04/30/2024 | Press release | Distributed by Public on 04/30/2024 10:03
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
STATEMENT TO NOTEHOLDERS |
April 17, 2024 |
TRANSACTION PARTIES | ||
Depositor: | CCRE Commercial Mortgage Securities, L.P. | |
Master Servicer: | KeyBank National Association | |
Special Servicers: | LNR Partners, LLC | |
Special Servicers: | Trimont Real Estate Advisors, LLC | |
Special Servicers: | KeyBank National Association | |
Asset Representations Reviewer / | ||
Park Bridge Lender Services LLC | ||
Operating Advisor: | ||
Trustee / Custodian: | Citibank, N.A. | |
Certificate Administrator: | Citibank, N.A. | |
James Polcari | Citibank, Agency and Trust | |
(212) 816-7079 | 388 Greenwich Street Trading, 4th Floor | |
[email protected] | New York, NY 10013 |
TABLE OF CONTENTS | |||
1 | . | Distribution Summary | 2 |
1.1 | . | Summary | 2 |
1.2 | . | Factors | 4 |
1.3 | . | Interest Detail | 5 |
1.4 | . | Interest Shortfall Detail | 7 |
1.5 | . | Principal Detail | 9 |
2 | . | Reconciliation Detail | 10 |
3 | . | Other Information | 11 |
4 | . | Stratification Detail | 12 |
5 | . | Mortgage Loan Detail | 17 |
6 | . | NOI Detail | 19 |
7 | . | Delinquency Loan Detail | 21 |
8 | . | Collateral Performance Delinquency and Loan Status Detail | 22 |
9 | . | Appraisal Reduction Detail | 23 |
10 | . | Historical Appraisal Reduction Detail | 24 |
11 | . | Loan Modification Detail | 27 |
12 | . | Historical Loan Modification Detail | 28 |
13 | . | Specially Serviced Loan Detail | 31 |
14 | . | Historical Specially Serviced Loan Detail | 32 |
15 | . | Unscheduled Principal Detail | 34 |
16 | . | Historical Unscheduled Principal Detail | 35 |
17 | . | Liquidated Loan Detail | 36 |
18 | . | Historical Liquidated Loan Detail | 37 |
19 | . | CREFC Investor Reporting Package Legends | 38 |
20 | . | Notes | 39 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DISTRIBUTION SUMMARY |
April 17, 2024 |
Accrual | Other | Non-Cash | ||||||||||||
Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | ||||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |||
A-1 | 9,039,000.00 | - | 2.854600 | % | 30/360 | - | - | - | - | - | - | - | ||
A-2 | 47,743,000.00 | 47,437,631.12 | 3.623400 | % | 30/360 | 143,237.93 | - | 2,963,390.23 | 3,106,628.16 | - | - | 44,474,240.89 | ||
A-SB | 18,934,000.00 | 18,934,000.00 | 3.660200 | % | 30/360 | 57,751.86 | - | 834.88 | 58,586.74 | - | - | 18,933,165.12 | ||
A-3 | 50,595,000.00 | 50,595,000.00 | 3.835600 | % | 30/360 | 161,718.48 | - | - | 161,718.48 | - | - | 50,595,000.00 | ||
A-4 | 154,167,000.00 | 154,167,000.00 | 3.523000 | % | 30/360 | 452,608.62 | - | - | 452,608.62 | - | - | 154,167,000.00 | ||
A-5 | 182,897,561.00 | 182,897,561.00 | 3.785700 | % | 30/360 | 576,996.08 | - | - | 576,996.08 | - | - | 182,897,561.00 | ||
A-S | 60,404,315.00 | 60,404,315.00 | 4.027300 | % | 30/360 | 202,721.91 | - | - | 202,721.91 | - | - | 60,404,315.00 | ||
B | 32,270,798.00 | 32,270,798.00 | 4.178400 | % | 30/360 | 112,366.92 | - | - | 112,366.92 | - | - | 32,270,798.00 | ||
C | 30,615,885.00 | 30,615,885.00 | 4.352400 | % | 30/360 | 111,043.81 | - | - | 111,043.81 | - | - | 30,615,885.00 | ||
D | 19,031,496.00 | 19,031,496.00 | 3.000000 | % | 30/360 | 47,578.74 | - | - | 47,578.74 | - | - | 19,031,496.00 | ||
E | 14,066,759.00 | 14,066,759.00 | 3.000000 | % | 30/360 | 35,166.90 | - | - | 35,166.90 | - | - | 14,066,759.00 | ||
F | 13,239,301.00 | 13,239,301.00 | 3.500000 | % | 30/360 | 38,614.63 | - | - | 38,614.63 | - | - | 13,239,301.00 | ||
G | 6,619,651.00 | 6,619,651.00 | 3.500000 | % | 30/360 | 19,307.32 | - | - | 19,307.32 | - | - | 6,619,651.00 | ||
NR-RR | 22,341,322.00 | 22,341,322.00 | 4.965491 | % | 30/360 | 79,241.86 | - | - | 79,241.86 | - | - | 22,341,322.00 | ||
R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | ||
S | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | ||
65 | A | 15,698,000.00 | 15,698,000.00 | 4.411400 | % | 30/360 | 57,708.46 | - | - | 57,708.46 | - | - | 15,698,000.00 | |
65 | B | 10,481,000.00 | 10,481,000.00 | 4.139600 | % | 30/360 | 36,155.97 | - | - | 36,155.97 | - | - | 10,481,000.00 | |
65 | C | 14,240,000.00 | 14,240,000.00 | 4.122600 | % | 30/360 | 48,921.52 | - | - | 48,921.52 | - | - | 14,240,000.00 | |
65 | D | 13,784,000.00 | 13,784,000.00 | 4.660200 | % | 30/360 | 53,530.16 | - | - | 53,530.16 | - | - | 13,784,000.00 | |
65 | E | 35,597,000.00 | 35,597,000.00 | 5.074493 | % | 30/360 | 150,530.62 | - | - | 150,530.62 | - | - | 35,597,000.00 | |
65 | RR | 6,200,000.00 | 6,200,000.00 | 5.074493 | % | 30/360 | 5,551.55 | - | - | 5,551.55 | - | - | 6,200,000.00 | |
Total | 757,965,088.00 | 748,620,719.12 | 2,390,753.34 | - | 2,964,225.11 | 5,354,978.45 | - | - | 745,656,494.01 | |||||
Notional | ||||||||||||||
X-A | 463,375,561.00 | 454,031,192.12 | 1.285622 | % | 30/360 | 486,426.94 | - | - | 486,426.94 | - | (2,964,225.11 | ) | 451,066,967.01 | |
X-B | 123,290,998.00 | 123,290,998.00 | 0.817912 | % | 30/360 | 84,034.32 | - | - | 84,034.32 | - | - | 123,290,998.00 | ||
X-D | 33,098,255.00 | 33,098,255.00 | 1.965491 | % | 30/360 | 54,211.94 | - | - | 54,211.94 | - | - | 33,098,255.00 | ||
X-F | 13,239,301.00 | 13,239,301.00 | 1.465491 | % | 30/360 | 16,168.40 | - | - | 16,168.40 | - | - | 13,239,301.00 | ||
X-G | 6,619,651.00 | 6,619,651.00 | 1.465491 | % | 30/360 | 8,084.20 | - | - | 8,084.20 | - | - | 6,619,651.00 | ||
65 | X1 | 26,179,000.00 | 26,179,000.00 | 0.771911 | % | 30/360 | 16,839.88 | - | - | 16,839.88 | - | - | 26,179,000.00 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DISTRIBUTION SUMMARY |
April 17, 2024 |
Accrual | Other | Non-Cash | ||||||||||||
Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | ||||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |||
65 | X2 | 28,024,000.00 | 28,024,000.00 | 0.687467 | % | 30/360 | 16,054.65 | - | - | 16,054.65 | - | - | 28,024,000.00 | |
Total | 693,826,766.00 | 684,482,397.12 | 681,820.33 | - | - | 681,820.33 | - | (2,964,225.11 | ) | 681,518,172.01 | ||||
Grand Total | 1,451,791,854.00 | 1,433,103,116.24 | 3,072,573.67 | - | 2,964,225.11 | 6,036,798.78 | - | (2,964,225.11 | ) | 1,427,174,666.02 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DISTRIBUTION SUMMARY - FACTORS |
April 17, 2024 |
Other | Non-Cash | ||||||||||
Record | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | ||||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | ||
A-1 | 12529 | MAA6 | 03/29/2024 | - | - | - | - | - | - | - | |
A-2 | 12529 | MAB4 | 03/29/2024 | 3.00018704 | - | 62.06962759 | 65.06981463 | - | - | 931.53427497 | |
A-SB | 12529 | MAC2 | 03/29/2024 | 3.05016690 | - | 0.04409422 | 3.09426112 | - | - | 999.95590578 | |
A-3 | 12529 | MAD0 | 03/29/2024 | 3.19633323 | - | - | 3.19633323 | - | - | 1,000.00000000 | |
A-4 | 12529 | MAE8 | 03/29/2024 | 2.93583335 | - | - | 2.93583335 | - | - | 1,000.00000000 | |
A-5 | 12529 | MAF5 | 03/29/2024 | 3.15475000 | - | - | 3.15475000 | - | - | 1,000.00000000 | |
A-S | 12529 | MAJ7 | 03/29/2024 | 3.35608325 | - | - | 3.35608325 | - | - | 1,000.00000000 | |
B | 12529 | MAK4 | 03/29/2024 | 3.48200004 | - | - | 3.48200004 | - | - | 1,000.00000000 | |
C | 12529 | MAL2 | 03/29/2024 | 3.62699984 | - | - | 3.62699984 | - | - | 1,000.00000000 | |
D | 12529MCY2 U1576YAQ7 | 03/29/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | ||
E | 12529MCZ9 U1576YAR5 | 03/29/2024 | 2.50000018 | - | - | 2.50000018 | - | - | 1,000.00000000 | ||
F | 12529MDA3 U1576YAS3 | 03/29/2024 | 2.91666682 | - | - | 2.91666682 | - | - | 1,000.00000000 | ||
G | 12529MDB1 U1576YAT1 | 03/29/2024 | 2.91666736 | - | - | 2.91666736 | - | - | 1,000.00000000 | ||
NR-RR | 12529MDC9 U1576YAU8 | 03/29/2024 | 3.54687426 | - | - | 3.54687426 | - | - | 1,000.00000000 | ||
R | 12529 | MDD7 | 03/29/2024 | - | - | - | - | - | - | - | |
S | 12529 | MDN5 | 03/29/2024 | - | - | - | - | - | - | - | |
65 | A | 12529MDE5 U1576YAW4 | 03/29/2024 | 3.67616639 | - | - | 3.67616639 | - | - | 1,000.00000000 | |
65 | B | 12529MDF2 U1576YAX2 | 03/29/2024 | 3.44966797 | - | - | 3.44966797 | - | - | 1,000.00000000 | |
65 | C | 12529MDG0 U1576YAYO | 03/29/2024 | 3.43550000 | - | - | 3.43550000 | - | - | 1,000.00000000 | |
65 | D | 12529MDH8 U1576YAZ7 | 03/29/2024 | 3.88349971 | - | - | 3.88349971 | - | - | 1,000.00000000 | |
65 | E | 12529MDJ4 U1576YBAI | 03/29/2024 | 4.22874456 | - | - | 4.22874456 | - | - | 1,000.00000000 | |
65 | RR | 12529MDK1 U1576YBB9 | 03/29/2024 | 0.89541129 | - | - | 0.89541129 | - | - | 1,000.00000000 | |
X-A | 12529 | MAG3 | 03/29/2024 | 1.04974664 | - | - | 1.04974664 | - | - | 973.43711014 | |
X-B | 12529 | MAH1 | 03/29/2024 | 0.68159331 | - | - | 0.68159331 | - | - | 1,000.00000000 | |
X-D | 12529MCV8 U1576YAM6 | 03/29/2024 | 1.63790931 | - | - | 1.63790931 | - | - | 1,000.00000000 | ||
X-F | 12529MCW6 U1576YAN4 | 03/29/2024 | 1.22124272 | - | - | 1.22124272 | - | - | 1,000.00000000 | ||
X-G | 12529MCX4 U1576YAP9 | 03/29/2024 | 1.22124263 | - | - | 1.22124263 | - | - | 1,000.00000000 | ||
65 | X1 | 12529MDL9 U1576YBC7 | 03/29/2024 | 0.64325910 | - | - | 0.64325910 | - | - | 1,000.00000000 | |
65 | X2 | 12529MDM7 U1576YBD5 | 03/29/2024 | 0.57288931 | - | - | 0.57288931 | - | - | 1,000.00000000 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
April 17, 2024 |
Rate | Interest | Shortfall | Paid | ||||||||||||||
Accrual | Net | Non | Carry | Basis | Carry | ||||||||||||
Class | Uncapped Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Forward | Basis Risk | Total | |||||
A-1 | 2.85460 | % | 2.85460 | % | 2.85460 | % | 03/01-03/31 | - | - | - | - | - | - | - | - | - | |
A-2 | 3.62340 | % | 3.62340 | % | 3.62340 | % | 03/01-03/31 | 143,237.93 | - | - | - | - | 143,237.93 | - | - | 143,237.93 | |
A-SB | 3.66020 | % | 3.66020 | % | 3.66020 | % | 03/01-03/31 | 57,751.86 | - | - | - | - | 57,751.86 | - | - | 57,751.86 | |
A-3 | 3.83560 | % | 3.83560 | % | 3.83560 | % | 03/01-03/31 | 161,718.48 | - | - | - | - | 161,718.48 | - | - | 161,718.48 | |
A-4 | 3.52300 | % | 3.52300 | % | 3.52300 | % | 03/01-03/31 | 452,608.62 | - | - | - | - | 452,608.62 | - | - | 452,608.62 | |
A-5 | 3.78570 | % | 3.78570 | % | 3.78570 | % | 03/01-03/31 | 576,996.08 | - | - | - | - | 576,996.08 | - | - | 576,996.08 | |
A-S | 4.02730 | % | 4.02730 | % | 4.02730 | % | 03/01-03/31 | 202,721.91 | - | - | - | - | 202,721.91 | - | - | 202,721.91 | |
B | 4.17840 | % | 4.17840 | % | 4.17840 | % | 03/01-03/31 | 112,366.92 | - | - | - | - | 112,366.92 | - | - | 112,366.92 | |
C | 4.35240 | % | 4.35240 | % | 4.35240 | % | 03/01-03/31 | 111,043.81 | - | - | - | - | 111,043.81 | - | - | 111,043.81 | |
D | 3.00000 | % | 3.00000 | % | 3.00000 | % | 03/01-03/31 | 47,578.74 | - | - | - | - | 47,578.74 | - | - | 47,578.74 | |
E | 3.00000 | % | 3.00000 | % | 3.00000 | % | 03/01-03/31 | 35,166.90 | - | - | - | - | 35,166.90 | - | - | 35,166.90 | |
F | 3.50000 | % | 3.50000 | % | 3.50000 | % | 03/01-03/31 | 38,614.63 | - | - | - | - | 38,614.63 | - | - | 38,614.63 | |
G | 3.50000 | % | 3.50000 | % | 3.50000 | % | 03/01-03/31 | 19,307.32 | - | - | - | - | 19,307.32 | - | - | 19,307.32 | |
NR-RR | 4.80850 | % | 4.96549 | % | 4.96549 | % | 03/01-03/31 | 92,446.36 | - | - | 13,204.50 | - | 79,241.86 | - | - | 79,241.86 | |
R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 03/01-03/31 | - | - | - | - | - | - | - | - | - | |
S | 0.00000 | % | 0.00000 | % | 0.00000 | % | 03/01-03/31 | - | - | - | - | - | - | - | - | - | |
65 | A | 4.41140 | % | 4.41140 | % | 4.41140 | % | 03/01-03/31 | 57,708.46 | - | - | - | - | 57,708.46 | - | - | 57,708.46 |
65 | B | 4.13960 | % | 4.13960 | % | 4.13960 | % | 03/01-03/31 | 36,155.96 | - | - | - | - | 36,155.96 | 0.01 | - | 36,155.97 |
65 | C | 4.12260 | % | 4.12260 | % | 4.12260 | % | 03/01-03/31 | 48,921.52 | - | - | - | - | 48,921.52 | - | - | 48,921.52 |
65 | D | 4.66020 | % | 4.66020 | % | 4.66020 | % | 03/01-03/31 | 53,530.16 | - | - | - | - | 53,530.16 | - | - | 53,530.16 |
65 | E | 4.91080 | % | 5.07449 | % | 5.07449 | % | 03/01-03/31 | 150,530.62 | - | - | - | - | 150,530.62 | - | - | 150,530.62 |
65 | RR | 4.91080 | % | 5.07449 | % | 5.07449 | % | 03/01-03/31 | 26,218.22 | - | - | 20,748.43 | - | 5,551.55 | - | - | 5,551.55 |
Total | 2,424,624.50 | - | - | 33,952.93 | - | 2,390,753.33 | 0.01 | - | 2,390,753.34 | ||||||||
Notional | |||||||||||||||||
X-A | 1.14480 | % | 1.28562 | % | 1.28562 | % | 03/01-03/31 | 486,426.94 | - | - | - | - | 486,426.94 | - | - | 486,426.94 | |
X-B | 0.66090 | % | 0.81791 | % | 0.81791 | % | 03/01-03/31 | 84,034.32 | - | - | - | - | 84,034.32 | - | - | 84,034.32 | |
X-D | 1.80850 | % | 1.96549 | % | 1.96549 | % | 03/01-03/31 | 54,211.94 | - | - | - | - | 54,211.94 | - | - | 54,211.94 | |
X-F | 1.30850 | % | 1.46549 | % | 1.46549 | % | 03/01-03/31 | 16,168.40 | - | - | - | - | 16,168.40 | - | - | 16,168.40 | |
X-G | 1.30850 | % | 1.46549 | % | 1.46549 | % | 03/01-03/31 | 8,084.20 | - | - | - | - | 8,084.20 | - | - | 8,084.20 | |
65 | X1 | 0.60820 | % | 0.77191 | % | 0.77191 | % | 03/01-03/31 | 16,839.88 | - | - | - | - | 16,839.88 | - | - | 16,839.88 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
April 17, 2024 | |
Paid |
Rate | Interest | Shortfall | |||||||||||||||
Accrual | Net | Non | Carry | Basis | Carry | ||||||||||||
Class | Uncapped | Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Forward | Basis Risk | Total | ||||
65 | X2 | 0.52370 | % | 0.68747 | % | 0.68747 | % | 03/01-03/31 | 16,054.65 | - | - | - | - | 16,054.65 | - | - | 16,054.65 |
Total | 681,820.33 | - | - | - | - | 681,820.33 | - | - | 681,820.33 | ||||||||
Grand Total | 3,106,444.83 | - | - | 33,952.93 | - | 3,072,573.66 | 0.01 | - | 3,072,573.67 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL |
April 17, 2024 |
Non-Recov Shortfall | Carry Forward Interest | Basis Risk Shortfall | |||||||||||||
Other | |||||||||||||||
Class | PPIS | SSRA | Shortfall | Prior | Int. on Prior | New | Paid | Outstanding | Prior | Int. on Prior | New | Paid | Outstanding | ||
A-1 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
A-2 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
A-SB | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
A-3 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
A-4 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
A-5 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
A-S | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
B | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
C | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
D | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
E | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
F | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
G | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
NR-RR | - | - | - | 230,668.57 | - | 13,204.50 | - | 243,873.07 | - | - | - | - | - | ||
R | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
S | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
65 | A | - | - | - | - | - | - | - | - | - | - | - | - | - | |
65 | B | - | - | - | 0.01 | - | - | 0.01 | - | - | - | - | - | - | |
65 | C | - | - | - | - | - | - | - | - | - | - | - | - | - | |
65 | D | - | - | - | - | - | - | - | - | - | - | - | - | - | |
65 | E | - | - | - | - | - | - | - | - | - | - | - | - | - | |
65 | RR | - | - | - | 19,415.08 | 81.76 | 20,666.67 | - | 40,163.51 | - | - | - | - | - | |
Total | - | - | - | 250,083.66 | 81.76 | 33,871.17 | 0.01 | 284,036.58 | - | - | - | - | - | ||
Notional | |||||||||||||||
X-A | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
X-B | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
X-D | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
X-F | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
X-G | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
65 | X1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
April 17, 2024 |
Non-Recov Shortfall | Carry Forward Interest | Basis Risk Shortfall | |||||||||||||
Other | |||||||||||||||
Class | PPIS | SSRA | Shortfall | Prior | Int. on Prior | New | Paid | Outstanding | Prior | Int. on Prior | New | Paid | Outstanding | ||
65 | X2 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Total | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
Grand Total | - | - | - | 250,083.66 | 81.76 | 33,871.17 | 0.01 | 284,036.58 | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 8 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
April 17, 2024 | |
Sub % | Sub % |
Non-Cash | Cumulative | |||||||||||||||
Prior | Principal | Accreted | Realized Loss | Balance | Current | Realized | Class % | Class % | ||||||||
Class | Balance | Distributed | Principal | /(Recovery) | Change | Balance | Loss | Original | Current | Original | Current | |||||
A-1 | - | - | - | - | - | - | - | 1.19 | % | 0.00 | % | 30.00 | % | 30.57 | % | |
A-2 | 47,437,631.12 | 2,963,390.23 | - | - | - | 44,474,240.89 | - | 6.30 | % | 5.96 | % | 30.00 | % | 30.57 | % | |
A-SB | 18,934,000.00 | 834.88 | - | - | - | 18,933,165.12 | - | 2.50 | % | 2.54 | % | 30.00 | % | 30.57 | % | |
A-3 | 50,595,000.00 | - | - | - | - | 50,595,000.00 | - | 6.68 | % | 6.79 | % | 30.00 | % | 30.57 | % | |
A-4 | 154,167,000.00 | - | - | - | - | 154,167,000.00 | - | 20.34 | % | 20.68 | % | 30.00 | % | 30.57 | % | |
A-5 | 182,897,561.00 | - | - | - | - | 182,897,561.00 | - | 24.13 | % | 24.53 | % | 30.00 | % | 30.57 | % | |
A-S | 60,404,315.00 | - | - | - | - | 60,404,315.00 | - | 7.97 | % | 8.10 | % | 20.87 | % | 21.27 | % | |
B | 32,270,798.00 | - | - | - | - | 32,270,798.00 | - | 4.26 | % | 4.33 | % | 16.00 | % | 16.30 | % | |
C | 30,615,885.00 | - | - | - | - | 30,615,885.00 | - | 4.04 | % | 4.11 | % | 11.38 | % | 11.59 | % | |
D | 19,031,496.00 | - | - | - | - | 19,031,496.00 | - | 2.51 | % | 2.55 | % | 8.50 | % | 8.66 | % | |
E | 14,066,759.00 | - | - | - | - | 14,066,759.00 | - | 1.86 | % | 1.89 | % | 6.37 | % | 6.50 | % | |
F | 13,239,301.00 | - | - | - | - | 13,239,301.00 | - | 1.75 | % | 1.78 | % | 4.38 | % | 4.46 | % | |
G | 6,619,651.00 | - | - | - | - | 6,619,651.00 | - | 0.87 | % | 0.89 | % | 3.38 | % | 3.44 | % | |
NR-RR | 22,341,322.00 | - | - | - | - | 22,341,322.00 | - | 2.95 | % | 3.00 | % | 0.00 | % | 0.00 | % | |
R | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
S | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
65 | A | 15,698,000.00 | - | - | - | - | 15,698,000.00 | - | 2.07 | % | 2.11 | % | 83.65 | % | 83.65 | % |
65 | B | 10,481,000.00 | - | - | - | - | 10,481,000.00 | - | 1.38 | % | 1.41 | % | 72.73 | % | 72.73 | % |
65 | C | 14,240,000.00 | - | - | - | - | 14,240,000.00 | - | 1.88 | % | 1.91 | % | 57.90 | % | 57.90 | % |
65 | D | 13,784,000.00 | - | - | - | - | 13,784,000.00 | - | 1.82 | % | 1.85 | % | 43.54 | % | 43.54 | % |
65 | E | 35,597,000.00 | - | - | - | - | 35,597,000.00 | - | 4.70 | % | 4.77 | % | 6.46 | % | 6.46 | % |
65 | RR | 6,200,000.00 | - | - | - | - | 6,200,000.00 | - | 0.82 | % | 0.83 | % | 0.00 | % | 0.00 | % |
Total | 748,620,719.12 | 2,964,225.11 | - | - | - | 745,656,494.01 | - | 100.00 | % | 100.00 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
RECONCILIATION DETAIL |
April 17, 2024 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
Interest Funds Available | Scheduled Fees | ||||
Scheduled Interest | 3,124,267.67 | Servicing Fee | 8,328.84 | ||
Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 7,220.03 | ||
Interest Adjustments | 0.03 | Operating Advisor Fee | 1,738.13 | ||
ASER Amount | - | Asset Representations Reviewer Ongoing Fee | 213.57 | ||
Realized Loss in Excess of Principal Balance | - | CREFC Intellectual Property Royalty License Fee | 322.29 | ||
Total Interest Funds Available | 3,124,267.70 | Total Scheduled Fees | 17,822.86 | ||
Principal Funds Available | Additional Fees, Expenses, etc. | ||||
Scheduled Principal | 252,508.12 | Additional Servicing Fee | - | ||
Unscheduled Principal Collections | 2,711,716.99 | Special Servicing Fee | 33,573.62 | ||
Net Liquidation Proceeds | - | Work-out Fee | 297.55 | ||
Repurchased Principal | - | Liquidation Fee | - | ||
Substitution Principal | - | Trust Fund Expenses | - | ||
Other Principal | - | Trust Advisor Expenses | - | ||
Reimbursement of Interest on Advances to the Servicer | - | ||||
Total Principal Funds Available | 2,964,225.11 | ||||
Borrower Reimbursable Trust Fund Expenses | - | ||||
Other Funds Available | |||||
Other Expenses | - | ||||
Yield Maintenance Charges | - | ||||
Withdrawal of Withheld Amounts from the Interest Reserve | Total Additional Fees, Expenses, etc. | 33,871.17 | |||
Account | - | ||||
Distributions | |||||
Deposit of Withheld Amounts to the Interest Reserve Account | - | ||||
Interest Distribution | 3,072,573.67 | ||||
Total Other Funds Available | - | Principal Distribution | 2,964,225.11 | ||
Yield Maintenance Charge Distribution | - | ||||
Total Distributions | 6,036,798.78 | ||||
Total Funds Available | 6,088,492.81 | Total Funds Allocated | 6,088,492.81 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
OTHER INFORMATION |
April 17, 2024 |
Available Funds | ||
Pooled Available Funds | 5,651,505.96 | |
65 Broadway Available Funds | 385,292.79 | |
Interest Reserve Account Information | ||
Beginning Balance | -0.01 | |
Deposit of Withheld Amounts | 0.00 | |
Withdrawal of Withheld Amounts | 0.00 | |
Ending Balance | -0.01 | |
Gain-on-Sale Reserve Account Information | ||
Beginning Balance | 0.00 | |
Deposit of Gain-on-Sale Proceeds | 0.00 | |
Withdrawal of Gain-on-Sale Proceeds | 0.00 | |
Ending Balance | 0.00 | |
ARD Mortgage Loan Information | ||
Excess Interest | 0.00 | |
Collateral Information | ||
% of Cut-Off Principal Balance Outstanding | 98.376100 | % |
Controlling Class Information | ||
Controlling Class is Class NR-RR. | ||
The Controlling Pooled Class Representative is LNR Securities Holdings, LLC or its Affiliate. | ||
The 65 Broadway Controlling Class is Class 65RR. | ||
The 65 Broadway Controlling Class Representative is CRE Fund Investments III LLC. | ||
There Are No Disclosable Special Servicer Fees. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
STRATIFICATION DETAIL |
April 17, 2024 |
Anticipated Remaining Term | ||||||
Anticipated Remaining | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
60 Months or Less | 39 | 697,606,494.01 | 93.56 | 4.8889 | 44 | 1.570695 |
61 to 90 Months | 2 | 14,050,000.00 | 1.88 | 5.1849 | 61 | 1.672349 |
91 Months or Greater | 1 | 34,000,000.00 | 4.56 | 3.7300 | 101 | 3.110000 |
Total | 42 | 745,656,494.01 | 100.00 | 4.8417 | 47 | 1.642798 |
Debt Service Coverage Ratio | ||||||
Debt Service Coverage | Asset | Ending Scheduled | % of | Wtd Avg | ||
Ratio Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
1.250 or Less | 7 | 226,053,400.05 | 30.32 | 4.9623 | 23 | 0.974807 |
1.251 to 1.500 | 6 | 63,743,772.68 | 8.55 | 5.0756 | 59 | 1.376618 |
1.501 to 1.750 | 13 | 178,644,338.12 | 23.96 | 4.9180 | 46 | 1.637176 |
1.751 to 2.000 | 8 | 105,801,371.26 | 14.19 | 4.9538 | 58 | 1.888435 |
2.001 to 2.250 | 3 | 84,313,611.90 | 11.31 | 4.3801 | 59 | 2.140648 |
2.251 to 2.500 | 1 | 6,300,000.00 | 0.84 | 5.1000 | 59 | 2.350000 |
2.501 to 2.750 | 3 | 46,800,000.00 | 6.28 | 5.0000 | 58 | 2.640000 |
2.751 to 3.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.001 to 3.250 | 1 | 34,000,000.00 | 4.56 | 3.7300 | 101 | 3.110000 |
3.251 to 3.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.501 to 3.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.751 to 4.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
4.001 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 42 | 745,656,494.01 | 100.00 | 4.8417 | 47 | 1.642798 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
STRATIFICATION DETAIL |
April 17, 2024 |
Ending Schedule Balance | ||||||
Ending Schedule Balance | Asset | Ending Scheduled | % of | Wtd Avg | ||
Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
1 to 5,000,000 | 7 | 28,055,178.50 | 3.76 | 5.3050 | 49 | 1.616137 |
10,000,001 to 15,000,000 | 3 | 36,502,002.33 | 4.90 | 5.0145 | 58 | 2.164153 |
15,000,001 to 20,000,000 | 8 | 143,622,405.53 | 19.26 | 5.1468 | 58 | 1.501331 |
20,000,001 to 25,000,000 | 3 | 65,236,853.01 | 8.75 | 4.8980 | 60 | 1.648152 |
25,000,001 to 30,000,000 | 3 | 82,536,986.94 | 11.07 | 4.8957 | 57 | 2.068791 |
30,000,001 to 35,000,000 | 2 | 69,000,000.00 | 9.25 | 4.3387 | 80 | 1.988986 |
35,000,001 to 40,000,000 | 1 | 40,000,000.00 | 5.36 | 4.9350 | 0 | 0.960000 |
40,000,001 to 45,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
45,000,001 to 50,000,000 | 1 | 50,000,000.00 | 6.71 | 3.9140 | 60 | 2.190000 |
5,000,001 to 10,000,000 | 11 | 84,107,952.70 | 11.28 | 4.9349 | 58 | 1.753288 |
50,000,001 to 55,000,000 | 1 | 50,595,115.00 | 6.79 | 4.6300 | 23 | 1.620000 |
55,000,001 to 60,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
60,000,001 to 65,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
65,000,001 to 70,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
70,000,001 to 75,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
75,000,001 to 80,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
80,000,001 to 85,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
85,000,000+ | 1 | 96,000,000.00 | 12.87 | 4.9350 | 0 | 0.960000 |
Total | 42 | 745,656,494.01 | 100.00 | 4.8417 | 47 | 1.642798 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
STRATIFICATION DETAIL |
April 17, 2024 |
Loan Rate | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
4.00 or Less | 2 | 84,000,000.00 | 11.27 | 3.8395 | 76 | 2.562381 |
4.01 to 4.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
4.26 to 4.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
4.51 to 4.75 | 7 | 143,904,677.21 | 19.30 | 4.6418 | 46 | 1.597068 |
4.76 to 5.00 | 13 | 307,620,659.79 | 41.26 | 4.9425 | 32 | 1.433360 |
5.01 to 5.25 | 13 | 141,442,281.75 | 18.97 | 5.1175 | 59 | 1.662600 |
5.26 to 5.50 | 3 | 41,498,848.29 | 5.57 | 5.3840 | 58 | 1.423524 |
5.51 to 5.75 | 3 | 27,190,026.97 | 3.65 | 5.5919 | 47 | 1.645090 |
5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.01 to 6.25 | 1 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.26 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.51 to 6.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.76 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
7.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 42 | 745,656,494.01 | 100.00 | 4.8417 | 47 | 1.642798 |
Property Type | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Industrial | 1 | 34,000,000.00 | 4.56 | 3.7300 | 101 | 3.110000 |
Lodging | 5 | 62,588,291.68 | 8.39 | 5.0282 | 55 | 1.325928 |
Mixed Use | 4 | 72,350,000.00 | 9.70 | 4.9868 | 59 | 1.538874 |
Multifamily | 11 | 110,200,245.21 | 14.78 | 5.0177 | 58 | 1.699451 |
Office | 9 | 308,352,783.17 | 41.35 | 4.7587 | 26 | 1.456915 |
Other | 1 | 19,400,000.00 | 2.60 | 5.2150 | 60 | 1.360000 |
Retail | 5 | 69,964,180.91 | 9.38 | 4.8560 | 59 | 1.535608 |
Self Storage | 4 | 49,618,042.81 | 6.65 | 5.0142 | 58 | 2.579230 |
Total | 42 | 745,656,494.01 | 100.00 | 4.8417 | 47 | 1.642798 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
STRATIFICATION DETAIL |
April 17, 2024 |
Remaining Amortization Term | ||||||
Remaining Amortization | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
240 Months or Less | 22 | 517,858,831.36 | 69.45 | 4.7563 | 42 | 1.639974 |
241 to 270 Months | 1 | 4,479,139.36 | 0.60 | 5.7300 | 0 | 1.620000 |
271 to 300 Months | 19 | 223,318,523.29 | 29.95 | 5.0218 | 58 | 1.649805 |
301 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 42 | 745,656,494.01 | 100.00 | 4.8417 | 47 | 1.642798 |
Seasoning | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Seasoning Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
12 Months or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
13 to 24 Months | 1 | 34,000,000.00 | 4.56 | 3.7300 | 101 | 3.110000 |
25 to 36 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
37 to 48 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
49 Months or Greater | 41 | 711,656,494.01 | 95.44 | 4.8948 | 44 | 1.572702 |
Total | 42 | 745,656,494.01 | 100.00 | 4.8417 | 47 | 1.642798 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
STRATIFICATION DETAIL |
April 17, 2024 |
State | ||||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||||
State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||||
California | 2 | 40,200,000.00 | 5.39 | 4.9455 | 60 | 1.004776 | ||
Delaware | 2 | 21,750,000.00 | 2.92 | 5.4944 | 56 | 1.786092 | ||
Florida | 3 | 39,227,290.80 | 5.26 | 5.0172 | 60 | 1.943106 | ||
Georgia | 1 | 4,855,125.99 | 0.65 | 5.1510 | 59 | 1.710000 | ||
Illinois | 2 | 55,074,254.36 | 7.39 | 4.7195 | 21 | 1.620000 | ||
Indiana | 2 | 12,296,666.59 | 1.65 | 5.1066 | 57 | 1.336148 | ||
Massachusetts | 3 | 46,800,000.00 | 6.28 | 5.0000 | 58 | 2.640000 | ||
Michigan | 2 | 36,818,042.81 | 4.94 | 3.8463 | 97 | 2.992129 | ||
Mississippi | 1 | 10,615,681.23 | 1.42 | 5.0500 | 60 | 1.720000 | ||
Missouri | 1 | 19,935,131.93 | 2.67 | 5.3500 | 57 | 1.670000 | ||
New York | 5 | 208,650,000.00 | 27.98 | 4.7388 | 20 | 1.273978 | ||
Ohio | 2 | 28,036,986.94 | 3.76 | 5.0590 | 56 | 1.670000 | ||
Oklahoma | 1 | 5,210,887.61 | 0.70 | 5.5200 | 58 | 1.180000 | ||
Oregon | 1 | 15,032,654.90 | 2.02 | 4.9500 | 59 | 1.840000 | ||
Pennsylvania | 3 | 57,004,618.70 | 7.64 | 5.0073 | 59 | 1.577110 | ||
South Carolina | 1 | 4,739,153.98 | 0.64 | 5.1900 | 57 | 1.310000 | ||
Texas | 3 | 56,609,562.21 | 7.59 | 4.6958 | 59 | 1.619629 | ||
Utah | 1 | 12,886,321.10 | 1.73 | 5.0000 | 59 | 2.050000 | ||
Virginia | 4 | 55,000,000.00 | 7.38 | 4.8136 | 58 | 1.500000 | ||
Washington | 1 | 7,605,000.00 | 1.02 | 4.8000 | 60 | 1.990000 | ||
Wisconsin | 1 | 7,309,114.86 | 0.98 | 4.9500 | 60 | 1.640000 | ||
Total | 42 | 745,656,494.01 | 100.00 | 4.8417 | 47 | 1.642798 | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
MORTGAGE LOAN DETAIL |
April 17, 2024 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
10201581 | 1 | OF | Chicago | IL | 04/06/2024 | 4.63000 | % | 201,719.91 | - | 50,595,115.00 | 50,595,115.00 | 03/06/2026 | 0 | 0 | 0 | ||||
10201599 | 10 | RT | Irving | TX | 04/06/2024 | 4.65200 | % | 87,481.11 | 28,564.14 | 21,838,126.35 | 21,809,562.21 | 04/06/2029 | 0 | 0 | 0 | ||||
10201585 | 11 | MF | Fort Walton Beach | FL | 04/06/2024 | 5.09500 | % | 94,129.57 | 27,422.37 | 21,454,713.17 | 21,427,290.80 | 04/06/2029 | 0 | 0 | 0 | ||||
10201600 | 12 | RT | North Wales | PA | 04/06/2024 | 4.95000 | % | 93,775.00 | - | 22,000,000.00 | 22,000,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201601 | 13 | MU | Ashburn | VA | 04/06/2024 | 5.07000 | % | 87,316.67 | - | 20,000,000.00 | 20,000,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201586 | 14 | MF | Bridgeton | MO | 04/06/2024 | 5.35000 | % | 91,931.04 | 19,751.70 | 19,954,883.63 | 19,935,131.93 | 01/06/2029 | 0 | 13 | 0 | ||||
10201602 | 15 | N/A | Harrisburg | PA | 04/06/2024 | 5.21500 | % | 87,119.47 | - | 19,400,000.00 | 19,400,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201587 | 16 | MU | New York | NY | 04/01/2024 | 5.41000 | % | 86,883.10 | - | 18,650,000.00 | 18,650,000.00 | 04/01/2029 | 0 | 8 | 5 | ||||
10201588 | 17 | OF | Newark | DE | 04/06/2024 | 5.57800 | % | 84,057.36 | - | 17,500,000.00 | 17,500,000.00 | 12/06/2028 | 0 | 0 | 0 | ||||
10201589 | 18 | RT | Gettysburg | PA | 04/06/2024 | 4.83000 | % | 65,003.83 | 24,432.00 | 15,629,050.70 | 15,604,618.70 | 03/06/2029 | 0 | 0 | 0 | ||||
10199848 | 19 | MF | Portland | OR | 04/06/2024 | 4.95000 | % | 64,155.88 | 18,578.47 | 15,051,233.37 | 15,032,654.90 | 03/06/2029 | 0 | 0 | 0 | ||||
10201610 | 2 | OF | New York | NY | 04/11/2024 | 3.91400 | % | 168,519.44 | - | 50,000,000.00 | 50,000,000.00 | 03/11/2029 | 0 | 0 | 0 | ||||
10189526 | 20 | LO | Ogden | UT | 04/01/2024 | 5.00000 | % | 55,555.60 | 16,915.32 | 12,903,236.42 | 12,886,321.10 | 03/01/2029 | 0 | 0 | 0 | ||||
10194875 | 21 | OF | Jackson | MS | 04/01/2024 | 5.05000 | % | 46,232.41 | 15,853.97 | 10,631,535.20 | 10,615,681.23 | 04/01/2029 | 0 | 0 | 0 | ||||
10201595 | 22 | MH | Sarasota | FL | 04/01/2024 | 5.20000 | % | 43,882.22 | - | 9,800,000.00 | 9,800,000.00 | 05/01/2029 | 0 | 0 | 0 | ||||
10194988 | 23 | MH | Bluffton | IN | 04/01/2024 | 5.00000 | % | 40,448.86 | 11,622.84 | 9,394,573.07 | 9,382,950.23 | 01/01/2029 | 0 | 0 | 0 | ||||
10201603 | 24 | OF | Key Biscayne | FL | 04/06/2024 | 4.58500 | % | 31,585.56 | - | 8,000,000.00 | 8,000,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201604 | 25 | LO | Neenah | WI | 04/06/2024 | 4.95000 | % | 31,202.52 | 11,125.44 | 7,320,240.30 | 7,309,114.86 | 04/06/2029 | 0 | 0 | 0 | ||||
10201590 | 26 | OF | Olympia | WA | 04/01/2024 | 4.80000 | % | 31,434.00 | - | 7,605,000.00 | 7,605,000.00 | 04/01/2029 | 0 | 0 | 0 | ||||
10201593 | 27 | RT | Katy | TX | 04/01/2024 | 5.10000 | % | 27,667.50 | - | 6,300,000.00 | 6,300,000.00 | 03/01/2029 | 0 | 0 | 0 | ||||
10198476 | 28 | MF | Elk City | OK | 04/06/2024 | 5.52000 | % | 24,803.34 | 7,205.41 | 5,218,093.02 | 5,210,887.61 | 02/06/2029 | 0 | 0 | 0 | ||||
10201605 | 29 | MU | Bell | CA | 04/06/2024 | 5.05000 | % | 22,612.78 | - | 5,200,000.00 | 5,200,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201606 | 30 | MF | Atlanta | GA | 04/06/2024 | 5.15100 | % | 21,560.79 | 5,743.60 | 4,860,869.59 | 4,855,125.99 | 03/06/2029 | 0 | 0 | 0 | ||||
10201596 | 31 | LO | Marion | IL | 03/01/2024 | 5.73000 | % | 22,138.40 | 7,616.15 | 4,486,755.51 | 4,479,139.36 | 03/01/2024 | 5 | 8 | 2 | ||||
10201592 | 32 | MF | Goose Creek | SC | 04/01/2024 | 5.19000 | % | 21,202.00 | 4,906.28 | 4,744,060.26 | 4,739,153.98 | 01/01/2029 | 0 | 0 | 0 | ||||
10201594 | 33 | RT | Wilmington | DE | 04/01/2024 | 5.15000 | % | 18,847.57 | - | 4,250,000.00 | 4,250,000.00 | 05/01/2029 | 0 | 0 | 0 | ||||
10201591 | 34 | MF | Brooklyn | NY | 04/01/2024 | 5.25000 | % | 18,083.33 | - | 4,000,000.00 | 4,000,000.00 | 04/01/2029 | 0 | 0 | 0 | ||||
10201607 | 35 | LO | Crawfordsville | IN | 04/06/2024 | 5.45000 | % | 13,703.13 | 6,157.79 | 2,919,874.15 | 2,913,716.36 | 04/06/2029 | 0 | 0 | 0 | ||||
10196502 | 36 | SS | Richland | MI | 04/01/2024 | 5.25000 | % | 12,757.12 | 3,808.99 | 2,821,851.80 | 2,818,042.81 | 02/01/2029 | 0 | 0 | 0 | ||||
10201597 | 37 | MF | Lorain | OH | 04/01/2024 | 6.15000 | % | 14,376.62 | 2,714,703.37 | 2,714,703.37 | - | 04/01/2024 | 0 | 0 | 0 | ||||
10198841 | 3 | A | SS | Nantucket | MA | 04/01/2024 | 5.00000 | % | 111,944.44 | - | 26,000,000.00 | 26,000,000.00 | 02/01/2029 | 0 | 0 | 0 | |||
10198844 | 3 | B | SS | Nantucket | MA | 04/01/2024 | 5.00000 | % | 55,972.22 | - | 13,000,000.00 | 13,000,000.00 | 02/01/2029 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
MORTGAGE LOAN DETAIL |
April 17, 2024 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status Strategy Code | |||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
10198846 | 3 | C | SS | Nantucket | MA | 04/01/2024 | 5.00000 | % | 33,583.33 | - | 7,800,000.00 | 7,800,000.00 | 02/01/2029 | 0 | 0 | 0 | |||
10200904 | 4 | OF | New York | NY | 04/06/2024 | 4.93500 | % | 169,983.33 | - | 40,000,000.00 | 40,000,000.00 | 04/06/2024 | 0 | 13 | 0 | ||||
10200906 | 4 | S | OF | New York | NY | 04/06/2024 | 4.93500 | % | 407,960.00 | - | 96,000,000.00 | 96,000,000.00 | 04/06/2024 | 0 | 13 | 0 | |||
10199130 | 5 | A | MF | Fairfax | VA | 04/06/2024 | 4.66711 | % | 70,330.68 | - | 17,500,000.00 | 17,500,000.00 | 01/06/2029 | 0 | 0 | 0 | |||
10199421 | 5 | B | MF | Fairfax | VA | 04/06/2024 | 4.66711 | % | 40,188.96 | - | 10,000,000.00 | 10,000,000.00 | 01/06/2029 | 0 | 0 | 0 | |||
10199422 | 5 | C | MF | Fairfax | VA | 04/06/2024 | 4.66711 | % | 30,141.72 | - | 7,500,000.00 | 7,500,000.00 | 01/06/2029 | 0 | 0 | 0 | |||
10201582 | 6 | LO | San Jose | CA | 04/01/2024 | 4.93000 | % | 148,584.72 | - | 35,000,000.00 | 35,000,000.00 | 04/01/2029 | 0 | 0 | 8 | ||||
10201583 | 7 | IN | Livonia | MI | 04/01/2024 | 3.73000 | % | 109,206.11 | - | 34,000,000.00 | 34,000,000.00 | 09/01/2032 | 0 | 0 | 0 | ||||
10201584 | 8 | OF | Cincinnati | OH | 04/06/2024 | 5.05900 | % | 122,312.70 | 39,817.27 | 28,076,804.21 | 28,036,986.94 | 12/06/2028 | 0 | 0 | 0 | ||||
10201598 | 9 | MU | Fort Worth | TX | 04/06/2024 | 4.64000 | % | 113,873.33 | - | 28,500,000.00 | 28,500,000.00 | 03/06/2029 | 0 | 0 | 0 | ||||
Total | Count = 42 | 3,124,267.67 | 2,964,225.11 | 748,620,719.12 | 745,656,494.01 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
NOI DETAIL |
April 17, 2024 | |
Most Recent | Most Recent |
Property | Ending | Preceding | Most | |||||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
10201581 | 1 | OF | Chicago | IL | 50,595,115.00 | 4,419,649.95 | 4,473,512.09 | 01/01/2023 | 12/31/2023 | |
10201599 | 10 | RT | Irving | TX | 21,809,562.21 | 2,562,547.99 | 1,582,565.57 | 01/01/2023 | 12/31/2023 | |
10201585 | 11 | MF | Fort Walton Beach | FL | 21,427,290.80 | 2,633,025.83 | 3,154,414.00 | 01/01/2022 | 12/31/2022 | |
10201600 | 12 | RT | North Wales | PA | 22,000,000.00 | 2,005,103.98 | 1,124,382.97 | 01/01/2023 | 06/30/2023 | |
10201601 | 13 | MU | Ashburn | VA | 20,000,000.00 | 1,939,011.44 | 1,564,351.30 | 01/01/2023 | 12/31/2023 | |
10201586 | 14 | MF | Bridgeton | MO | 19,935,131.93 | 4,659,763.00 | 3,804,850.00 | 10/01/2021 | 09/30/2022 | |
10201602 | 15 | N/A | Harrisburg | PA | 19,400,000.00 | 1,400,000.00 | 1,400,004.00 | 01/01/2023 | 12/31/2023 | |
10201587 | 16 | MU | New York | NY | 18,650,000.00 | 971,001.61 | 1,111,947.71 | 01/01/2023 | 12/31/2023 | |
10201588 | 17 | OF | Newark | DE | 17,500,000.00 | 6,328,888.00 | 5,953,956.00 | 01/01/2023 | 12/31/2023 | |
10201589 | 18 | RT | Gettysburg | PA | 15,604,618.70 | 1,461,793.06 | 1,613,416.58 | 01/01/2023 | 12/31/2023 | |
10199848 | 19 | MF | Portland | OR | 15,032,654.90 | 1,497,587.39 | 1,667,459.62 | Not Available | Not Available | |
10201610 | 2 | OF | New York | NY | 50,000,000.00 | 55,379,778.00 | 55,730,693.00 | 01/01/2023 | 12/31/2023 | |
10189526 | 20 | LO | Ogden | UT | 12,886,321.10 | 2,339,529.00 | 2,071,463.15 | 10/01/2022 | 09/30/2023 | |
10194875 | 21 | OF | Jackson | MS | 10,615,681.23 | 1,016,233.83 | 1,497,983.04 | 01/01/2023 | 12/31/2023 | |
10201595 | 22 | MH | Sarasota | FL | 9,800,000.00 | 876,593.29 | 857,556.81 | 01/01/2023 | 12/31/2023 | |
10194988 | 23 | MH | Bluffton | IN | 9,382,950.23 | 704,231.46 | 733,934.06 | 01/01/2023 | 12/31/2023 | |
10201603 | 24 | OF | Key Biscayne | FL | 8,000,000.00 | 880,991.20 | 770,200.71 | 01/01/2023 | 12/31/2023 | |
10201604 | 25 | LO | Neenah | WI | 7,309,114.86 | 939,622.57 | 981,391.98 | 10/01/2022 | 09/30/2023 | |
10201590 | 26 | OF | Olympia | WA | 7,605,000.00 | 758,349.23 | 755,641.06 | 01/01/2023 | 12/31/2023 | |
10201593 | 27 | RT | Katy | TX | 6,300,000.00 | 879,788.14 | 827,152.37 | 01/01/2023 | 12/31/2023 | |
10198476 | 28 | MF | Elk City | OK | 5,210,887.61 | 389,205.16 | 228,324.49 | 01/01/2023 | 06/30/2023 | |
10201605 | 29 | MU | Bell | CA | 5,200,000.00 | 421,455.02 | 482,060.84 | 01/01/2022 | 12/31/2022 | |
10201606 | 30 | MF | Atlanta | GA | 4,855,125.99 | 564,324.36 | 577,892.05 | 01/01/2023 | 12/31/2023 | |
10201596 | 31 | LO | Marion | IL | 4,479,139.36 | 921,204.64 | 669,161.02 | 01/01/2023 | 12/31/2023 | |
10201592 | 32 | MF | Goose Creek | SC | 4,739,153.98 | 386,287.70 | 326,898.78 | Not Available | Not Available | |
10201594 | 33 | RT | Wilmington | DE | 4,250,000.00 | 433,715.76 | 412,798.36 | 01/01/2022 | 12/31/2022 | |
10201591 | 34 | MF | Brooklyn | NY | 4,000,000.00 | 275,243.73 | 308,904.97 | 04/01/2022 | 03/31/2023 | |
10201607 | 35 | LO | Crawfordsville | IN | 2,913,716.36 | 521,428.70 | 418,799.01 | 01/01/2023 | 09/30/2023 | |
10196502 | 36 | SS | Richland | MI | 2,818,042.81 | 268,699.28 | 228,986.65 | Not Available | Not Available | |
10198841 | 3 | A | SS | Nantucket | MA | 26,000,000.00 | 13,634,421.17 | 10,537,093.79 | 01/01/2023 | 09/30/2023 |
10198844 | 3 | B | SS | Nantucket | MA | 13,000,000.00 | 13,634,421.17 | 10,537,093.79 | 01/01/2023 | 09/30/2023 |
10198846 | 3 | C | SS | Nantucket | MA | 7,800,000.00 | 13,634,421.17 | 10,537,093.79 | 01/01/2023 | 09/30/2023 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 19 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
NOI DETAIL |
April 17, 2024 |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
10200904 | 4 | OF | New York | NY | 40,000,000.00 | 7,868,212.32 | 7,354,909.62 | 10/01/2022 | 09/30/2023 | |
10200906 | 4 | S | OF | New York | NY | 96,000,000.00 | 7,868,212.32 | 7,354,909.62 | 10/01/2022 | 09/30/2023 |
10199130 | 5 | A | MF | Fairfax | VA | 17,500,000.00 | 13,976,473.17 | 14,028,311.57 | 01/01/2023 | 12/31/2023 |
10199421 | 5 | B | MF | Fairfax | VA | 10,000,000.00 | 13,976,473.17 | 14,028,311.57 | 01/01/2023 | 12/31/2023 |
10199422 | 5 | C | MF | Fairfax | VA | 7,500,000.00 | 13,976,473.17 | 14,028,311.57 | 01/01/2023 | 12/31/2023 |
10201582 | 6 | LO | San Jose | CA | 35,000,000.00 | 2,490,688.87 | 3,182,990.73 | 01/01/2023 | 12/31/2023 | |
10201583 | 7 | IN | Livonia | MI | 34,000,000.00 | 6,184,094.00 | 3,079,751.00 | 01/01/2023 | 09/30/2023 | |
10201584 | 8 | OF | Cincinnati | OH | 28,036,986.94 | 7,071,232.92 | 6,755,183.53 | 10/01/2022 | 09/30/2023 | |
10201598 | 9 | MU | Fort Worth | TX | 28,500,000.00 | 2,703,844.96 | 2,835,242.90 | 01/01/2023 | 12/31/2023 | |
Total | Count = 41 | 745,656,494.01 | 214,854,021.73 | 199,589,905.67 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 20 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
DELINQUENCY LOAN DETAIL |
April 17, 2024 |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment Workout | Most Recent | ||||||||
Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | ||||
Loan ID | OMCR | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
10201596 | 31 | 4,486,755.51 | 03/01/2024 | 29,744.89 | 29,731.83 | - | 148.93 | 5 | 8 | 07/07/2020 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 21 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
April 17, 2024 |
Delinquent | |||||||||||||||||||||||||||||
(Does not include loans in Bankruptcy, Foreclosure, or REO) | |||||||||||||||||||||||||||||
30 | Day | 60 | Day | 90 | Day | 120 | + Day | Bankruptcy | Foreclosure | REO | |||||||||||||||||||
Distribution | |||||||||||||||||||||||||||||
Date | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | |||||||||||||||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
04/17/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
03/15/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
1 | 19,980,456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
02/16/2024 | |||||||||||||||||||||||||||||
2.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
01/18/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
12/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
11/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
10/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
09/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
08/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
07/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
06/16/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
05/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 22 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
APPRAISAL REDUCTION DETAIL |
April 17, 2024 |
Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan ID | OMCR | Property Name | Scheduled Balance | Scheduled Balance | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
10201596 | 31 | Fairfield Inn & Suites Marion | 4,486,755.51 | 4,479,139.36 | - | 08/11/2021 | - | - |
Total | Count = 2 | 23,136,755.51 | 23,129,139.36 | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
April 17, 2024 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | |||
4/17/2024 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
4/17/2024 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,486,755.51 | 4,479,139.36 | - | 08/11/2021 | - | - |
3/15/2024 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
3/15/2024 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,495,758.39 | 4,486,755.51 | - | 08/11/2021 | - | - |
2/16/2024 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
2/16/2024 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,503,292.94 | 4,495,758.39 | - | 08/11/2021 | - | - |
1/18/2024 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
1/18/2024 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,510,790.50 | 4,503,292.94 | - | 08/11/2021 | - | - |
12/15/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
12/15/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,518,966.98 | 4,510,790.50 | - | 08/11/2021 | - | - |
11/17/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
11/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,526,387.58 | 4,518,966.98 | - | 08/11/2021 | - | - |
10/17/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
10/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,534,489.94 | 4,526,387.58 | - | 08/11/2021 | - | - |
9/15/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
9/15/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,541,834.32 | 4,534,489.94 | - | 08/11/2021 | - | - |
8/17/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
8/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,549,142.64 | 4,541,834.32 | - | 08/11/2021 | - | - |
7/17/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
7/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,557,136.86 | 4,549,142.64 | - | 08/11/2021 | - | - |
6/16/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
6/16/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,564,370.05 | 4,557,136.86 | - | 08/11/2021 | - | - |
5/17/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
5/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,572,291.91 | 4,564,370.05 | - | 08/11/2021 | - | - |
4/17/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
4/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,579,450.69 | 4,572,291.91 | - | 08/11/2021 | - | - |
3/17/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
3/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,588,754.69 | 4,579,450.69 | - | 08/11/2021 | - | - |
2/17/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
2/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,595,832.64 | 4,588,754.69 | - | 08/11/2021 | - | - |
1/18/2023 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
1/18/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,602,875.83 | 4,595,832.64 | - | 08/11/2021 | - | - |
12/16/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
April 17, 2024 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | ||||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | ||||
12/16/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,610,614.69 | 4,602,875.83 | - | 08/11/2021 | - | - | |
11/18/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
11/18/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,617,585.30 | 4,610,614.69 | - | 08/11/2021 | - | - | |
10/17/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
10/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,625,254.26 | 4,617,585.30 | - | 08/11/2021 | - | - | |
9/16/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
9/16/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,632,153.00 | 4,625,254.26 | - | 08/11/2021 | - | - | |
8/17/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
8/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,639,017.86 | 4,632,153.00 | - | 08/11/2021 | - | - | |
7/15/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
7/15/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,646,584.97 | 4,639,017.86 | - | 08/11/2021 | - | - | |
6/17/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
6/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,653,378.97 | 4,646,584.97 | - | 08/11/2021 | - | - | |
5/17/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
5/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,660,877.83 | 4,653,378.97 | - | 08/11/2021 | - | - | |
4/15/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
4/15/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,667,601.66 | 4,660,877.83 | - | 08/11/2021 | - | - | |
3/17/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | - | 02/11/2022 | - | - | |
3/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,676,514.54 | 4,667,601.66 | - | 08/11/2021 | - | - | |
2/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,683,161.59 | 4,676,514.54 | - | 08/11/2021 | (5,912.18 | ) | - |
1/18/2022 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | 2,692,666.54 | 11/12/2021 | - | - | |
1/18/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,686,668.66 | 4,683,161.59 | - | 08/11/2021 | - | 5,912.18 | |
12/17/2021 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | 2,692,666.54 | 11/12/2021 | - | - | |
12/17/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,694,009.32 | 4,686,668.66 | - | 08/11/2021 | - | 5,912.18 | |
11/18/2021 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | 2,692,666.54 | 08/11/2021 | - | - | |
11/18/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,700,570.47 | 4,694,009.32 | - | 08/11/2021 | - | 5,912.18 | |
10/18/2021 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | 4,662,500.00 | 08/11/2021 | (43,421.48 | ) | - |
10/18/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,707,845.06 | 4,700,570.47 | - | 08/11/2021 | - | 5,912.18 | |
9/17/2021 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | 4,662,500.00 | 08/11/2021 | 21,710.74 | 43,421.48 | |
9/17/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,714,338.28 | 4,707,845.06 | - | 08/11/2021 | - | 5,912.18 | |
8/17/2021 | 10201587 | 16 | 394 Broadway | 18,650,000.00 | 18,650,000.00 | 4,662,500.00 | 08/11/2021 | 21,710.74 | 21,710.74 | |
8/17/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,720,799.62 | 4,714,338.28 | - | 08/11/2021 | (46,153.16 | ) | 5,912.18 |
7/16/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,727,978.07 | 4,720,799.62 | 1,198,735.90 | 11/12/2020 | 5,721.47 | 52,065.34 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 25 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
April 17, 2024 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | |||
6/17/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,734,372.44 | 4,727,978.07 | 1,198,735.90 | 11/12/2020 | 5,912.18 | 46,343.87 |
5/17/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,741,486.39 | 4,734,372.44 | 1,198,735.90 | 11/12/2020 | 5,721.47 | 40,431.69 |
4/16/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,747,814.43 | 4,741,486.39 | 1,198,735.90 | 11/12/2020 | 5,912.18 | 34,710.22 |
3/17/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,756,371.42 | 4,747,814.43 | 1,198,735.90 | 11/12/2020 | 5,340.03 | 28,798.04 |
2/18/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,762,626.38 | 4,756,371.42 | 1,198,735.90 | 11/12/2020 | 5,912.18 | 23,458.01 |
1/15/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,768,850.63 | 4,762,626.38 | 1,198,735.90 | 11/12/2020 | 5,912.18 | 17,545.83 |
12/17/2020 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,775,800.73 | 4,768,850.63 | 1,198,735.90 | 11/12/2020 | 5,721.47 | 11,633.65 |
11/18/2020 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,781,960.29 | 4,775,800.73 | 1,198,735.90 | 11/12/2020 | 5,912.18 | 5,912.18 |
10/19/2020 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,788,848.09 | 4,781,960.29 | 1,198,735.90 | - | - | |
9/17/2020 | 10201596 | 31 | Fairfield Inn & Suites Marion | 4,794,943.59 | 4,788,848.09 | 1,198,735.90 | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 26 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
LOAN MODIFICATION DETAIL |
April 17, 2024 |
Modification | Modification | ||||
Loan ID | OMCR | Property Name | Date | Code (4) | |
10201587 | 16 | 394 Broadway | 06/01/2021 | 5 | |
10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 | |
10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 | |
Total | Count = 3 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 27 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
HISTORICAL LOAN MODIFICATION DETAIL |
April 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
04/17/2024 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
04/17/2024 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
04/17/2024 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
03/15/2024 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
03/15/2024 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
03/15/2024 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
02/16/2024 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
02/16/2024 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
02/16/2024 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
01/18/2024 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
01/18/2024 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
01/18/2024 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
12/15/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
12/15/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
12/15/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
11/17/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
11/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
11/17/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
10/17/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
10/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
10/17/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
09/15/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
09/15/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
09/15/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
08/17/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
08/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
08/17/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
07/17/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
07/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
07/17/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
06/16/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
06/16/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
06/16/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 28 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
HISTORICAL LOAN MODIFICATION DETAIL |
April 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
05/17/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
05/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
05/17/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
04/17/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
04/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
04/17/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
03/17/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
03/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
03/17/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
02/17/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
02/17/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
02/17/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
01/18/2023 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
01/18/2023 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
01/18/2023 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
12/16/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
12/16/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
12/16/2022 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
11/18/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
11/18/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
11/18/2022 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
10/17/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
10/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
10/17/2022 | 10201582 | 6 | AC by Marriott San Jose | 10/05/2022 | 8 |
09/16/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
09/16/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
08/17/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
08/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
07/15/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
07/15/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
06/17/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
06/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
05/17/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 29 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
HISTORICAL LOAN MODIFICATION DETAIL |
April 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
05/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
04/15/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
04/15/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
03/17/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
03/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
02/17/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
02/17/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
01/18/2022 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
01/18/2022 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
12/17/2021 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
12/17/2021 | 10201596 | 31 | Fairfield Inn & Suites Marion | 05/01/2020 | 2 |
11/18/2021 | 10201587 | 16 | 394 Broadway | 06/01/2021 | 5 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 30 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
SPECIALLY SERVICED LOAN DETAIL |
April 17, 2024 |
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | ||||
Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | |||
Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | |
10200904 | 4 | 13 | 8,611.11 | 40,000,000.00 | 40,000,000.00 | 215,000,000.00 | 03/11/2019 | 02/01/2024 | ||
10200906 | 4 | S | 13 | 20,666.67 | 96,000,000.00 | 96,000,000.00 | 215,000,000.00 | 03/11/2019 | 02/01/2024 | |
10201586 | 14 | 13 | 4,295.84 | 19,935,131.93 | 19,935,131.93 | 65,600,000.00 | 10/26/2018 | 10/17/2023 | ||
Total | Count = 3 | 33,573.62 | 155,935,131.93 | 155,935,131.93 | 495,600,000.00 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 31 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
HISTORICAL SPECIALLY SERVICED LOANS |
April 17, 2024 | |
Most Recent | Most Recent |
Servicer | Master Servicer |
Special Servicing | Ending | Ending | Most | Most Recent | |||||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special | ||||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | |
04/17/2024 | 10200904 | 4 | 13 | 8,611.11 | 40,000,000.00 | 40,000,000.00 | 215,000,000.00 | 03/11/2019 | 02/01/2024 | ||
03/15/2024 | 10200904 | 4 | 13 | 8,055.56 | 40,000,000.00 | 40,000,000.00 | 215,000,000.00 | 03/11/2019 | 02/01/2024 | ||
02/16/2024 | 10200904 | 4 | 13 | - | 40,000,000.00 | 40,000,000.00 | 215,000,000.00 | 03/11/2019 | |||
04/17/2024 | 10200906 | 4 | S | 13 | 20,666.67 | 96,000,000.00 | 96,000,000.00 | 215,000,000.00 | 03/11/2019 | 02/01/2024 | |
03/15/2024 | 10200906 | 4 | S | 13 | 19,333.33 | 96,000,000.00 | 96,000,000.00 | 215,000,000.00 | 03/11/2019 | 02/01/2024 | |
04/17/2024 | 10201586 | 14 | 13 | 4,295.84 | 19,935,131.93 | 19,935,131.93 | 65,600,000.00 | 10/26/2018 | 10/17/2023 | ||
03/15/2024 | 10201586 | 14 | 13 | 4,023.84 | 19,954,883.63 | 19,954,883.63 | 65,600,000.00 | 10/26/2018 | 10/17/2023 | ||
02/16/2024 | 10201586 | 14 | 13 | 4,305.56 | 19,980,456.15 | 20,000,000.00 | 65,600,000.00 | 10/26/2018 | 10/17/2023 | ||
01/18/2024 | 10201586 | 14 | 13 | 4,305.56 | 20,000,000.00 | 20,000,000.00 | 65,600,000.00 | 10/26/2018 | 10/17/2023 | ||
12/15/2023 | 10201586 | 14 | 13 | 4,166.67 | 20,000,000.00 | 20,000,000.00 | 65,600,000.00 | 10/26/2018 | 10/17/2023 | ||
11/17/2023 | 10201586 | 14 | 13 | 3,500.00 | 20,000,000.00 | 20,000,000.00 | 65,600,000.00 | 10/26/2018 | 10/17/2023 | ||
03/17/2022 | 10201587 | 16 | 8 | - | 18,650,000.00 | 18,650,000.00 | 29,500,000.00 | 01/14/2019 | 07/09/2021 | 11/17/2021 | |
12/17/2021 | 10201587 | 16 | 8 | - | 18,650,000.00 | 18,650,000.00 | 29,500,000.00 | 01/14/2019 | 07/09/2021 | 11/17/2021 | |
11/18/2021 | 10201587 | 16 | 1 | - | 18,650,000.00 | 18,650,000.00 | 19,500,000.00 | 08/25/2021 | 07/09/2021 | ||
10/18/2021 | 10201587 | 16 | 1 | - | 18,650,000.00 | 18,650,000.00 | 29,500,000.00 | 01/14/2019 | 07/09/2021 | ||
09/17/2021 | 10201587 | 16 | 1 | - | 18,650,000.00 | 18,650,000.00 | 29,500,000.00 | 01/14/2019 | 07/09/2021 | ||
08/17/2021 | 10201587 | 16 | 1 | - | 18,650,000.00 | 18,650,000.00 | 29,500,000.00 | 01/14/2019 | 07/09/2021 | ||
07/16/2021 | 10201587 | 16 | 13 | - | 18,650,000.00 | 18,650,000.00 | 29,500,000.00 | 01/14/2019 | 07/09/2021 | ||
03/17/2022 | 10201596 | 31 | 8 | 3,500.00 | 4,667,601.66 | 4,667,601.66 | 7,700,000.00 | 08/13/2021 | 07/07/2021 | 02/16/2022 | |
02/17/2022 | 10201596 | 31 | 9 | 59,500.00 | 4,676,514.54 | 4,676,514.54 | 7,700,000.00 | 08/13/2021 | 07/07/2020 | ||
01/18/2022 | 10201596 | 31 | 9 | 3,500.00 | 4,683,161.59 | 4,683,161.59 | 7,700,000.00 | 08/13/2021 | 07/07/2020 | ||
12/17/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,686,668.66 | 4,820,545.29 | 7,700,000.00 | 08/13/2021 | 07/07/2020 | ||
11/18/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,694,009.32 | 4,820,545.29 | 7,700,000.00 | 08/13/2021 | 07/07/2020 | ||
10/18/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,700,570.47 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | ||
09/17/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,707,845.06 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | ||
08/17/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,714,338.28 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | ||
07/16/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,720,799.62 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | ||
06/17/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,727,978.07 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | ||
05/17/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,734,372.44 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | ||
04/16/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,741,486.39 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | ||
03/17/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,747,814.43 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | ||
02/18/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,756,371.42 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 32 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust | ||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 | April 17, 2024 | |||||||||
HISTORICAL SPECIALLY SERVICED LOANS | ||||||||||
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | ||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | ||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
01/15/2021 | 10201596 | 31 | 98 | 3,500.00 | 4,762,626.38 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | |
12/17/2020 | 10201596 | 31 | 98 | 3,500.00 | 4,768,850.63 | 4,820,545.29 | 6,200,000.00 | 09/03/2020 | 07/07/2020 | |
11/18/2020 | 10201596 | 31 | 98 | 3,500.00 | 4,775,800.73 | 4,820,545.29 | 6,500,000.00 | 01/17/2019 | 07/07/2020 | |
10/19/2020 | 10201596 | 31 | 98 | 3,500.00 | 4,781,960.29 | 4,820,545.29 | 6,500,000.00 | 01/17/2019 | 07/07/2020 | |
09/17/2020 | 10201596 | 31 | 98 | 3,500.00 | 4,788,848.09 | 4,820,545.29 | 6,500,000.00 | 01/17/2019 | 07/07/2020 | |
08/17/2020 | 10201596 | 31 | 13 | 3,500.00 | 4,794,943.59 | 4,820,545.29 | 6,500,000.00 | 01/17/2019 | 07/03/2020 | |
07/17/2020 | 10201596 | 31 | 13 | - | 4,801,009.16 | 4,820,545.29 | 6,500,000.00 | 01/17/2019 | 07/03/2020 | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 33 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust | ||||||||
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 | April 17, 2024 | |||||||
UNSCHEDULED PRINCIPAL DETAIL | ||||||||
Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
10201597 | 37 | 04/01/2024 | 5 | 2,711,716.99 | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 34 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust | ||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 | April 17, 2024 | |||||||||
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL | ||||||||||
Distribution | Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | |||
Date | Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) | |
4/17/2024 | 10201597 | 37 | 04/01/2024 | 5 | 2,711,716.99 | - | - | - | - | |
1/18/2022 | 10201596 | 31 | 0 | (3,122.68 | ) | - | - | - | - | |
11/18/2021 | 10198476 | 28 | 0 | 6,213.22 | - | - | - | - | ||
8/17/2020 | 10201597 | 37 | 0 | 7,865.25 | - | - | - | - | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 35 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 | April 17, 2024 | ||||||||||
LIQUIDATED LOAN DETAIL | |||||||||||
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | ||
Loan ID | OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. | |||||||||||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 36 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 | April 17, 2024 | ||||||||||
HISTORICAL LIQUIDATED LOAN | |||||||||||
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Distribution | Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | |
Date | Loan ID OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. | |||||||||||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 37 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust | |||||
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 | April 17, 2024 | ||||
CREFC® INVESTOR REPORTING PACKAGE LEGENDS | |||||
1|CREFC Investor Reporting Package Legends | |||||
Property Type (1) | Workout Strategy (3) | Liquidation/Prepayment Code (5) | |||
MF | Multifamily | 1 | Modification | 1 | Partial Liquidation (Curtailment) |
RT | Retail | 2 | Foreclosure | 2 | Payoff Prior To Maturity |
HC | HealthCare | 3 | Bankruptcy | 3 | Disposition / Liquidation |
IN | Industrial | 4 | Extension | 4 | Repurchase / Substitution |
MH | Mobile Home Park | 5 | Note Sale | 5 | Full Payoff At Maturity |
OF | Office | 6 | DPO | 6 | DPO |
MU | Mixed Use | 7 | REO | 7 | Liquidation prior to 7/1/2006 |
LO | Lodging | 8 | Resolved | 8 | Payoff With Penalty |
SS | Self Storage | 9 | Pending Return to Master Servicer | 9 | Payoff With Yield Maintenance |
SE | Securities | 10 | Deed In Lieu of Foreclosure | 10 | Curtailment With Penalty |
CH | Cooperative Housing | 11 | Full Payoff | 11 | Curtailment With Yield Maintenance |
ZZ | Missing Information | 12 | Reps and Warranties | ||
SF | SF | 13 | TBD | ||
WH | Warehouse | 98 | Other | ||
OT | Other | ||||
Modification Code (4) | |||||
Payment Status of Loan (2) | |||||
1 | Maturity Date Extension | ||||
A | In Grace Period | 2 | Amortization Change | ||
B | Late, but less than 30 Days | 3 | Principal Write-Off | ||
0 | Current | 4 | Blank (formerly Combination) | ||
1 | 30-59 Days Delinquent | 5 | Temporary Rate Reduction | ||
2 | 60-89 Days Delinquent | 6 | Capitalization of Interest | ||
3 | 90-120 Days Delinquent | 7 | Capitalization of Taxes | ||
4 | Performing Matured Balloon | 8 | Other | ||
5 | Non Performing Matured Balloon | 9 | Combination | ||
6 | 121+ Days Delinquent | 10 | Forbearance | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 38 of 39 | © Copyright 2024 Citigroup |
CF 2019-CF1 Mortgage Trust | |||
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 | April 17, 2024 | ||
NOTES | |||
No Notes available for this deal at this time. | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 39 of 39 | © Copyright 2024 Citigroup |