00	0.00	0.00	175,810.74	0.00
B	09/01/25 - 09/30/25	30	0.00	102,965.72	0.00	102,965.72	0.00	0.00	0.00	102,965.72	0.00
C	09/01/25 - 09/30/25	30	0.00	94,011.98	0.00	94,011.98	0.00	0.00	0.00	94,011.98	0.00
D	09/01/25 - 09/30/25	30	0.00	46,810.42	0.00	46,810.42	0.00	0.00	0.00	46,810.42	0.00
E	09/01/25 - 09/30/25	30	0.00	36,172.92	0.00	36,172.92	0.00	0.00	0.00	36,172.92	0.00
F	09/01/25 - 09/30/25	30	0.00	40,427.08	0.00	40,427.08	0.00	0.00	0.00	40,427.08	0.00
G	09/01/25 - 09/30/25	30	0.00	17,022.92	0.00	17,022.92	0.00	0.00	0.00	17,022.92	0.00
H-RR	09/01/25 - 09/30/25	30	829.40	95,832.86	0.00	95,832.86	0.00	0.00	0.00	95,832.86	831.99
X-A	09/01/25 - 09/30/25	30	0.00	586,757.30	0.00	586,757.30	0.00	0.00	0.00	586,757.30	0.00
X-B	09/01/25 - 09/30/25	30	0.00	87,206.91	0.00	87,206.91	0.00	0.00	0.00	87,206.91	0.00
X-D	09/01/25 - 09/30/25	30	0.00	41,600.43	0.00	41,600.43	0.00	0.00	0.00	41,600.43	0.00
X-F	09/01/25 - 09/30/25	30	0.00	20,266.53	0.00	20,266.53	0.00	0.00	0.00	20,266.53	0.00
X-G	09/01/25 - 09/30/25	30	0.00	8,533.77	0.00	8,533.77	0.00	0.00	0.00	8,533.77	0.00
Totals			829.40	2,511,432.28	0.00	2,511,432.28	0.00	0.00	0.00	2,511,432.28	831.99




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 32


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-3 (EC)	61691YAD3	2.438000%	161,931,000.00	161,931,000.00	0.00	328,989.82	0.00	0.00	328,989.82	161,931,000.00
A-3-1	61691YAE1	N/A	161,931,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	61691YAF8	N/A	161,931,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (EC)	61691YAJ0	2.728000%	307,666,000.00	307,666,000.00	0.00	699,427.37	0.00	0.00	699,427.37	307,666,000.00
A-4-1	61691YAK7	N/A	307,666,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	61691YAL5	N/A	307,666,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	61691YAR2	2.951000%	71,492,000.00	71,492,000.00	0.00	175,810.74	0.00	0.00	175,810.74	71,492,000.00
A-S-1	61691YAS0	N/A	71,492,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	61691YAT8	N/A	71,492,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	61691YAW1	3.102000%	39,832,000.00	39,832,000.00	0.00	102,965.72	0.00	0.00	102,965.72	39,832,000.00
B-1	61691YAX9	N/A	39,832,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	61691YAY7	N/A	39,832,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	61691YBB6	3.156000%	35,746,000.00	35,746,000.00	0.00	94,011.98	0.00	0.00	94,011.98	35,746,000.00
C-1	61691YBC4	N/A	35,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	61691YBD2	N/A	35,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			1,850,001,000.00	616,667,000.00	0.00	1,401,205.63	0.00	0.00	1,401,205.63	616,667,000.00

Exchangeable Certificate Details
A-3-1	61691YAE1	N/A	161,931,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	61691YAF8	N/A	161,931,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	61691YAG6	N/A	161,931,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	61691YAH4	N/A	161,931,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	61691YAK7	N/A	307,666,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	61691YAL5	N/A	307,666,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	61691YAM3	N/A	307,666,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	61691YAN1	N/A	307,666,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	61691YAS0	N/A	71,492,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	61691YAT8	N/A	71,492,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	61691YAU5	N/A	71,492,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	61691YAV3	N/A	71,492,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	61691YAX9	N/A	39,832,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	61691YAY7	N/A	39,832,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	61691YAZ4	N/A	39,832,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	61691YBA8	N/A	39,832,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 32


				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
C-1	61691YBC4	N/A	35,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	61691YBD2	N/A	35,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	61691YBE0	N/A	35,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	61691YBF7	N/A	35,746,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,466,668,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 32


			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	61691YAE1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	61691YAF8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-1	61691YAK7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	61691YAL5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	61691YAS0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	61691YAT8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	61691YAX9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	61691YAY7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	61691YBC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	61691YBD2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	61691YAG6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	61691YAH4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	61691YAM3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	61691YAN1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	61691YAU5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	61691YAV3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	61691YAZ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	61691YBA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	61691YBE0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	61691YBF7	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 7 of 32


	Additional Information
Total Available Distribution Amount (1)	2,754,578.18
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 32


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,527,162.78	Master Servicing Fee	7,982.11
Interest Reductions due to Non recoverability Determination	0.00	Certificate Administrator Fee	6,102.47
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	334.57
ARD Interest	0.00	Operating Advisor Fee	1,097.37
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	214.12
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,527,162.78	Total Fees	15,730.65

Principal		Expenses/Reimbursements
Scheduled Principal	243,145.90	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	243,145.90	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,511,432.28
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	243,145.90
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	2,754,578.18
Total Funds Collected	2,770,308.68	Total Funds Distributed	2,770,308.83


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 32


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		802,956,691.53	802,956,691.53	Beginning Certificate Balance	802,956,690.76
(-) Scheduled Principal Collections		243,145.90	243,145.90	(-) Principal Distributions	243,145.90
(-) 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		802,713,545.63	802,713,545.63	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		802,956,691.53	802,956,691.53	Ending Certificate Balance	802,713,544.86
Ending Actual Collateral Balance		802,713,545.64	802,713,545.64



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.77)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.77)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.75%
				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 10 of 32


				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	1	3,696,054.96	0.46%	66	4.4900	NAP	Defeased	1	3,696,054.96	0.46%	66	4.4900	NAP
	10,000,000 or less	38	210,959,860.47	26.28%	63	3.9584	2.487447	1.50 or less	10	87,697,078.33	10.93%	65	4.0200	1.202119
10,000,001 to 20,000,000		15	213,185,630.20	26.56%	64	4.0299	2.069898	1.51 to 1.70	5	58,673,352.59	7.31%	65	4.1691	1.642351
20,000,001 to 30,000,000		4	101,235,000.00	12.61%	66	3.4934	2.667621	1.71 to 1.90	6	37,959,361.46	4.73%	53	4.3016	1.800765
30,000,001 to 40,000,000		3	105,707,000.00	13.17%	69	3.7036	3.633381	1.91 to 2.10	5	33,706,575.95	4.20%	66	3.9647	2.001190
	40,000,001 or greater	3	167,930,000.00	20.92%	45	3.4280	3.136344	2.11 to 2.30	6	70,577,657.90	8.79%	66	3.8998	2.190626
	Totals	64	802,713,545.63	100.00%	61	3.7767	2.680971	2.31 or greater	31	510,403,464.44	63.58%	59	3.6161	3.241823
								Totals	64	802,713,545.63	100.00%	61	3.7767	2.680971
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 32


			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	3,696,054.96	0.46%	66	4.4900	NAP
							Defeased	2	3,696,054.96	0.46%	66	4.4900	NAP
Alabama	1	4,664,630.00	0.58%	66	3.9990	3.070000
							Industrial	25	168,255,163.00	20.96%	45	3.7700	2.733345
Arizona	4	42,485,346.58	5.29%	66	3.7158	3.621955
							Lodging	3	39,997,922.08	4.98%	74	3.6339	5.147587
California	10	93,167,267.80	11.61%	65	3.6113	2.355377
							Mixed Use	2	37,400,000.00	4.66%	66	3.7363	2.813529
Colorado	1	5,544,000.00	0.69%	66	4.4600	3.500000
							Mobile Home Park	11	23,206,915.98	2.89%	67	3.9863	3.237621
Florida	14	122,616,000.00	15.28%	66	3.8713	2.829643
							Multi-Family	28	144,314,738.29	17.98%	66	3.9621	1.995737
Georgia	3	23,524,000.00	2.93%	67	4.0988	2.849800
							Office	19	142,285,913.57	17.73%	62	3.7106	2.093637
Illinois	2	18,554,738.29	2.31%	66	3.6354	2.090627
							Other	1	3,500,000.00	0.44%	66	4.1400	1.320000
Indiana	3	11,900,483.87	1.48%	65	4.0615	1.902534
							Retail	15	118,851,000.00	14.81%	63	3.5009	3.024635
Louisiana	16	44,616,000.00	5.56%	66	3.7913	2.962168
							Self Storage	18	121,205,837.74	15.10%	67	3.9003	2.893236
Maryland	1	8,300,000.00	1.03%	66	3.3250	2.700000
							Totals	124	802,713,545.63	100.00%	61	3.7767	2.680971
Massachusetts	18	57,330,000.00	7.14%	66	3.2494	2.897928

Michigan	7	18,187,292.06	2.27%	66	4.0195	2.271180

Nevada	4	49,084,664.17	6.11%	74	3.6717	4.594792

New Jersey	4	77,911,749.29	9.71%	20	3.4688	2.768179

New Mexico	1	8,405,312.36	1.05%	7	4.4000	1.790000

New York	12	86,891,078.54	10.82%	65	3.9487	1.774266

North Carolina	5	14,757,413.81	1.84%	62	4.1662	2.561992

Ohio	2	1,638,687.54	0.20%	67	4.1000	2.240000

Oregon	2	6,442,559.19	0.80%	66	4.4460	1.886374

Pennsylvania	4	18,921,612.35	2.36%	66	3.9710	2.296787

Texas	5	66,500,530.45	8.28%	66	3.9578	2.208520

Virginia	1	15,509,000.00	1.93%	51	3.8100	2.740000

West Virginia	2	2,065,124.36	0.26%	66	4.5580	2.650000

Totals	124	802,713,545.63	100.00%	61	3.7767	2.680971


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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 32


				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	1	3,696,054.96	0.46%	66	4.4900	NAP	Defeased	1	3,696,054.96	0.46%	66	4.4900	NAP
	2.9999% or less	2	63,430,000.00	7.90%	66	2.8189	3.029737	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0000% to 3.4999%	5	93,900,000.00	11.70%	28	3.3340	2.925708	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9999%	34	466,699,890.25	58.14%	66	3.7889	2.889478	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% to 4.4999%	19	153,222,476.06	19.09%	62	4.2527	1.919651	37 months to 48 months	1	36,347,000.00	4.53%	77	3.5580	5.520000
	4.5000% or greater	3	21,765,124.36	2.71%	66	4.7446	1.713180	49 months or greater	62	762,670,490.67	95.01%	60	3.7836	2.551830
	Totals	64	802,713,545.63	100.00%	61	3.7767	2.680971	Totals	64	802,713,545.63	100.00%	61	3.7767	2.680971
(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 32


				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	1	3,696,054.96	0.46%	66	4.4900	NAP	Defeased	1	3,696,054.96	0.46%	66	4.4900	NAP
	118 months or less	63	799,017,490.67	99.54%	61	3.7734	2.686851	Interest Only	41	601,192,000.00	74.89%	60	3.6916	2.890548
	119 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or less	22	197,825,490.67	24.64%	63	4.0218	2.067814
	Totals	64	802,713,545.63	100.00%	61	3.7767	2.680971	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	64	802,713,545.63	100.00%	61	3.7767	2.680971
(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 32


				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	1	3,696,054.96	0.46%	66	4.4900	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	63	799,017,490.67	99.54%	61	3.7734	2.686851
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	64	802,713,545.63	100.00%	61	3.7767	2.680971
(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 15 of 32


						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	10225014	SS	Various	Various	Actual/360	3.990%	216,125.00	0.00	0.00	N/A	05/06/31	--	65,000,000.00	65,000,000.00	10/06/25
2	10225015	IN	Jersey City	NJ	Actual/360	3.310%	165,500.00	0.00	0.00	N/A	04/06/26	--	60,000,000.00	60,000,000.00	10/06/25
3	10219622	RT	Various	MA	Actual/360	2.742%	98,095.05	0.00	0.00	N/A	04/01/31	--	42,930,000.00	42,930,000.00	10/01/25
4	10225016	Various Saint Rose		LA	Actual/360	3.755%	118,908.33	0.00	0.00	N/A	04/06/31	--	38,000,000.00	38,000,000.00	10/06/25
5	10219790	LO	Las Vegas	NV	Actual/360	3.558%	107,768.86	0.00	0.00	N/A	03/05/32	--	36,347,000.00	36,347,000.00	10/05/25
6	10225017	MF	Tallahassee	FL	Actual/360	3.810%	99,568.00	0.00	0.00	N/A	03/06/31	--	31,360,000.00	31,360,000.00	10/06/25
7	10225018	MF	Houston	TX	Actual/360	3.690%	91,742.63	0.00	0.00	N/A	03/01/31	--	29,835,000.00	29,835,000.00	10/01/25
8	10221123	OF	Roseville	CA	Actual/360	3.590%	76,287.50	0.00	0.00	N/A	04/01/31	--	25,500,000.00	25,500,000.00	10/01/25
9	10225019	MU	Scottsdale	AZ	Actual/360	3.580%	75,776.67	0.00	0.00	N/A	04/01/31	--	25,400,000.00	25,400,000.00	10/01/25
10	10225020	OF	La Mesa	CA	Actual/360	2.980%	50,908.33	0.00	0.00	N/A	04/06/31	--	20,500,000.00	20,500,000.00	10/06/25
11	10225021	IN	Various	FL	Actual/360	3.913%	65,216.67	0.00	0.00	N/A	04/06/31	--	20,000,000.00	20,000,000.00	10/06/25
12	10225022	OF	Various	Various	Actual/360	3.840%	61,388.72	31,177.12	0.00	N/A	01/06/31	--	19,183,975.67	19,152,798.55	10/06/25
13	10225023	IN	Sugar Land	TX	Actual/360	4.430%	56,562.49	26,657.24	0.00	N/A	04/01/31	--	15,321,667.99	15,295,010.75	10/01/25
14	10220818	OF	Sunrise	FL	Actual/360	3.630%	49,156.25	0.00	0.00	N/A	04/01/31	--	16,250,000.00	16,250,000.00	10/01/25
15	10205439	RT	Glen Allen	VA	Actual/360	3.810%	49,241.08	0.00	0.00	N/A	01/01/30	--	15,509,000.00	15,509,000.00	10/01/25
16	10225024	IN	Los Angeles	CA	Actual/360	4.095%	52,040.63	0.00	0.00	N/A	04/06/31	--	15,250,000.00	15,250,000.00	10/06/25
17	10225025	RT	Frankfort	IL	Actual/360	3.450%	41,975.00	0.00	0.00	N/A	04/01/31	--	14,600,000.00	14,600,000.00	10/01/25
18	10225026	MF	Various	MA	Actual/360	4.762%	57,144.00	0.00	0.00	N/A	04/06/31	--	14,400,000.00	14,400,000.00	10/06/25
19	10217361	MH	Various	Various	Actual/360	4.100%	43,258.78	19,315.41	0.00	N/A	05/01/31	--	12,661,107.03	12,641,791.62	10/01/25
20	10225027	RT	Various	Various	Actual/360	4.460%	47,710.85	0.00	0.00	N/A	04/01/31	--	12,837,000.00	12,837,000.00	10/01/25
21	10225028	IN	Pennsauken	NJ	Actual/360	4.172%	36,830.68	40,054.55	0.00	N/A	04/06/31	--	10,593,676.62	10,553,622.07	10/06/25
22	10225029	OF	Cheektowaga	NY	30/360	3.842%	37,352.76	20,254.47	0.00	N/A	12/06/30	--	11,666,661.68	11,646,407.21	10/06/25
23	10225030	MU	New York	NY	Actual/360	4.067%	40,670.00	0.00	0.00	N/A	04/06/31	--	12,000,000.00	12,000,000.00	10/06/25
24	10225031	MF	Astoria	NY	Actual/360	4.336%	43,360.00	0.00	0.00	N/A	04/06/31	--	12,000,000.00	12,000,000.00	10/06/25
25	10225032	MF	Willow Street	PA	Actual/360	3.745%	34,485.21	0.00	0.00	N/A	04/01/31	--	11,050,000.00	11,050,000.00	10/01/25
26	10225033	RT	Houston	TX	Actual/360	3.860%	29,915.00	0.00	0.00	N/A	04/06/31	--	9,300,000.00	9,300,000.00	10/06/25
27	10219695	MF	Indianapolis	IN	Actual/360	3.850%	29,404.38	0.00	0.00	N/A	03/01/31	--	9,165,000.00	9,165,000.00	10/01/25
28	10225034	OF	Albuquerque	NM	Actual/360	4.400%	30,871.53	14,196.95	0.00	N/A	05/06/26	--	8,419,509.31	8,405,312.36	10/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 32


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
29	10225035	OF	Various	MI	Actual/360	3.884%	26,735.97	15,631.71	0.00	N/A	04/06/31	--	8,260,341.79	8,244,710.08	10/06/25
30	10225036	RT	Las Vegas	NV	Actual/360	3.995%	28,714.06	0.00	0.00	N/A	04/01/31	--	8,625,000.00	8,625,000.00	10/01/25
31	10225037	IN	Savannah	GA	Actual/360	4.290%	30,494.75	0.00	0.00	N/A	04/01/31	--	8,530,000.00	8,530,000.00	10/01/25
32	10225038	SS	Nottingham	MD	Actual/360	3.325%	22,997.92	0.00	0.00	N/A	04/01/31	--	8,300,000.00	8,300,000.00	10/01/25
33	10225039	MF	Brooklyn	NY	Actual/360	4.025%	27,504.17	0.00	0.00	N/A	04/06/31	--	8,200,000.00	8,200,000.00	10/06/25
34	10220161	OF	Southfield	MI	Actual/360	3.910%	24,082.97	13,127.28	0.00	N/A	04/01/31	--	7,391,193.14	7,378,065.86	10/01/25
35	10219039	SS	Menifee	CA	Actual/360	3.270%	20,437.50	0.00	0.00	N/A	04/01/31	--	7,500,000.00	7,500,000.00	10/01/25
36	10220606	SS	Apache Junction	AZ	Actual/360	3.780%	22,260.37	11,439.05	0.00	N/A	04/01/31	--	7,066,785.63	7,055,346.58	10/01/25
37	10225040	SS	Various	Various	Actual/360	3.999%	21,257.52	11,918.84	0.00	N/A	03/06/31	--	6,378,850.81	6,366,931.97	10/06/25
38	10225041	IN	El Cajon	CA	Actual/360	3.990%	22,610.00	0.00	0.00	N/A	05/06/31	--	6,800,000.00	6,800,000.00	10/06/25
39	10225042	SS	Montgomery	TX	Actual/360	3.790%	21,160.83	0.00	0.00	N/A	04/06/31	--	6,700,000.00	6,700,000.00	10/06/25
40	10225043	SS	Baton Rouge	LA	Actual/360	4.000%	22,053.33	0.00	0.00	N/A	05/01/31	--	6,616,000.00	6,616,000.00	10/01/25
41	10225044	MH	Phoenix	AZ	Actual/360	3.715%	18,575.00	0.00	0.00	N/A	04/01/31	--	6,000,000.00	6,000,000.00	10/01/25
43	10225045	OF	Wichita Falls	TX	Actual/360	4.480%	20,078.77	7,723.60	0.00	N/A	04/06/31	--	5,378,243.30	5,370,519.70	10/06/25
44	10219978	MF	Brooklyn	NY	Actual/360	3.860%	17,370.00	0.00	0.00	N/A	05/01/31	--	5,400,000.00	5,400,000.00	10/01/25
45	10225046	RT	Various	Various	Actual/360	4.770%	21,067.50	0.00	0.00	N/A	04/06/31	--	5,300,000.00	5,300,000.00	10/06/25
46	10225047	OF	Hollywood	FL	Actual/360	3.687%	15,362.50	0.00	0.00	N/A	04/06/31	--	5,000,000.00	5,000,000.00	10/06/25
47	10225048	RT	Milpitas	CA	Actual/360	3.694%	15,391.67	0.00	0.00	N/A	02/06/30	--	5,000,000.00	5,000,000.00	10/06/25
48	10222777	MF	Elmhurst	NY	Actual/360	3.860%	16,002.92	0.00	0.00	N/A	05/01/31	--	4,975,000.00	4,975,000.00	10/01/25
49	10225049	RT	Bronx	NY	Actual/360	3.695%	14,626.04	0.00	0.00	N/A	04/06/31	--	4,750,000.00	4,750,000.00	10/06/25
50	10220038	OF	Hoover	AL	Actual/360	3.999%	15,544.88	0.00	0.00	N/A	04/01/31	--	4,664,630.00	4,664,630.00	10/01/25
51	10217357	SS	Winston Salem	NC	Actual/360	4.080%	14,025.00	0.00	0.00	N/A	04/01/31	--	4,125,000.00	4,125,000.00	10/01/25
52	10221555	MF	Chicago	IL	Actual/360	4.320%	14,259.39	6,202.53	0.00	N/A	04/01/31	--	3,960,940.82	3,954,738.29	10/01/25
53	10198862	LO	Southport	NC	Actual/360	4.390%	13,382.35	7,124.64	0.00	N/A	08/01/29	--	3,658,046.72	3,650,922.08	10/01/25
54	10225050	OF	Corona	CA	Actual/360	3.966%	13,220.00	0.00	0.00	N/A	04/06/31	--	4,000,000.00	4,000,000.00	10/06/25
55	10222778	MF	Brooklyn	NY	Actual/360	3.860%	12,786.25	0.00	0.00	N/A	05/01/31	--	3,975,000.00	3,975,000.00	10/01/25
56	10225051	MF	State College	PA	Actual/360	4.485%	14,389.38	0.00	0.00	N/A	03/06/31	--	3,850,000.00	3,850,000.00	10/06/25
57	10225052	SS	Various	VA	Actual/360	4.490%	13,850.49	5,634.03	0.00	N/A	04/06/31	--	3,701,688.99	3,696,054.96	10/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 32

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

10225053

Baker City

Actual/360

4.446%

13,221.90

5,155.19

0.00

N/A

04/06/31

3,568,665.28

3,563,510.09

10/06/25

10225054

New York

Actual/360

3.420%

9,975.00

0.00

N/A

04/01/31

3,500,000.00

10/01/25

10225055

Bronx

Actual/360

4.140%

12,075.00

0.00

N/A

04/06/31

3,500,000.00

10/06/25

10221586

Lake Elsinore

Actual/360

3.810%

9,842.50

0.00

N/A

04/01/31

3,100,000.00

10/01/25

10225056

Ontario

Actual/360

4.446%

10,683.26

4,421.19

0.00

N/A

04/06/31

2,883,470.29

2,879,049.10

10/06/25

10222776

Brooklyn

Actual/360

3.860%

8,524.17

0.00

N/A

05/01/31

2,650,000.00

10/01/25

10220835

Chester

Actual/360

3.590%

7,479.17

0.00

N/A

05/01/31

2,500,000.00

10/01/25

10225057

Cross Lanes

Actual/360

4.558%

7,855.85

3,112.10

0.00

N/A

04/06/31

2,068,236.46

2,065,124.36

10/06/25

Totals

2,527,162.78

243,145.90

0.00

802,956,691.53

802,713,545.63

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 18 of 32


					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	8,073,257.18	8,244,618.89	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2	6,467,584.28	6,500,474.98	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	4,053,502.10	4,054,156.72	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,843,699.88	2,340,509.61	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	716,717,361.00	632,225,677.70	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,716,765.46	1,355,426.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,676,809.50	1,392,605.35	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,168,831.61	1,212,725.81	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,364,795.72	1,747,395.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,208,998.40	820,541.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,693,521.50	3,657,047.96	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	7,843,655.00	2,377,312.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,422,834.90	1,448,229.75	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	680,662.90	936,484.78	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,455,188.57	842,837.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	843,986.07	691,634.61	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,417,701.45	1,324,839.05	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,021,934.14	555,451.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,653,899.93	1,687,493.70	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,135,141.78	2,145,206.34	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,615,104.52	787,613.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	4,641,039.67	2,093,643.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	727,386.67	619,885.79	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	949,100.62	478,820.07	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	865,428.30	929,703.25	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,054,313.49	579,826.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	667,376.08	365,108.91	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,336,491.12	510,561.08	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 19 of 32


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
29	1,139,978.62	750,689.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	905,049.97	412,532.31	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,032,291.04	472,156.34	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	805,605.73	382,826.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	551,972.89	272,819.41	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	813,125.46	470,363.97	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,071,289.12	1,087,803.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	792,990.06	439,810.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	698,367.94	660,560.08	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	785,990.46	439,907.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	545,521.56	303,042.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	626,555.40	359,483.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,330,231.44	1,273,289.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	789,673.99	834,474.54	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	490,881.90	199,034.83	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	440,553.88	440,553.92	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
46	655,424.19	316,263.38	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	4,426,891.97	4,301,679.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	492,542.33	327,596.92	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1,061,290.08	503,347.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	464,962.92	312,104.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	742,763.26	352,274.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	274,141.69	144,605.31	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	454,351.75	420,568.75	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	435,556.56	451,292.36	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	226,942.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	431,911.12	243,128.53	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 32


					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
58	387,417.75	326,913.98	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	23,242.44	143,447.89	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
60	204,727.00	96,491.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	263,941.87	131,966.39	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
62	311,588.06	337,344.51	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	118,692.23	54,192.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
64	283,200.05	291,212.18	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
65	320,779.93	355,486.89	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	810,489,876.50	700,062,038.79				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 21 of 32


			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 22 of 32

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

Morgan Stanley Capital I Trust 2021-L5 10-D