
Distribution Date:	11/18/25	Benchmark 2021-B24 Mortgage Trust
Determination Date:	11/12/25
Next Distribution Date:	12/17/25
Record Date:	10/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-B24


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail	4		Attention: Kunal K. Singh		US_CMBS_Notice@jpmorgan.com
Certificate Interest Reconciliation Detail	5		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	6		Association
Bond / Collateral Reconciliation - Cash Flows	7		Executive Vice President – Division Head	(913) 253-9000	NoticeAdmin@midlandls.com
Bond / Collateral Reconciliation - Balances	8		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	9-13	Special Servicer	Midland Loan Services
Mortgage Loan Detail (Part 1)	14-15		Executive Vice President - Division Head	(913) 253-9001	askmidlandls.com
			10851 Mastin Street, Building 82, Suite 700 \| Overland Park, KS 66210 \| United States
Mortgage Loan Detail (Part 2)	16-17
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Principal Prepayment Detail	18	Representations Reviewer
Historical Detail	19		Attention: Benchmark 2021-B24 - Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Delinquency Loan Detail	20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Directing Certificateholder	Eightfold Real Estate Capital, L.P.
Collateral Stratification and Historical Detail	21
			-
Specially Serviced Loan Detail - Part 1	22
Specially Serviced Loan Detail - Part 2	23
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Modified Loan Detail	24		Bank, N.A.
Historical Liquidated Loan Detail	25		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	26		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	27
Supplemental Notes	28

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 28


				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	08163CAY5	0.647600%	11,152,000.00	962,814.08	312,659.18	519.60	0.00	0.00	313,178.78	650,154.90	30.29%	30.00%
A-2	08163CAZ2	1.953300%	73,848,000.00	73,848,000.00	0.00	120,206.08	0.00	0.00	120,206.08	73,848,000.00	30.29%	30.00%
A-3	08163CBA6	2.010300%	81,111,000.00	81,111,000.00	0.00	135,881.20	0.00	0.00	135,881.20	81,111,000.00	30.29%	30.00%
A-4	08163CBB4	2.263800%	213,500,000.00	213,500,000.00	0.00	402,767.75	0.00	0.00	402,767.75	213,500,000.00	30.29%	30.00%
A-5	08163CBC2	2.584300%	365,781,000.00	365,781,000.00	0.00	787,739.87	0.00	0.00	787,739.87	365,781,000.00	30.29%	30.00%
A-SB	08163CBD0	2.255900%	25,562,000.00	25,562,000.00	0.00	48,054.43	0.00	0.00	48,054.43	25,562,000.00	30.29%	30.00%
A-S	08163CBG3	2.779600%	86,732,000.00	86,732,000.00	0.00	200,900.22	0.00	0.00	200,900.22	86,732,000.00	22.34%	22.13%
B	08163CBH1	2.598300%	49,562,000.00	49,562,000.00	0.00	107,314.12	0.00	0.00	107,314.12	49,562,000.00	17.79%	17.63%
C	08163CBJ7	3.293400%	49,561,000.00	49,561,000.00	0.00	136,020.16	0.00	0.00	136,020.16	49,561,000.00	13.25%	13.13%
D	08163CAJ8	2.000000%	31,664,000.00	31,664,000.00	0.00	52,773.33	0.00	0.00	52,773.33	31,664,000.00	10.35%	10.25%
E	08163CAL3	2.000000%	26,158,000.00	26,158,000.00	0.00	43,596.67	0.00	0.00	43,596.67	26,158,000.00	7.95%	7.88%
F	08163CAN9	2.500000%	28,910,000.00	28,910,000.00	0.00	60,229.17	0.00	0.00	60,229.17	28,910,000.00	5.30%	5.25%
G	08163CAQ2	2.500000%	12,391,000.00	12,391,000.00	0.00	25,814.58	0.00	0.00	25,814.58	12,391,000.00	4.16%	4.13%
NR*	08163CAS8	2.500000%	45,431,418.00	45,431,418.00	0.00	79,305.87	0.00	0.00	79,305.87	45,431,418.00	0.00%	0.00%
Class RR	08163CBK4	3.649436%	20,859,855.00	20,666,871.52	5,921.77	62,561.42	0.00	0.00	68,483.19	20,660,949.75	0.00%	0.00%
RR Interest	N/A	3.649436%	37,106,641.00	36,763,351.53	10,533.97	111,287.65	0.00	0.00	121,821.62	36,752,817.56	0.00%	0.00%
R	08163CAW9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	08163CAU3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,159,329,914.00	1,148,604,455.13	329,114.92	2,374,972.12	0.00	0.00	2,704,087.04	1,148,275,340.21


X-A	08163CBE8	1.247913%	857,686,000.00	847,496,814.09	0.00	881,335.10	0.00	0.00	881,335.10	847,184,154.90
X-B	08163CBF5	0.703589%	99,123,000.00	99,123,000.00	0.00	58,118.22	0.00	0.00	58,118.22	99,123,000.00
X-D	08163CAA7	1.649436%	57,822,000.00	57,822,000.00	0.00	79,478.06	0.00	0.00	79,478.06	57,822,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 28


				Certificate Distribution Detail

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

X-F	08163CAC3	1.149436%	28,910,000.00	28,910,000.00	0.00	27,691.82	0.00	0.00	27,691.82	28,910,000.00
X-G	08163CAE9	1.149436%	12,391,000.00	12,391,000.00	0.00	11,868.88	0.00	0.00	11,868.88	12,391,000.00
X-NR	08163CAG4	1.149436%	45,431,418.00	45,431,418.00	0.00	43,517.08	0.00	0.00	43,517.08	45,431,418.00
Notional SubTotal			1,101,363,418.00	1,091,174,232.09	0.00	1,102,009.16	0.00	0.00	1,102,009.16	1,090,861,572.90

Deal Distribution Total					329,114.92	3,476,981.28	0.00	0.00	3,806,096.20

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 28


				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	08163CAY5	86.33555237	28.03615316	0.04659254	0.00000000	0.00000000	0.00000000	0.00000000	28.08274570	58.29939921
A-2	08163CAZ2	1,000.00000000	0.00000000	1.62774997	0.00000000	0.00000000	0.00000000	0.00000000	1.62774997	1,000.00000000
A-3	08163CBA6	1,000.00000000	0.00000000	1.67524997	0.00000000	0.00000000	0.00000000	0.00000000	1.67524997	1,000.00000000
A-4	08163CBB4	1,000.00000000	0.00000000	1.88650000	0.00000000	0.00000000	0.00000000	0.00000000	1.88650000	1,000.00000000
A-5	08163CBC2	1,000.00000000	0.00000000	2.15358335	0.00000000	0.00000000	0.00000000	0.00000000	2.15358335	1,000.00000000
A-SB	08163CBD0	1,000.00000000	0.00000000	1.87991667	0.00000000	0.00000000	0.00000000	0.00000000	1.87991667	1,000.00000000
A-S	08163CBG3	1,000.00000000	0.00000000	2.31633330	0.00000000	0.00000000	0.00000000	0.00000000	2.31633330	1,000.00000000
B	08163CBH1	1,000.00000000	0.00000000	2.16524999	0.00000000	0.00000000	0.00000000	0.00000000	2.16524999	1,000.00000000
C	08163CBJ7	1,000.00000000	0.00000000	2.74449991	0.00000000	0.00000000	0.00000000	0.00000000	2.74449991	1,000.00000000
D	08163CAJ8	1,000.00000000	0.00000000	1.66666656	0.00000000	0.00000000	0.00000000	0.00000000	1.66666656	1,000.00000000
E	08163CAL3	1,000.00000000	0.00000000	1.66666679	0.00000000	0.00000000	0.00000000	0.00000000	1.66666679	1,000.00000000
F	08163CAN9	1,000.00000000	0.00000000	2.08333345	0.00000000	0.00000000	0.00000000	0.00000000	2.08333345	1,000.00000000
G	08163CAQ2	1,000.00000000	0.00000000	2.08333306	0.00000000	0.00000000	0.00000000	0.00000000	2.08333306	1,000.00000000
NR	08163CAS8	1,000.00000000	0.00000000	1.74561732	0.33771607	4.78877195	0.00000000	0.00000000	1.74561732	1,000.00000000
Class RR	08163CBK4	990.74857040	0.28388356	2.99913015	0.01393107	0.19875066	0.00000000	0.00000000	3.28301371	990.46468684
RR Interest	N/A	990.74857059	0.28388369	2.99913026	0.01393093	0.19875041	0.00000000	0.00000000	3.28301395	990.46468690
R	08163CAW9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	08163CAU3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08163CBE8	988.12014431	0.00000000	1.02757314	0.00000000	0.00000000	0.00000000	0.00000000	1.02757314	987.75560625
X-B	08163CBF5	1,000.00000000	0.00000000	0.58632426	0.00000000	0.00000000	0.00000000	0.00000000	0.58632426	1,000.00000000
X-D	08163CAA7	1,000.00000000	0.00000000	1.37452976	0.00000000	0.00000000	0.00000000	0.00000000	1.37452976	1,000.00000000
X-F	08163CAC3	1,000.00000000	0.00000000	0.95786302	0.00000000	0.00000000	0.00000000	0.00000000	0.95786302	1,000.00000000
X-G	08163CAE9	1,000.00000000	0.00000000	0.95786297	0.00000000	0.00000000	0.00000000	0.00000000	0.95786297	1,000.00000000
X-NR	08163CAG4	1,000.00000000	0.00000000	0.95786312	0.00000000	0.00000000	0.00000000	0.00000000	0.95786312	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 28


				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	10/01/25 - 10/30/25	30	0.00	519.60	0.00	519.60	0.00	0.00	0.00	519.60	0.00
A-2	10/01/25 - 10/30/25	30	0.00	120,206.08	0.00	120,206.08	0.00	0.00	0.00	120,206.08	0.00
A-3	10/01/25 - 10/30/25	30	0.00	135,881.20	0.00	135,881.20	0.00	0.00	0.00	135,881.20	0.00
A-4	10/01/25 - 10/30/25	30	0.00	402,767.75	0.00	402,767.75	0.00	0.00	0.00	402,767.75	0.00
A-5	10/01/25 - 10/30/25	30	0.00	787,739.87	0.00	787,739.87	0.00	0.00	0.00	787,739.87	0.00
A-SB	10/01/25 - 10/30/25	30	0.00	48,054.43	0.00	48,054.43	0.00	0.00	0.00	48,054.43	0.00
X-A	10/01/25 - 10/30/25	30	0.00	881,335.10	0.00	881,335.10	0.00	0.00	0.00	881,335.10	0.00
X-B	10/01/25 - 10/30/25	30	0.00	58,118.22	0.00	58,118.22	0.00	0.00	0.00	58,118.22	0.00
X-D	10/01/25 - 10/30/25	30	0.00	79,478.06	0.00	79,478.06	0.00	0.00	0.00	79,478.06	0.00
X-F	10/01/25 - 10/30/25	30	0.00	27,691.82	0.00	27,691.82	0.00	0.00	0.00	27,691.82	0.00
X-G	10/01/25 - 10/30/25	30	0.00	11,868.88	0.00	11,868.88	0.00	0.00	0.00	11,868.88	0.00
X-NR	10/01/25 - 10/30/25	30	0.00	43,517.08	0.00	43,517.08	0.00	0.00	0.00	43,517.08	0.00
A-S	10/01/25 - 10/30/25	30	0.00	200,900.22	0.00	200,900.22	0.00	0.00	0.00	200,900.22	0.00
B	10/01/25 - 10/30/25	30	0.00	107,314.12	0.00	107,314.12	0.00	0.00	0.00	107,314.12	0.00
C	10/01/25 - 10/30/25	30	0.00	136,020.16	0.00	136,020.16	0.00	0.00	0.00	136,020.16	0.00
D	10/01/25 - 10/30/25	30	0.00	52,773.33	0.00	52,773.33	0.00	0.00	0.00	52,773.33	0.00
E	10/01/25 - 10/30/25	30	0.00	43,596.67	0.00	43,596.67	0.00	0.00	0.00	43,596.67	0.00
F	10/01/25 - 10/30/25	30	0.00	60,229.17	0.00	60,229.17	0.00	0.00	0.00	60,229.17	0.00
G	10/01/25 - 10/30/25	30	0.00	25,814.58	0.00	25,814.58	0.00	0.00	0.00	25,814.58	0.00
NR	10/01/25 - 10/30/25	30	201,797.37	94,648.79	0.00	94,648.79	15,342.92	0.00	0.00	79,305.87	217,560.70
Class RR	10/01/25 - 10/30/25	30	3,843.63	62,852.02	0.00	62,852.02	290.60	0.00	0.00	62,561.42	4,145.91
RR Interest	10/01/25 - 10/30/25	30	6,837.24	111,804.57	0.00	111,804.57	516.93	0.00	0.00	111,287.65	7,374.96
Totals			212,478.24	3,493,131.72	0.00	3,493,131.72	16,150.45	0.00	0.00	3,476,981.28	229,081.57




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 28


	Additional Information

Total Available Distribution Amount (1)	3,806,096.20
Non-VRR Available Funds	3,615,791.40
VRR Available Funds	190,304.81
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,507,222.04	Master Servicing Fee	5,633.69
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,577.36
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	494.54
ARD Interest	0.00	Operating Advisor Fee	1,167.11
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	217.60
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,507,222.04	Total Fees	14,090.29

Principal		Expenses/Reimbursements
Scheduled Principal	329,114.93	Reimbursement for Interest on Advances	4.61
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	16,145.83
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
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	329,114.93	Total Expenses/Reimbursements	16,150.44

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,476,981.28
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	329,114.92
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,806,096.20
Total Funds Collected	3,836,336.97	Total Funds Distributed	3,836,336.93

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,148,604,455.63	1,148,604,455.63	Beginning Certificate Balance	1,148,604,455.13
(-) Scheduled Principal Collections		329,114.93	329,114.93	(-) Principal Distributions	329,114.92
(-) 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		1,148,275,340.70	1,148,275,340.70	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,148,604,455.63	1,148,604,455.63	Ending Certificate Balance	1,148,275,340.21
Ending Actual Collateral Balance		1,148,275,340.70	1,148,275,340.70



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.50)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.01
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.49)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.65%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 8 of 28


				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	16,319,666.36	1.42%	64	3.9750	NAP	Defeased	2	16,319,666.36	1.42%	64	3.9750	NAP
	9,999,999 or less	13	84,417,659.59	7.35%	59	3.9092	2.179562	1.99 or less	14	346,758,548.17	30.20%	54	3.5473	1.567230
10,000,000 to 19,999,999		7	102,975,908.70	8.97%	64	3.6608	2.635810	2.00 to 2.49	9	212,942,662.42	18.54%	50	3.7767	2.229345
20,000,000 to 29,999,999		8	188,927,723.72	16.45%	53	3.6371	2.502449	2.50 to 2.99	9	287,103,796.75	25.00%	56	3.4896	2.765966
30,000,000 to 39,999,999		5	174,834,382.33	15.23%	59	3.6381	4.288520	3.00 to 3.49	5	57,515,000.00	5.01%	58	3.4037	3.155058
40,000,000 to 49,999,999		6	265,800,000.00	23.15%	60	3.5271	3.299345	3.50 and greater	7	227,635,667.00	19.82%	57	3.4036	5.472524
	50,000,000 or greater	5	315,000,000.00	27.43%	45	3.2985	2.173175	Totals	46	1,148,275,340.70	100.00%	55	3.5458	2.847380
	Totals	46	1,148,275,340.70	100.00%	55	3.5458	2.847380
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 28


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	2	16,319,666.36	1.42%	64	3.9750	NAP	Texas	5	76,534,999.79	6.67%	64	4.3277	1.229599
Alabama	3	4,939,665.45	0.43%	64	3.8300	1.990000	Washington	2	47,380,000.00	4.13%	29	3.5634	2.442765
Arkansas	2	1,806,948.71	0.16%	63	3.1510	2.560000	West Virginia	1	1,008,225.00	0.09%	63	3.1510	2.560000
California	3	58,600,000.00	5.10%	64	3.7719	2.410051	Wisconsin	4	15,001,481.48	1.31%	64	3.7160	2.940000
Colorado	1	17,850,861.95	1.55%	64	3.8700	2.160000	Totals	71	1,148,275,340.70	100.00%	55	3.5458	2.847380
Florida	8	198,325,550.46	17.27%	48	3.5801	2.456491
									Property Type³
Georgia	2	56,644,444.44	4.93%	54	3.5876	2.963197
Idaho	1	30,995,000.00	2.70%	63	3.4990	7.380000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	1	16,044,444.44	1.40%	64	3.7160	2.940000		Properties	Balance	Agg. Bal.			DSCR¹
Kentucky	2	4,888,255.82	0.43%	64	3.6184	2.874347	Defeased	2	16,319,666.36	1.42%	64	3.9750	NAP
Louisiana	1	942,755.85	0.08%	63	3.1510	2.560000	Industrial	14	144,204,658.69	12.56%	64	3.7093	2.695033
Michigan	4	36,414,893.17	3.17%	64	4.0377	1.734313	Lodging	4	120,766,074.00	10.52%	51	3.5157	5.307140
Minnesota	4	7,569,128.04	0.66%	64	3.5054	2.798339	Mixed Use	10	179,281,249.99	15.61%	45	3.5886	3.326257
Mississippi	1	1,126,069.49	0.10%	63	3.1510	2.560000	Multi-Family	3	44,550,000.00	3.88%	64	3.8373	2.753737
Nevada	2	79,985,667.01	6.97%	52	3.5580	5.520000	Office	13	493,401,439.43	42.97%	54	3.4270	1.957464
New Jersey	1	5,780,406.99	0.50%	36	5.2120	1.860000	Retail	20	124,826,407.07	10.87%	57	3.6111	3.666854
New York	9	263,668,474.36	22.96%	51	3.1350	1.907585	Self Storage	5	24,925,845.58	2.17%	64	3.6620	2.703549
North Carolina	2	10,091,296.30	0.88%	64	3.5396	3.167825	Totals	71	1,148,275,340.70	100.00%	55	3.5458	2.847380
North Dakota	1	896,927.44	0.08%	63	3.1510	2.560000
Ohio	1	16,416,407.07	1.43%	50	4.0380	1.460000
Oklahoma	1	779,082.96	0.07%	63	3.1510	2.560000
Oregon	2	71,500,000.00	6.23%	62	3.3364	4.871538
Pennsylvania	1	5,742,222.22	0.50%	64	3.7160	2.940000
South Dakota	1	867,466.32	0.08%	63	3.1510	2.560000
Tennessee	3	100,155,000.00	8.72%	60	3.4215	3.706332

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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				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	16,319,666.36	1.42%	64	3.9750	NAP	Defeased	2	16,319,666.36	1.42%	64	3.9750	NAP
	2.99999% or less	1	80,000,000.00	6.97%	26	2.5916	1.630000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.00000% to 3.49999%	13	410,000,000.00	35.71%	58	3.2741	3.453516	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.50000% to 3.99999%	21	460,122,971.75	40.07%	61	3.6578	3.081423	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.00000% to 4.49999%	8	176,052,295.60	15.33%	46	4.2249	1.502796	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.50000% or greater	1	5,780,406.99	0.50%	36	5.2120	1.860000	49 months or greater	44	1,131,955,674.34	98.58%	55	3.5396	2.861859
	Totals	46	1,148,275,340.70	100.00%	55	3.5458	2.847380	Totals	46	1,148,275,340.70	100.00%	55	3.5458	2.847380
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 28


				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	16,319,666.36	1.42%	64	3.9750	NAP	Defeased	2	16,319,666.36	1.42%	64	3.9750	NAP
	60 months or less	12	364,482,481.01	31.74%	36	3.3480	3.259529	Interest Only	31	883,726,917.00	76.96%	52	3.4255	3.143932
61 months to 84 months		32	767,473,193.33	66.84%	64	3.6306	2.673000	332 months or less	13	248,228,757.34	21.62%	62	3.9458	1.857640
85 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	333 months or more	0	0.00	0.00%	0	0.0000	0.000000
	120 months or more	0	0.00	0.00%	0	0.0000	0.000000	Totals	46	1,148,275,340.70	100.00%	55	3.5458	2.847380
	Totals	46	1,148,275,340.70	100.00%	55	3.5458	2.847380
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 28


				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	16,319,666.36	1.42%	64	3.9750	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	43	1,118,105,674.34	97.37%	54	3.5444	2.865598
	13 months to 24 months	1	13,850,000.00	1.21%	63	3.1510	2.560000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	46	1,148,275,340.70	100.00%	55	3.5458	2.847380
(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.




© 2021 Computershare. All rights reserved. Confidential.												Page 13 of 28


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A2	30506918	OF	New York	NY	Actual/360	2.592%	178,531.76	0.00	0.00	01/01/28	03/01/32	--	80,000,000.00	80,000,000.00	11/01/25
2A-13-9	30319471	LO	Las Vegas	NV	Actual/360	3.558%	122,509.42	0.00	0.00	03/05/30	03/05/32	--	39,985,667.00	39,985,667.00	11/05/25
2A-15-9	30319472				Actual/360	3.558%	122,553.33	0.00	0.00	03/05/30	03/05/32	--	40,000,000.00	40,000,000.00	11/05/25
3A2	30506790	OF	West Palm Beach	FL	Actual/360	3.340%	143,806.63	0.00	0.00	N/A	02/06/31	--	50,000,000.00	50,000,000.00	11/06/25
3A4	30506792				Actual/360	3.340%	71,903.32	0.00	0.00	N/A	02/06/31	--	25,000,000.00	25,000,000.00	11/06/25
4A1	30506862	OF	Brooklyn	NY	Actual/360	3.210%	207,312.50	0.00	0.00	N/A	03/06/31	--	75,000,000.00	75,000,000.00	10/06/25
5A2	30506821	MU	Portland	OR	Actual/360	3.299%	127,851.91	0.00	0.00	N/A	01/01/31	--	45,000,000.00	45,000,000.00	11/01/25
5A3	30506822				Actual/360	3.299%	59,664.22	0.00	0.00	N/A	01/01/31	--	21,000,000.00	21,000,000.00	11/01/25
6A1	30506851	OF	Houston	TX	Actual/360	4.460%	138,179.52	58,501.91	0.00	N/A	03/06/31	--	35,979,043.70	35,920,541.79	11/06/25
6A3	30506852				Actual/360	4.460%	92,119.68	39,001.28	0.00	N/A	03/06/31	--	23,986,028.77	23,947,027.49	11/06/25
7A1	30530117	IN	Various	Various	Actual/360	3.716%	191,993.33	0.00	0.00	N/A	03/06/31	--	60,000,000.00	60,000,000.00	11/06/25
8A1	30506845	MU	Boca Raton	FL	Actual/360	4.020%	173,083.33	0.00	0.00	N/A	03/06/26	--	50,000,000.00	50,000,000.00	11/06/25
9	30506878	IN	Chattanooga	TN	Actual/360	3.610%	153,876.25	0.00	0.00	N/A	03/06/31	--	49,500,000.00	49,500,000.00	11/06/25
10A1	30506865	OF	New York	NY	Actual/360	3.371%	130,626.25	0.00	0.00	N/A	03/07/31	--	45,000,000.00	45,000,000.00	11/07/25
11	30530062	RT	Dawsonville	GA	Actual/360	3.550%	133,894.17	0.00	0.00	N/A	02/06/30	--	43,800,000.00	43,800,000.00	11/06/25
12	30506880	OF	Beverly Hills	CA	Actual/360	3.784%	138,483.89	0.00	0.00	N/A	03/06/31	--	42,500,000.00	42,500,000.00	11/06/25
13A2	30506524	LO	Nashville	TN	Actual/360	3.139%	94,605.97	0.00	0.00	N/A	03/06/30	--	35,000,000.00	35,000,000.00	11/06/25
14	30506840	OF	Saint Petersburg	FL	Actual/360	3.500%	99,417.44	53,257.75	0.00	N/A	03/06/31	--	32,986,431.29	32,933,173.54	11/06/25
15A2	30506776	RT	Meridian	ID	Actual/360	3.499%	93,388.80	0.00	0.00	N/A	02/05/31	--	30,995,000.00	30,995,000.00	11/05/25
16A2	30506786	OF	Redmond	WA	Actual/360	3.032%	70,494.00	0.00	0.00	N/A	01/06/26	--	27,000,000.00	27,000,000.00	11/06/25
17A-1-16	30319473	MU	New York	NY	Actual/360	3.160%	68,027.78	0.00	0.00	N/A	03/06/30	--	25,000,000.00	25,000,000.00	11/06/25
17A-1-17	30319474				Actual/360	3.160%	4,081.67	0.00	0.00	N/A	03/06/30	--	1,500,000.00	1,500,000.00	11/06/25
18	30506864	OF	Southfield	MI	Actual/360	4.215%	84,362.41	34,681.60	0.00	N/A	03/01/31	--	23,243,000.90	23,208,319.30	11/01/25
19	30506879	OF	Lake Mary	FL	Actual/360	3.501%	70,636.19	37,821.58	0.00	N/A	03/06/31	--	23,430,198.51	23,392,376.93	11/06/25
20	30506780	MF	Olympia	WA	Actual/360	4.267%	74,889.97	0.00	0.00	N/A	03/06/31	--	20,380,000.00	20,380,000.00	11/06/25
21	30506849	IN	Fort Collins	CO	Actual/360	3.870%	59,577.46	26,846.55	0.00	N/A	03/06/31	--	17,877,708.50	17,850,861.95	11/06/25
22	30319475	SS	Doral	FL	Actual/360	3.610%	52,846.39	0.00	0.00	N/A	03/06/31	--	17,000,000.00	17,000,000.00	11/06/25
23A2	30506543	RT	Willoughby	OH	Actual/360	4.038%	30,185.25	12,739.72	0.00	N/A	01/06/30	--	8,680,990.06	8,668,250.34	11/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 28


						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
23A3	30506544				Actual/360	4.038%	26,981.23	11,387.46	0.00	N/A	01/06/30	--	7,759,544.14	7,748,156.68	11/06/25
24	30506838	MF	Jackson	TN	Actual/360	3.457%	46,602.76	0.00	0.00	N/A	03/01/31	--	15,655,000.00	15,655,000.00	11/01/25
25	30506797	RT	Various	Various	Actual/360	3.151%	37,580.05	0.00	0.00	N/A	02/06/31	--	13,850,000.00	13,850,000.00	11/06/25
26	30506854	MU	Houston	TX	Actual/360	3.890%	45,828.39	0.00	0.00	N/A	03/06/31	--	13,681,250.00	13,681,250.00	11/06/25
27	30506826	RT	Bronx	NY	Actual/360	3.840%	44,921.07	0.00	0.00	N/A	03/06/31	--	13,585,000.00	13,585,000.00	11/06/25
28	30506850	IN	Bridgeport	MI	Actual/360	3.820%	37,404.41	17,245.89	0.00	N/A	03/06/31	--	11,371,042.64	11,353,796.75	11/06/25
29	30506827	MU	Huntington Beach	CA	Actual/360	3.670%	30,022.64	0.00	0.00	N/A	03/06/31	--	9,500,000.00	9,500,000.00	11/06/25
30	30506682	OF	Brooklyn	NY	Actual/360	3.780%	30,922.50	0.00	0.00	N/A	01/06/31	--	9,500,000.00	9,500,000.00	11/06/25
31	30506848	MU	Hamden	CT	Actual/360	3.870%	28,943.99	15,701.37	0.00	N/A	03/06/31	--	8,685,367.73	8,669,666.36	11/06/25
32	30506844	MF	Fayetteville	NC	Actual/360	3.507%	25,714.59	0.00	0.00	N/A	03/01/31	--	8,515,000.00	8,515,000.00	11/01/25
33	30506881	IN	Salem	VA	Actual/360	4.094%	26,969.23	0.00	0.00	N/A	03/06/31	--	7,650,000.00	7,650,000.00	11/06/25
34	30506839	MU	Brooklyn	NY	Actual/360	3.920%	23,628.89	0.00	0.00	N/A	03/06/31	--	7,000,000.00	7,000,000.00	11/06/25
35	30530118	MU	Truckee	CA	Actual/360	3.841%	21,829.68	0.00	0.00	N/A	03/06/31	--	6,600,000.00	6,600,000.00	11/06/25
36	30315740	LO	Swedesboro	NJ	Actual/360	5.212%	25,986.88	9,753.53	0.00	N/A	11/01/28	--	5,790,160.52	5,780,406.99	11/01/25
37	30506842	RT	Valley Stream	NY	Actual/360	4.000%	21,286.67	0.00	0.00	N/A	03/06/31	--	6,180,000.00	6,180,000.00	11/06/25
38	30506853	IN	Bend	OR	Actual/360	3.780%	17,902.50	0.00	0.00	N/A	03/06/31	--	5,500,000.00	5,500,000.00	11/06/25
39	30506602	SS	Various	AL	Actual/360	3.830%	16,315.99	7,488.25	0.00	N/A	03/06/31	--	4,947,153.70	4,939,665.45	11/06/25
40	30506806	SS	Huntsville	TX	Actual/360	3.680%	9,477.73	4,688.04	0.00	N/A	02/06/31	--	2,990,868.17	2,986,180.13	11/06/25
Totals							3,507,222.04	329,114.93	0.00				1,148,604,455.63	1,148,275,340.70
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 28


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A2	24,014,658.00	24,442,720.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-13-9	758,127,002.00	632,225,678.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-15-9	758,127,002.00	632,225,678.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A2	16,993,254.12	18,619,602.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A4	16,993,254.12	18,619,602.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	6,564,914.16	6,792,556.50	07/01/24	06/30/25	--	0.00	0.00	207,151.04	207,151.04	0.00	0.00
5A2	18,248,216.04	24,397,795.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A3	18,248,216.04	24,397,795.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A1	6,905,834.75	7,431,981.10	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A3	6,905,834.75	7,431,981.10	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A1	10,554,871.43	9,834,490.97	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A1	10,028,979.04	9,309,312.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,276,069.50	4,854,063.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A1	4,501,313.42	4,013,705.40	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,843,951.55	5,030,474.76	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,044,714.70	3,968,536.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A2	36,487,737.20	36,358,957.80	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	4,130,738.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15A2	17,750,396.18	17,830,683.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A2	10,736,555.53	12,131,184.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17A-1-16	46,467,367.55	55,150,551.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17A-1-17	46,467,367.55	55,150,551.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,233,813.41	1,903,210.26	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,816,594.12	3,135,460.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,703,353.74	1,691,019.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,118,078.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,163,485.90	1,940,862.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23A2	3,497,944.85	3,282,334.46	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 16 of 28


					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
23A3	3,497,944.85	3,282,334.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,024,620.56	2,046,219.84	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,154,480.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,203,065.56	1,231,525.95	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,217,522.04	1,137,159.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,768,417.95	1,862,466.15	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	858,998.43	869,335.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	885,163.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	998,882.27	1,000,084.60	10/01/24	09/30/25	--	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	505,135.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	646,708.68	674,956.01	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,072,236.06	1,017,447.09	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	492,203.54	451,787.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	677,477.74	738,941.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	537,957.25	217,626.23	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	278,983.25	270,986.72	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	1,862,771,316.11	1,636,971,661.30				0.00	0.00	207,151.04	207,151.04	0.00	0.00
**	The Most Recent NOI and Fiscal NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Servicer did not report NOI figures in their loan level reporting.




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 28


			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 18 of 28


								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
11/18/25	0	0.00	0	0.00	0	0.00	1	75,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	3.545821%	3.531575%	55
10/20/25	0	0.00	0	0.00	0	0.00	1	75,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	3.545958%	3.531712%	56
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546105%	3.531858%	57
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546241%	3.531993%	58
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546376%	3.532128%	59
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546522%	3.532273%	60
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546656%	3.532406%	61
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546800%	3.532549%	62
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546933%	3.532682%	63
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.547097%	3.532845%	64
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.547229%	3.532976%	65
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.547360%	3.533106%	66
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

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

4A1

30506862

10/06/25

207,151.04

531,533.70

75,000,000.00

10/02/24

03/21/25

Totals

207,151.04

531,533.70

75,000,000.00

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 20 of 28


				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		77,000,000	77,000,000	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		5,780,407	5,780,407	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		121,716,407	121,716,407	0			0
> 60 Months		943,778,527	868,778,527	0			75,000,000




Historical Delinquency Information

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

Nov-25	1,148,275,341	1,073,275,341	0	0	0		75,000,000
Oct-25	1,148,604,456	1,073,604,456	0	0	0		75,000,000
Sep-25	1,148,955,605	1,148,955,605	0	0	0		0
Aug-25	1,149,282,369	1,149,282,369	0	0	0		0
Jul-25	1,149,608,006	1,149,608,006	0	0	0		0
Jun-25	1,149,955,800	1,149,955,800	0	0	0		0
May-25	1,150,279,110	1,150,279,110	0	0	0		0
Apr-25	1,150,624,660	1,150,624,660	0	0	0		0
Mar-25	1,150,945,660	1,150,945,660	0	0	0		0
Feb-25	1,151,335,859	1,151,335,859	0	0	0		0
Jan-25	1,151,654,400	1,151,654,400	0	0	0		0
Dec-24	1,151,971,842	1,151,971,842	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 21 of 28


			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
4A1	30506862	75,000,000.00	75,000,000.00	182,300,000.00	02/01/21	6,091,005.50	1.87000	06/30/25	03/06/31	I/O
8A1	30506845	50,000,000.00	50,000,000.00	150,700,000.00	--	8,255,940.65	2.05000	06/30/25	03/06/26	I/O
16A2	30506786	27,000,000.00	27,000,000.00	216,700,000.00	11/18/20	11,603,175.85	2.86000	06/30/25	01/06/26	I/O
Totals		152,000,000.00	152,000,000.00	549,700,000.00		25,950,122.00




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 28


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
4A1	30506862	OF	NY	10/02/24	2
	11/04/2025 - The collateral is a single tenant high-rise office building in Brooklyn, NY. The tenant is NYC DCAS and the building houses the NYC Housing Court. The loan transferred to special servicing on 10/7/24, due to payment default.
	Borrower faile d to pay required reserve payments triggered due to the tenant not executing a five-year lease extension. Counsel has been engaged and the loan was accelerated. Lender filed a Receiver motion that was denied. Subsequently,
	Borrower submitted a propose d lease for the primary tenant that was contingently approved. Borrower rejected Lender''s contingencies for approval and has failed to execute the lease to Lender''s knowledge. Cash management has been
	requested, however borrower is not cooperating. Lender filed an amended motion for appointment of receiver based on the newly submitted lease proposal and Borrower''s rejection of Lender''s contingent approval. A decision was rendered
	that granted a receiver contingent on future events and agreements between parties, but not immediately. Lender is considering its options in light of this ruling. A foreclosure action has been filed and a hearing is scheduled in mid-November
	on Borrower’s counter-claim, Lender will continue moving forward with the For eclosure.
8A1	30506845	MU	FL	10/28/25	11
	11/1/2025: Loan transferred to Special Servicing (SS) on 10/28/2025. Collateral consists of 4 Class B office buildings totaling 515k SF located in Boca Raton, FL. The borrower plans to sell certain collateral properties but the loan documents do
	not all ow partial releases and consequently the transfer to SS to effectuate the sale of certain collateral. The loan matures on 3/6/2026 and is current on its loan payments.


16A2	30506786	OF	WA	09/30/25	98
	The loan is transferring to the Special Servicer, CW Capital, due to other: While the property is performing, Microsoft is currently dark and with its current lease expirations in 4/2028 and loan maturity on 1/6/2026, maturity default is an issue.
	Borrow er states that they have not had any success in refinancing given the aforementioned and request a modification. The SS and DH desire to bring the loan into special servicing. Related loans: 030530111 (A-1, Lead); 030506786 (A-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 23 of 28


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
14	30506840	0.00	3.50000%	0.00	3.50000%	8	09/19/22	09/19/22	11/10/22
33	30506881	0.00	4.09400%	0.00	4.09400%	8	08/08/24	08/08/24	08/30/24
Totals		0.00		0.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 24 of 28


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 25 of 28


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 26 of 28


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
4A1	0.00	0.00	16,145.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.61	0.00	0.00	0.00
33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	16,145.83	0.00	0.00	0.00	0.00	0.00	4.61	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		16,150.44




© 2021 Computershare. All rights reserved. Confidential.												Page 27 of 28


Supplemental Notes
Risk Retention
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com, specifically under the “U.S. Risk Retention Special Notices” tab for the Benchmark 2021-B24 Mortgage Trust transaction, certain
information provided to the Certificate Administrator regarding each Retaining Party’s compliance with the Retention Covenant. Investors should refer to the Certificate Administrator’s website for all such information.




© 2021 Computershare. All rights reserved. Confidential.	Page 28 of 28

Benchmark 2021-B24 Mortgage Trust 10-D