FINSIGHT

Citigroup Commercial Mortgage Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	834.900	5.04	-	Aaa	-	AAA	-	-	34.51%	-	Fixed	J	-	185	6.01%	5.254%	103.00000
B	USD	128.200	5.04	-	Aa3	-	AA-	-	-	24.46%	-	Fixed	J	-	230	6.05%	5.704%	101.18153
C	USD	85.600	5.04	-	A3	-	A-	-	-	17.74%	-	Fixed	J	-	280	6.05%	6.204%	99.05309
D	USD	103.100	5.04	-	Baa3	-	BBB-	-	-	9.66%	-	Fixed	J	-	335	6.05%	6.754%	96.77406
E	USD	49.200	5.04	-	Ba2	-	BBB-	-	-	5.80%	-	Fixed	J	-	485	6.05%	8.250%	90.88840
HRR	USD	74.000	5.04	-	Ba3	-	BB+	-	-	-	-	Fixed	J	-	585	6.05%	9.250%	87.19683

More Details

Tranche Comments

A: Registration: 144A/Reg S; B: Registration: 144A/Reg S; C: Registration: 144A/Reg S; D: Registration: 144A/Reg S; E: Registration: 144A/Reg S; HRR: Registration: 144A/Reg S;

Collateral

The Portfolio consists of 136 self-storage Properties with an aggregate net NRA of approximately 10.3 million SF. Based on the underwritten rent roll dated April 23, 2023, the Portfolio was 87.8% occupied and contains 78,198 storage units with approximately 10.1 million rentable SF of storage space, and approximately 0.2 million SF of other and commercial space

Risk Retention

Horizontal

Use of Proceeds

Refinancing

Citigroup Inc