03/29/2024 | Press release | Distributed by Public on 03/29/2024 09:51
CF 2019-CF1 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2019-CF1 |
STATEMENT TO NOTEHOLDERS |
March 15, 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 |
March 15, 2024 |
Accrual | PPP, YM, Other | Non-Cash | ||||||||||||
Original | Prior | Pass-Through | Day | Interest | Amounts | Principal | Total | Realized | Balance | Current | ||||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | Loss | Change | Balance | |||
A-1 | 9,039,000.00 | - | 2.854600 | % | 30/360 | - | - | - | - | - | - | - | ||
A-2 | 47,743,000.00 | 47,742,379.57 | 3.623400 | % | 30/360 | 144,158.12 | - | 304,748.45 | 448,906.57 | - | - | 47,437,631.12 | ||
A-SB | 18,934,000.00 | 18,934,000.00 | 3.660200 | % | 30/360 | 57,751.86 | - | - | 57,751.86 | - | - | 18,934,000.00 | ||
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 | 4.805486 | % | 30/360 | 77,090.48 | - | - | 77,090.48 | - | - | 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 | 36,155.95 | - | - | 36,155.95 | - | - | 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 | 4.910800 | % | 30/360 | 145,674.79 | - | - | 145,674.79 | - | - | 35,597,000.00 | |
65 | RR | 6,200,000.00 | 6,200,000.00 | 4.910800 | % | 30/360 | 6,039.15 | - | - | 6,039.15 | - | - | 6,200,000.00 | |
Total | 757,965,088.00 | 748,925,467.57 | 2,385,153.90 | - | 304,748.45 | 2,689,902.35 | - | - | 748,620,719.12 | |||||
Notional | ||||||||||||||
X-A | 463,375,561.00 | 454,335,940.57 | 1.125654 | % | 30/360 | 426,187.55 | - | - | 426,187.55 | - | (304,748.45 | ) | 454,031,192.12 | |
X-B | 123,290,998.00 | 123,290,998.00 | 0.657906 | % | 30/360 | 67,594.96 | - | - | 67,594.96 | - | - | 123,290,998.00 | ||
X-D | 33,098,255.00 | 33,098,255.00 | 1.805486 | % | 30/360 | 49,798.68 | - | - | 49,798.68 | - | - | 33,098,255.00 | ||
X-F | 13,239,301.00 | 13,239,301.00 | 1.305486 | % | 30/360 | 14,403.10 | - | - | 14,403.10 | - | - | 13,239,301.00 | ||
X-G | 6,619,651.00 | 6,619,651.00 | 1.305486 | % | 30/360 | 7,201.55 | - | - | 7,201.55 | - | - | 6,619,651.00 | ||
65 | X1 | 26,179,000.00 | 26,179,000.00 | 0.608218 | % | 30/360 | 13,268.77 | - | - | 13,268.77 | - | - | 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 |
March 15, 2024 |
Accrual | PPP, YM, Other | Non-Cash | ||||||||||||
Original | Prior | Pass-Through | Day | Interest | Amounts | Principal | Total | Realized | Balance | Current | ||||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | Loss | Change | Balance | |||
65 | X2 | 28,024,000.00 | 28,024,000.00 | 0.523774 | % | 30/360 | 12,231.87 | - | - | 12,231.87 | - | - | 28,024,000.00 | |
Total | 693,826,766.00 | 684,787,145.57 | 590,686.48 | - | - | 590,686.48 | - | (304,748.45 | ) | 684,482,397.12 | ||||
Grand Total | 1,451,791,854.00 | 1,433,712,613.14 | 2,975,840.38 | - | 304,748.45 | 3,280,588.83 | - | (304,748.45 | ) | 1,433,103,116.24 |
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 |
March 15, 2024 |
PPP, YM, Other | Non-Cash | ||||||||||
Record | Interest | Amounts | Principal | Total | Realized | Balance | Current | ||||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | Loss | Change | Balance | ||
A-1 | 12529 | MAA6 | 02/29/2024 | - | - | - | - | - | - | - | |
A-2 | 12529 | MAB4 | 02/29/2024 | 3.01946086 | - | 6.38310223 | 9.40256310 | - | - | 993.60390256 | |
A-SB | 12529 | MAC2 | 02/29/2024 | 3.05016690 | - | - | 3.05016690 | - | - | 1,000.00000000 | |
A-3 | 12529 | MAD0 | 02/29/2024 | 3.19633323 | - | - | 3.19633323 | - | - | 1,000.00000000 | |
A-4 | 12529 | MAE8 | 02/29/2024 | 2.93583335 | - | - | 2.93583335 | - | - | 1,000.00000000 | |
A-5 | 12529 | MAF5 | 02/29/2024 | 3.15475000 | - | - | 3.15475000 | - | - | 1,000.00000000 | |
A-S | 12529 | MAJ7 | 02/29/2024 | 3.35608325 | - | - | 3.35608325 | - | - | 1,000.00000000 | |
B | 12529 | MAK4 | 02/29/2024 | 3.48200004 | - | - | 3.48200004 | - | - | 1,000.00000000 | |
C | 12529 | MAL2 | 02/29/2024 | 3.62699984 | - | - | 3.62699984 | - | - | 1,000.00000000 | |
D | 12529MCY2 U1576YAQ7 | 02/29/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | ||
E | 12529MCZ9 U1576YAR5 | 02/29/2024 | 2.50000018 | - | - | 2.50000018 | - | - | 1,000.00000000 | ||
F | 12529MDA3 U1576YAS3 | 02/29/2024 | 2.91666682 | - | - | 2.91666682 | - | - | 1,000.00000000 | ||
G | 12529MDB1 U1576YAT1 | 02/29/2024 | 2.91666736 | - | - | 2.91666736 | - | - | 1,000.00000000 | ||
NR-RR | 12529MDC9 U1576YAU8 | 02/29/2024 | 3.45057826 | - | - | 3.45057826 | - | - | 1,000.00000000 | ||
R | 12529 | MDD7 | 02/29/2024 | - | - | - | - | - | - | - | |
S | 12529 | MDN5 | 02/29/2024 | - | - | - | - | - | - | - | |
65 | A | 12529MDE5 U1576YAW4 | 02/29/2024 | 3.67616639 | - | - | 3.67616639 | - | - | 1,000.00000000 | |
65 | B | 12529MDF2 U1576YAX2 | 02/29/2024 | 3.44966606 | - | - | 3.44966606 | - | - | 1,000.00000000 | |
65 | C | 12529MDG0 U1576YAYO | 02/29/2024 | 3.43550000 | - | - | 3.43550000 | - | - | 1,000.00000000 | |
65 | D | 12529MDH8 U1576YAZ7 | 02/29/2024 | 3.88349971 | - | - | 3.88349971 | - | - | 1,000.00000000 | |
65 | E | 12529MDJ4 U1576YBAI | 02/29/2024 | 4.09233334 | - | - | 4.09233334 | - | - | 1,000.00000000 | |
65 | RR | 12529MDK1 U1576YBB9 | 02/29/2024 | 0.97405645 | - | - | 0.97405645 | - | - | 1,000.00000000 | |
X-A | 12529 | MAG3 | 02/29/2024 | 0.91974542 | - | - | 0.91974542 | - | - | 979.83413527 | |
X-B | 12529 | MAH1 | 02/29/2024 | 0.54825544 | - | - | 0.54825544 | - | - | 1,000.00000000 | |
X-D | 12529MCV8 U1576YAM6 | 02/29/2024 | 1.50457116 | - | - | 1.50457116 | - | - | 1,000.00000000 | ||
X-F | 12529MCW6 U1576YAN4 | 02/29/2024 | 1.08790487 | - | - | 1.08790487 | - | - | 1,000.00000000 | ||
X-G | 12529MCX4 U1576YAP9 | 02/29/2024 | 1.08790479 | - | - | 1.08790479 | - | - | 1,000.00000000 | ||
65 | X1 | 12529MDL9 U1576YBC7 | 02/29/2024 | 0.50684786 | - | - | 0.50684786 | - | - | 1,000.00000000 | |
65 | X2 | 12529MDM7 U1576YBD5 | 02/29/2024 | 0.43647838 | - | - | 0.43647838 | - | - | 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 |
March 15, 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 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | ||
A-2 | 3.62340 | % | 3.62340 | % | 3.62340 | % | 02/01-02/29 | 144,158.12 | - | - | - | - | 144,158.12 | - | - | 144,158.12 | ||
A-SB | 3.66020 | % | 3.66020 | % | 3.66020 | % | 02/01-02/29 | 57,751.86 | - | - | - | - | 57,751.86 | - | - | 57,751.86 | ||
A-3 | 3.83560 | % | 3.83560 | % | 3.83560 | % | 02/01-02/29 | 161,718.48 | - | - | - | - | 161,718.48 | - | - | 161,718.48 | ||
A-4 | 3.52300 | % | 3.52300 | % | 3.52300 | % | 02/01-02/29 | 452,608.62 | - | - | - | - | 452,608.62 | - | - | 452,608.62 | ||
A-5 | 3.78570 | % | 3.78570 | % | 3.78570 | % | 02/01-02/29 | 576,996.08 | - | - | - | - | 576,996.08 | - | - | 576,996.08 | ||
A-S | 4.02730 | % | 4.02730 | % | 4.02730 | % | 02/01-02/29 | 202,721.91 | - | - | - | - | 202,721.91 | - | - | 202,721.91 | ||
B | 4.17840 | % | 4.17840 | % | 4.17840 | % | 02/01-02/29 | 112,366.92 | - | - | - | - | 112,366.92 | - | - | 112,366.92 | ||
C | 4.35240 | % | 4.35240 | % | 4.35240 | % | 02/01-02/29 | 111,043.81 | - | - | - | - | 111,043.81 | - | - | 111,043.81 | ||
D | 3.00000 | % | 3.00000 | % | 3.00000 | % | 02/01-02/29 | 47,578.74 | - | - | - | - | 47,578.74 | - | - | 47,578.74 | ||
E | 3.00000 | % | 3.00000 | % | 3.00000 | % | 02/01-02/29 | 35,166.90 | - | - | - | - | 35,166.90 | - | - | 35,166.90 | ||
F | 3.50000 | % | 3.50000 | % | 3.50000 | % | 02/01-02/29 | 38,614.63 | - | - | - | - | 38,614.63 | - | - | 38,614.63 | ||
G | 3.50000 | % | 3.50000 | % | 3.50000 | % | 02/01-02/29 | 19,307.32 | - | - | - | - | 19,307.32 | - | - | 19,307.32 | ||
NR-RR | 4.80850 | % | 4.80549 | % | 4.80549 | % | 02/01-02/29 | 89,467.42 | - | - | 12,376.94 | - | 77,090.48 | - | - | 77,090.48 | ||
R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | ||
S | 0.00000 | % | 0.00000 | % | 0.00000 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | ||
65 | A | 4.41140 | % | 4.41140 | % | 4.41140 | % | 02/01-02/29 | 57,708.46 | - | - | - | - | 57,708.46 | - | - | 57,708.46 | |
65 | B | 4.13960 | % | 4.13960 | % | 4.13960 | % | 02/01-02/29 | 36,155.96 | - | - | 0.01 | - | 36,155.95 | - | - | 36,155.95 | |
65 | C | 4.12260 | % | 4.12260 | % | 4.12260 | % | 02/01-02/29 | 48,921.52 | - | - | - | - | 48,921.52 | - | - | 48,921.52 | |
65 | D | 4.66020 | % | 4.66020 | % | 4.66020 | % | 02/01-02/29 | 53,530.16 | - | - | - | - | 53,530.16 | - | - | 53,530.16 | |
65 | E | 4.91080 | % | 4.91080 | % | 4.91080 | % | 02/01-02/29 | 145,674.79 | - | - | - | - | 145,674.79 | - | - | 145,674.79 | |
65 | RR | 4.91080 | % | 4.91080 | % | 4.91080 | % | 02/01-02/29 | 25,372.47 | - | - | 19,333.32 | - | 6,039.15 | - | - | 6,039.15 | |
Total | 2,416,864.17 | - | - | 31,710.27 | - | 2,385,153.90 | - | - | 2,385,153.90 | |||||||||
Notional | ||||||||||||||||||
X-A | 1.14480 | % | 1.12565 | % | 1.12565 | % | 02/01-02/29 | 426,187.55 | - | - | - | - | 426,187.55 | - | - | 426,187.55 | ||
X-B | 0.66090 | % | 0.65791 | % | 0.65791 | % | 02/01-02/29 | 67,594.96 | - | - | - | - | 67,594.96 | - | - | 67,594.96 | ||
X-D | 1.80850 | % | 1.80549 | % | 1.80549 | % | 02/01-02/29 | 49,798.68 | - | - | - | - | 49,798.68 | - | - | 49,798.68 | ||
X-F | 1.30850 | % | 1.30549 | % | 1.30549 | % | 02/01-02/29 | 14,403.10 | - | - | - | - | 14,403.10 | - | - | 14,403.10 | ||
X-G | 1.30850 | % | 1.30549 | % | 1.30549 | % | 02/01-02/29 | 7,201.55 | - | - | - | - | 7,201.55 | - | - | 7,201.55 | ||
65 | X1 | 0.60820 | % | 0.60822 | % | 0.60822 | % | 02/01-02/29 | 13,268.77 | - | - | - | - | 13,268.77 | - | - | 13,268.77 |
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 |
March 15, 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 | % | 0.52377 | % | 0.52377 | % | 02/01-02/29 | 12,231.87 | - | - | - | - | 12,231.87 | - | - | 12,231.87 |
Total | 590,686.48 | - | - | - | - | 590,686.48 | - | - | 590,686.48 | ||||||||
Grand Total | 3,007,550.65 | - | - | 31,710.27 | - | 2,975,840.38 | - | - | 2,975,840.38 |
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 |
March 15, 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 | - | - | - | 217,341.09 | - | 12,376.94 | - | 229,718.02 | - | - | - | - | - | |
R | - | - | - | - | - | - | - | - | - | - | - | - | - | |
S | - | - | - | - | - | - | - | - | - | - | - | - | - | |
65 | A | - | - | - | - | - | - | - | - | - | - | - | - | - |
65 | B | - | - | - | - | - | 0.01 | - | 0.01 | - | - | - | - | - |
65 | C | - | - | - | - | - | - | - | - | - | - | - | - | - |
65 | D | - | - | - | - | - | - | - | - | - | - | - | - | - |
65 | E | - | - | - | - | - | - | - | - | - | - | - | - | - |
65 | RR | - | - | - | - | - | 19,333.32 | - | 19,333.32 | - | - | - | - | - |
Total | - | - | - | 217,341.09 | - | 31,710.27 | - | 249,051.35 | - | - | - | - | - | |
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 |
March 15, 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 | - | - | - | 217,341.09 | - | 31,710.27 | - | 249,051.35 | - | - | - | - | - |
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 |
March 15, 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 | % | 30.43 | % | |
A-2 | 47,742,379.57 | 304,748.45 | - | - | - | 47,437,631.12 | - | 6.30 | % | 6.34 | % | 30.00 | % | 30.43 | % | |
A-SB | 18,934,000.00 | - | - | - | - | 18,934,000.00 | - | 2.50 | % | 2.53 | % | 30.00 | % | 30.43 | % | |
A-3 | 50,595,000.00 | - | - | - | - | 50,595,000.00 | - | 6.68 | % | 6.76 | % | 30.00 | % | 30.43 | % | |
A-4 | 154,167,000.00 | - | - | - | - | 154,167,000.00 | - | 20.34 | % | 20.59 | % | 30.00 | % | 30.43 | % | |
A-5 | 182,897,561.00 | - | - | - | - | 182,897,561.00 | - | 24.13 | % | 24.43 | % | 30.00 | % | 30.43 | % | |
A-S | 60,404,315.00 | - | - | - | - | 60,404,315.00 | - | 7.97 | % | 8.07 | % | 20.87 | % | 21.17 | % | |
B | 32,270,798.00 | - | - | - | - | 32,270,798.00 | - | 4.26 | % | 4.31 | % | 16.00 | % | 16.23 | % | |
C | 30,615,885.00 | - | - | - | - | 30,615,885.00 | - | 4.04 | % | 4.09 | % | 11.38 | % | 11.54 | % | |
D | 19,031,496.00 | - | - | - | - | 19,031,496.00 | - | 2.51 | % | 2.54 | % | 8.50 | % | 8.62 | % | |
E | 14,066,759.00 | - | - | - | - | 14,066,759.00 | - | 1.86 | % | 1.88 | % | 6.37 | % | 6.47 | % | |
F | 13,239,301.00 | - | - | - | - | 13,239,301.00 | - | 1.75 | % | 1.77 | % | 4.38 | % | 4.44 | % | |
G | 6,619,651.00 | - | - | - | - | 6,619,651.00 | - | 0.87 | % | 0.88 | % | 3.38 | % | 3.42 | % | |
NR-RR | 22,341,322.00 | - | - | - | - | 22,341,322.00 | - | 2.95 | % | 2.98 | % | 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 | % | 2.10 | % | 83.65 | % | 83.65 | % |
65 | B | 10,481,000.00 | - | - | - | - | 10,481,000.00 | - | 1.38 | % | 1.40 | % | 72.73 | % | 72.73 | % |
65 | C | 14,240,000.00 | - | - | - | - | 14,240,000.00 | - | 1.88 | % | 1.90 | % | 57.90 | % | 57.90 | % |
65 | D | 13,784,000.00 | - | - | - | - | 13,784,000.00 | - | 1.82 | % | 1.84 | % | 43.54 | % | 43.54 | % |
65 | E | 35,597,000.00 | - | - | - | - | 35,597,000.00 | - | 4.70 | % | 4.76 | % | 6.46 | % | 6.46 | % |
65 | RR | 6,200,000.00 | - | - | - | - | 6,200,000.00 | - | 0.82 | % | 0.83 | % | 0.00 | % | 0.00 | % |
Total | 748,925,467.57 | 304,748.45 | - | - | - | 748,620,719.12 | - | 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 |
March 15, 2024 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | |||||
Interest Funds Available | Scheduled Fees | |||||
Scheduled Interest | 2,923,945.27 | Servicing Fee | 7,794.91 | |||
Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 6,756.97 | |||
Interest Adjustments | (0.01 | ) | Operating Advisor Fee | 1,626.67 | ||
ASER Amount | - | Asset Representations Reviewer Ongoing Fee | 199.88 | |||
Realized Loss in Excess of Principal Balance | - | CREFC Intellectual Property Royalty License Fee | 301.65 | |||
Total Interest Funds Available | 2,923,945.26 | Total Scheduled Fees | 16,680.08 | |||
Principal Funds Available | Additional Fees, Expenses, etc. | |||||
Scheduled Principal | 304,748.45 | Additional Servicing Fee | - | |||
Unscheduled Principal Collections | - | Special Servicing Fee | 31,412.73 | |||
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 | 304,748.45 | |||||
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. | 31,710.28 | ||||
Account | 100,285.48 | |||||
Distributions | ||||||
Deposit of Withheld Amounts to the Interest Reserve Account | - | |||||
Interest Distribution | 2,975,840.38 | |||||
Total Other Funds Available | 100,285.48 | Principal Distribution | 304,748.45 | |||
Yield Maintenance Charge Distribution | - | |||||
Total Distributions | 3,280,588.83 | |||||
Total Funds Available | 3,328,979.19 | Total Funds Allocated | 3,328,979.19 |
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 |
March 15, 2024 |
Available Funds | ||
Pooled Available Funds | 2,819,868.15 | |
65 Broadway Available Funds | 360,435.21 | |
Interest Reserve Account Information | ||
Beginning Balance | 100,285.47 | |
Deposit of Withheld Amounts | 0.00 | |
Withdrawal of Withheld Amounts | -100,285.48 | |
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 | 98.767177 | % |
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 |
March 15, 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 | 24 | 446,551,229.95 | 59.65 | 4.9506 | 36 | 1.556951 |
61 to 90 Months | 17 | 268,069,489.17 | 35.81 | 4.8146 | 61 | 1.620405 |
91 Months or Greater | 1 | 34,000,000.00 | 4.54 | 3.7300 | 102 | 3.110000 |
Total | 42 | 748,620,719.12 | 100.00 | 4.8465 | 48 | 1.650207 |
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 | 226,100,792.44 | 30.20 | 4.9623 | 24 | 0.976243 |
1.251 to 1.500 | 5 | 46,487,814.33 | 6.21 | 5.1406 | 56 | 1.376532 |
1.501 to 1.750 | 14 | 198,748,055.24 | 26.55 | 4.9334 | 48 | 1.636883 |
1.751 to 2.000 | 7 | 97,826,107.52 | 13.07 | 4.9840 | 59 | 1.875658 |
2.001 to 2.250 | 4 | 92,357,949.59 | 12.34 | 4.3982 | 60 | 2.130162 |
2.251 to 2.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
2.501 to 2.750 | 4 | 53,100,000.00 | 7.09 | 5.0119 | 59 | 2.624576 |
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 | 4.54 | 3.7300 | 102 | 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 | 748,620,719.12 | 100.00 | 4.8465 | 48 | 1.650207 |
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 |
March 15, 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 | 8 | 30,798,114.68 | 4.11 | 5.3796 | 46 | 1.578996 |
10,000,001 to 15,000,000 | 3 | 36,534,771.62 | 4.88 | 5.0145 | 59 | 2.163908 |
15,000,001 to 20,000,000 | 8 | 143,685,167.70 | 19.19 | 5.1467 | 59 | 1.547299 |
20,000,001 to 25,000,000 | 3 | 65,292,839.52 | 8.72 | 4.8980 | 61 | 1.648045 |
25,000,001 to 30,000,000 | 3 | 82,576,804.21 | 11.03 | 4.8958 | 58 | 2.068599 |
30,000,001 to 35,000,000 | 2 | 69,000,000.00 | 9.22 | 4.3387 | 81 | 1.978841 |
35,000,001 to 40,000,000 | 1 | 40,000,000.00 | 5.34 | 4.9350 | 1 | 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 | 6.68 | 3.9140 | 61 | 2.190000 |
5,000,001 to 10,000,000 | 11 | 84,137,906.39 | 11.24 | 4.9350 | 59 | 1.763529 |
50,000,001 to 55,000,000 | 1 | 50,595,115.00 | 6.76 | 4.6300 | 24 | 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 | 12.82 | 4.9350 | 1 | 0.960000 |
Total | 42 | 748,620,719.12 | 100.00 | 4.8465 | 48 | 1.650207 |
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 |
March 15, 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 | 11.22 | 3.8395 | 77 | 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 | 143,933,241.35 | 19.23 | 4.6418 | 47 | 1.600282 |
4.76 to 5.00 | 13 | 307,703,333.86 | 41.10 | 4.9425 | 33 | 1.427999 |
5.01 to 5.25 | 13 | 141,539,834.23 | 18.91 | 5.1175 | 60 | 1.710748 |
5.26 to 5.50 | 3 | 41,524,757.78 | 5.55 | 5.3840 | 59 | 1.464148 |
5.51 to 5.75 | 3 | 27,204,848.53 | 3.63 | 5.5919 | 47 | 1.614117 |
5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.01 to 6.25 | 1 | 2,714,703.37 | 0.36 | 6.1500 | 1 | 1.310000 |
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 | 748,620,719.12 | 100.00 | 4.8465 | 48 | 1.650207 |
Property Type | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Industrial | 1 | 34,000,000.00 | 4.54 | 3.7300 | 102 | 3.110000 |
Lodging | 5 | 62,630,106.38 | 8.37 | 5.0283 | 56 | 1.310090 |
Mixed Use | 4 | 72,350,000.00 | 9.66 | 4.9868 | 60 | 1.639475 |
Multifamily | 11 | 112,998,556.41 | 15.09 | 5.0450 | 57 | 1.690156 |
Office | 9 | 308,408,454.41 | 41.20 | 4.7588 | 27 | 1.456317 |
Other | 1 | 19,400,000.00 | 2.59 | 5.2150 | 61 | 1.360000 |
Retail | 5 | 70,017,177.05 | 9.35 | 4.8559 | 60 | 1.547509 |
Self Storage | 4 | 49,621,851.80 | 6.63 | 5.0142 | 59 | 2.579152 |
Total | 42 | 748,620,719.12 | 100.00 | 4.8465 | 48 | 1.650207 |
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 |
March 15, 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 | 21 | 514,945,115.00 | 68.79 | 4.7524 | 43 | 1.652582 |
241 to 270 Months | 2 | 7,406,629.66 | 0.99 | 5.6196 | 24 | 1.727401 |
271 to 300 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
301 Months or Greater | 19 | 226,268,974.46 | 30.22 | 5.0353 | 59 | 1.642276 |
Total | 42 | 748,620,719.12 | 100.00 | 4.8465 | 48 | 1.650207 |
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 | 4.54 | 3.7300 | 102 | 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 | 714,620,719.12 | 95.46 | 4.8996 | 45 | 1.580754 |
Total | 42 | 748,620,719.12 | 100.00 | 4.8465 | 48 | 1.650207 |
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 |
March 15, 2024 |
State | ||||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||||
State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||||
California | 2 | 40,200,000.00 | 5.37 | 4.9455 | 61 | 0.987363 | ||
Delaware | 2 | 21,750,000.00 | 2.91 | 5.4944 | 57 | 1.761954 | ||
Florida | 3 | 39,254,713.17 | 5.24 | 5.0173 | 61 | 1.960422 | ||
Georgia | 1 | 4,860,869.59 | 0.65 | 5.1510 | 60 | 1.710000 | ||
Illinois | 2 | 55,081,870.51 | 7.36 | 4.7196 | 22 | 1.614298 | ||
Indiana | 2 | 12,314,447.22 | 1.64 | 5.1067 | 58 | 1.282883 | ||
Massachusetts | 3 | 46,800,000.00 | 6.25 | 5.0000 | 59 | 2.640000 | ||
Michigan | 2 | 36,821,851.80 | 4.92 | 3.8465 | 98 | 2.991982 | ||
Mississippi | 1 | 10,631,535.20 | 1.42 | 5.0500 | 61 | 1.720000 | ||
Missouri | 1 | 19,954,883.63 | 2.67 | 5.3500 | 58 | 1.670000 | ||
New York | 5 | 208,650,000.00 | 27.87 | 4.7388 | 21 | 1.282023 | ||
Ohio | 2 | 30,791,507.58 | 4.11 | 5.1552 | 52 | 1.638261 | ||
Oklahoma | 1 | 5,218,093.02 | 0.70 | 5.5200 | 59 | 1.180000 | ||
Oregon | 1 | 15,051,233.37 | 2.01 | 4.9500 | 60 | 1.840000 | ||
Pennsylvania | 3 | 57,029,050.70 | 7.62 | 5.0073 | 60 | 1.574302 | ||
South Carolina | 1 | 4,744,060.26 | 0.63 | 5.1900 | 58 | 1.310000 | ||
Texas | 3 | 56,638,126.35 | 7.57 | 4.6958 | 60 | 1.637108 | ||
Utah | 1 | 12,903,236.42 | 1.72 | 5.0000 | 60 | 2.050000 | ||
Virginia | 4 | 55,000,000.00 | 7.35 | 4.8136 | 59 | 1.601818 | ||
Washington | 1 | 7,605,000.00 | 1.02 | 4.8000 | 61 | 1.970000 | ||
Wisconsin | 1 | 7,320,240.30 | 0.98 | 4.9500 | 61 | 1.640000 | ||
Total | 42 | 748,620,719.12 | 100.00 | 4.8465 | 48 | 1.650207 | ||
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 |
March 15, 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 | 03/06/2024 | 4.63000 | % | 188,705.72 | - | 50,595,115.00 | 50,595,115.00 | 03/06/2026 | 0 | 0 | 0 | ||||
10201599 | 10 | RT | Irving | TX | 03/06/2024 | 4.65200 | % | 81,964.88 | 34,080.37 | 21,872,206.72 | 21,838,126.35 | 04/06/2029 | 0 | 0 | 0 | ||||
10201585 | 11 | MF | Fort Walton Beach | FL | 03/06/2024 | 5.09500 | % | 88,193.61 | 33,358.33 | 21,488,071.50 | 21,454,713.17 | 04/06/2029 | 0 | 0 | 0 | ||||
10201600 | 12 | RT | North Wales | PA | 03/06/2024 | 4.95000 | % | 87,725.00 | - | 22,000,000.00 | 22,000,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201601 | 13 | MU | Ashburn | VA | 03/06/2024 | 5.07000 | % | 81,683.33 | - | 20,000,000.00 | 20,000,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201586 | 14 | MF | Bridgeton | MO | 03/06/2024 | 5.35000 | % | 86,110.22 | 25,572.52 | 19,980,456.15 | 19,954,883.63 | 01/06/2029 | 0 | 13 | 0 | ||||
10201602 | 15 | N/A | Harrisburg | PA | 03/06/2024 | 5.21500 | % | 81,498.86 | - | 19,400,000.00 | 19,400,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201587 | 16 | MU | New York | NY | 03/01/2024 | 5.41000 | % | 81,277.74 | - | 18,650,000.00 | 18,650,000.00 | 04/01/2029 | 0 | 8 | 5 | ||||
10201588 | 17 | OF | Newark | DE | 03/06/2024 | 5.57800 | % | 78,634.31 | - | 17,500,000.00 | 17,500,000.00 | 12/06/2028 | 0 | 0 | 0 | ||||
10201589 | 18 | RT | Gettysburg | PA | 03/06/2024 | 4.83000 | % | 60,920.98 | 28,514.85 | 15,657,565.55 | 15,629,050.70 | 03/06/2029 | 0 | 0 | 0 | ||||
10199848 | 19 | MF | Portland | OR | 03/06/2024 | 4.95000 | % | 60,107.02 | 22,627.33 | 15,073,860.70 | 15,051,233.37 | 03/06/2029 | 0 | 0 | 0 | ||||
10201610 | 2 | OF | New York | NY | 03/11/2024 | 3.91400 | % | 157,647.22 | - | 50,000,000.00 | 50,000,000.00 | 03/11/2029 | 0 | 0 | 0 | ||||
10189526 | 20 | LO | Ogden | UT | 03/01/2024 | 5.00000 | % | 52,053.61 | 20,417.31 | 12,923,653.73 | 12,903,236.42 | 03/01/2029 | 0 | 0 | 0 | ||||
10194875 | 21 | OF | Jackson | MS | 03/01/2024 | 5.05000 | % | 43,325.99 | 18,760.39 | 10,650,295.59 | 10,631,535.20 | 04/01/2029 | 0 | 0 | 0 | ||||
10201595 | 22 | MH | Sarasota | FL | 03/01/2024 | 5.20000 | % | 41,051.11 | - | 9,800,000.00 | 9,800,000.00 | 05/01/2029 | 0 | 0 | 0 | ||||
10194988 | 23 | MH | Bluffton | IN | 03/01/2024 | 5.00000 | % | 37,896.35 | 14,175.35 | 9,408,748.42 | 9,394,573.07 | 01/01/2029 | 0 | 0 | 0 | ||||
10201603 | 24 | OF | Key Biscayne | FL | 03/06/2024 | 4.58500 | % | 29,547.78 | - | 8,000,000.00 | 8,000,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201604 | 25 | LO | Neenah | WI | 03/06/2024 | 4.95000 | % | 29,241.64 | 13,086.32 | 7,333,326.62 | 7,320,240.30 | 04/06/2029 | 0 | 0 | 0 | ||||
10201590 | 26 | OF | Olympia | WA | 03/01/2024 | 4.80000 | % | 29,406.00 | - | 7,605,000.00 | 7,605,000.00 | 04/01/2029 | 0 | 0 | 0 | ||||
10201593 | 27 | RT | Katy | TX | 03/01/2024 | 5.10000 | % | 25,882.50 | - | 6,300,000.00 | 6,300,000.00 | 03/01/2029 | 0 | 0 | 0 | ||||
10198476 | 28 | MF | Elk City | OK | 03/06/2024 | 5.52000 | % | 23,242.10 | 8,766.65 | 5,226,859.67 | 5,218,093.02 | 02/06/2029 | 0 | 0 | 0 | ||||
10201605 | 29 | MU | Bell | CA | 03/06/2024 | 5.05000 | % | 21,153.89 | - | 5,200,000.00 | 5,200,000.00 | 04/06/2029 | 0 | 0 | 0 | ||||
10201606 | 30 | MF | Atlanta | GA | 03/06/2024 | 5.15100 | % | 20,199.26 | 7,105.13 | 4,867,974.72 | 4,860,869.59 | 03/06/2029 | 0 | 0 | 0 | ||||
10201596 | 31 | LO | Marion | IL | 03/01/2024 | 5.73000 | % | 20,751.67 | 9,002.88 | 4,495,758.39 | 4,486,755.51 | 03/01/2024 | 4 | 8 | 2 | ||||
10201592 | 32 | MF | Goose Creek | SC | 03/01/2024 | 5.19000 | % | 19,860.25 | 6,248.03 | 4,750,308.29 | 4,744,060.26 | 01/01/2029 | 0 | 0 | 0 | ||||
10201594 | 33 | RT | Wilmington | DE | 03/01/2024 | 5.15000 | % | 17,631.60 | - | 4,250,000.00 | 4,250,000.00 | 05/01/2029 | 0 | 0 | 0 | ||||
10201591 | 34 | MF | Brooklyn | NY | 03/01/2024 | 5.25000 | % | 16,916.67 | - | 4,000,000.00 | 4,000,000.00 | 04/01/2029 | 0 | 0 | 0 | ||||
10201607 | 35 | LO | Crawfordsville | IN | 03/06/2024 | 5.45000 | % | 12,849.84 | 7,011.08 | 2,926,885.23 | 2,919,874.15 | 04/06/2029 | 0 | 0 | 0 | ||||
10196502 | 36 | SS | Richland | MI | 03/01/2024 | 5.25000 | % | 11,953.59 | 4,612.52 | 2,826,464.32 | 2,821,851.80 | 02/01/2029 | 0 | 0 | 0 | ||||
10201597 | 37 | MF | Lorain | OH | 03/01/2024 | 6.15000 | % | 13,468.39 | 3,894.61 | 2,718,597.98 | 2,714,703.37 | 04/01/2024 | 0 | 0 | 0 | ||||
10198841 | 3 | A | SS | Nantucket | MA | 03/01/2024 | 5.00000 | % | 104,722.22 | - | 26,000,000.00 | 26,000,000.00 | 02/01/2029 | 0 | 0 | 0 | |||
10198844 | 3 | B | SS | Nantucket | MA | 03/01/2024 | 5.00000 | % | 52,361.11 | - | 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 |
March 15, 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 | 03/01/2024 | 5.00000 | % | 31,416.67 | - | 7,800,000.00 | 7,800,000.00 | 02/01/2029 | 0 | 0 | 0 | |||
10200904 | 4 | OF | New York | NY | 03/06/2024 | 4.93500 | % | 159,016.67 | - | 40,000,000.00 | 40,000,000.00 | 04/06/2024 | 0 | 13 | 0 | ||||
10200906 | 4 | S | OF | New York | NY | 03/06/2024 | 4.93500 | % | 381,640.00 | - | 96,000,000.00 | 96,000,000.00 | 04/06/2024 | 0 | 13 | 0 | |||
10199130 | 5 | A | MF | Fairfax | VA | 03/06/2024 | 4.66711 | % | 65,793.22 | - | 17,500,000.00 | 17,500,000.00 | 01/06/2029 | 0 | 0 | 0 | |||
10199421 | 5 | B | MF | Fairfax | VA | 03/06/2024 | 4.66711 | % | 37,596.13 | - | 10,000,000.00 | 10,000,000.00 | 01/06/2029 | 0 | 0 | 0 | |||
10199422 | 5 | C | MF | Fairfax | VA | 03/06/2024 | 4.66711 | % | 28,197.09 | - | 7,500,000.00 | 7,500,000.00 | 01/06/2029 | 0 | 0 | 0 | |||
10201582 | 6 | LO | San Jose | CA | 03/01/2024 | 4.93000 | % | 138,998.61 | - | 35,000,000.00 | 35,000,000.00 | 04/01/2029 | 0 | 0 | 8 | ||||
10201583 | 7 | IN | Livonia | MI | 03/01/2024 | 3.73000 | % | 102,160.56 | - | 34,000,000.00 | 34,000,000.00 | 09/01/2032 | 0 | 0 | 0 | ||||
10201584 | 8 | OF | Cincinnati | OH | 03/06/2024 | 5.05900 | % | 114,615.19 | 47,514.78 | 28,124,318.99 | 28,076,804.21 | 12/06/2028 | 0 | 0 | 0 | ||||
10201598 | 9 | MU | Fort Worth | TX | 03/06/2024 | 4.64000 | % | 106,526.67 | - | 28,500,000.00 | 28,500,000.00 | 03/06/2029 | 0 | 0 | 0 | ||||
Total | Count = 42 | 2,923,945.27 | 304,748.45 | 748,925,467.57 | 748,620,719.12 |
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 |
March 15, 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 | 21,838,126.35 | 2,562,547.99 | 1,582,565.57 | 01/01/2023 | 12/31/2023 | |
10201585 | 11 | MF | Fort Walton Beach | FL | 21,454,713.17 | 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 | 1,387,314.86 | 01/01/2023 | 09/30/2023 | |
10201586 | 14 | MF | Bridgeton | MO | 19,954,883.63 | 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 | 906,112.07 | 01/01/2023 | 09/30/2023 | |
10201588 | 17 | OF | Newark | DE | 17,500,000.00 | 6,328,888.00 | 4,407,828.37 | 01/01/2023 | 09/30/2023 | |
10201589 | 18 | RT | Gettysburg | PA | 15,629,050.70 | 1,461,793.06 | 1,203,593.93 | 01/01/2023 | 09/30/2023 | |
10199848 | 19 | MF | Portland | OR | 15,051,233.37 | 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 | 12,903,236.42 | 2,339,529.00 | 2,071,463.15 | 10/01/2022 | 09/30/2023 | |
10194875 | 21 | OF | Jackson | MS | 10,631,535.20 | 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 | 651,149.85 | 01/01/2023 | 09/30/2023 | |
10194988 | 23 | MH | Bluffton | IN | 9,394,573.07 | 704,231.46 | 518,089.33 | 01/01/2023 | 09/30/2023 | |
10201603 | 24 | OF | Key Biscayne | FL | 8,000,000.00 | 880,991.20 | 595,440.75 | 01/01/2023 | 09/30/2023 | |
10201604 | 25 | LO | Neenah | WI | 7,320,240.30 | 939,622.57 | 981,391.98 | 10/01/2022 | 09/30/2023 | |
10201590 | 26 | OF | Olympia | WA | 7,605,000.00 | 758,349.23 | 561,958.14 | 01/01/2023 | 09/30/2023 | |
10201593 | 27 | RT | Katy | TX | 6,300,000.00 | 771,920.36 | 879,788.14 | 01/01/2022 | 12/31/2022 | |
10198476 | 28 | MF | Elk City | OK | 5,218,093.02 | 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 | 4,860,869.59 | 564,324.36 | 577,892.05 | 01/01/2023 | 12/31/2023 | |
10201596 | 31 | LO | Marion | IL | 4,486,755.51 | 921,204.64 | 481,591.78 | 01/01/2023 | 09/30/2023 | |
10201592 | 32 | MF | Goose Creek | SC | 4,744,060.26 | 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 | 2,919,874.15 | 521,428.70 | 418,799.01 | 01/01/2023 | 09/30/2023 | |
10196502 | 36 | SS | Richland | MI | 2,821,851.80 | 268,699.28 | 228,986.65 | Not Available | Not Available | |
10201597 | 37 | MF | Lorain | OH | 2,714,703.37 | 322,426.17 | 311,574.82 | 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 |
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 |
March 15, 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 | |
10198846 | 3 | C | SS | Nantucket | MA | 7,800,000.00 | 13,634,421.17 | 10,537,093.79 | 01/01/2023 | 09/30/2023 |
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 | 3,111,116.88 | 10/01/2022 | 09/30/2023 | |
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 | 28,076,804.21 | 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 = 42 | 748,620,719.12 | 215,068,580.12 | 196,565,156.24 |
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 |
March 15, 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 |
No Loans with Delinquency Activity to Report. |
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 |
March 15, 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 | ||||||||||||||||
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 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
04/17/2023 | |||||||||||||||||||||||||||||
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 |
March 15, 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 | 4,495,758.39 | 4,486,755.51 | - | 08/11/2021 | - | - |
Total | Count = 2 | 23,145,758.39 | 23,136,755.51 | - | - | - |
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 |
March 15, 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 | |||
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 | - | - |
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 | - | - |
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 |
March 15, 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 | ||||
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 | |
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 |
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 |
March 15, 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 | ||
4/16/2021 | 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 |
March 15, 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 |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
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 |
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 |
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 |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
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 |
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 |
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 |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
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 |
March 15, 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 | 8,055.56 | 40,000,000.00 | 40,000,000.00 | 215,000,000.00 | 03/11/2019 | 02/01/2024 | ||
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 | |
10201586 | 14 | 13 | 4,023.84 | 19,954,883.63 | 19,954,883.63 | 65,600,000.00 | 10/26/2018 | 10/17/2023 | ||
Total | Count = 3 | 31,412.73 | 155,954,883.63 | 155,954,883.63 | 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 |
March 15, 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 | |
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 | |||
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 | |
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 | ||
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 |
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 | March 15, 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 |
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 | March 15, 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) |
No Loans with Unscheduled Principal Activity to Report. | ||||||||
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 | March 15, 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) | |
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 | March 15, 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 | March 15, 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 | March 15, 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 | March 15, 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 |