
Distribution Date:	01/16/26	Morgan Stanley Capital I Trust 2021-L7
Determination Date:	01/12/26
Next Distribution Date:	02/18/26
Record Date:	12/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-L7


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		Jane Lam		cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Exchangeable Certificate Detail	6		Bank, N.A.
Additional Information	7		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Cash Flows	8
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Bond / Collateral Reconciliation - Balances	9	Master Servicer	KeyBank National Association
Current Mortgage Loan and Property Stratification	10-14		www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
Mortgage Loan Detail (Part 1)	15-17		11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Mortgage Loan Detail (Part 2)	18-20	Special Servicer	KeyBank National Association
Principal Prepayment Detail	21		Attention: Mike Jenkins	(913) 317-4875	KeyBank_Notices@KeyBank.com
Historical Detail	22		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Delinquency Loan Detail	23	Representations Reviewer
Collateral Stratification and Historical Detail	24		Attention: MSC 2021-L7 Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 1	25		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	26	Trustee	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	27		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	28				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	29
Interest Shortfall Detail - Collateral Level	30
Supplemental Notes	31

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 31


				Certificate Distribution Detail

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

A-1	61772TAY0	0.881000%	18,400,000.00	3,620,399.61	436,773.74	2,657.98	0.00	0.00	439,431.72	3,183,625.87	30.52%	30.00%
A-2	61772TAZ7	2.206000%	92,100,000.00	92,100,000.00	0.00	169,310.50	0.00	0.00	169,310.50	92,100,000.00	30.52%	30.00%
A-3	61772TBB9	1.978000%	68,100,000.00	68,100,000.00	0.00	112,251.50	0.00	0.00	112,251.50	68,100,000.00	30.52%	30.00%
A-SB	61772TBA1	2.336000%	34,100,000.00	34,100,000.00	0.00	66,381.33	0.00	0.00	66,381.33	34,100,000.00	30.52%	30.00%
A-4	61772TBC7	2.322000%	190,000,000.00	190,000,000.00	0.00	367,650.00	0.00	0.00	367,650.00	190,000,000.00	30.52%	30.00%
A-5	61772TBH6	2.574000%	223,272,000.00	223,272,000.00	0.00	478,918.44	0.00	0.00	478,918.44	223,272,000.00	30.52%	30.00%
A-S	61772TBQ6	2.767000%	52,537,000.00	52,537,000.00	0.00	121,141.57	0.00	0.00	121,141.57	52,537,000.00	24.54%	24.13%
B	61772TBV5	2.970000%	43,595,000.00	43,595,000.00	0.00	107,897.63	0.00	0.00	107,897.63	43,595,000.00	19.58%	19.25%
C	61772TCA0	3.325000%	46,948,000.00	46,948,000.00	0.00	130,085.08	0.00	0.00	130,085.08	46,948,000.00	14.24%	14.00%
D	61772TAG9	2.500000%	29,063,000.00	29,063,000.00	0.00	60,547.92	0.00	0.00	60,547.92	29,063,000.00	10.94%	10.75%
E	61772TAJ3	2.500000%	24,591,000.00	24,591,000.00	0.00	51,231.25	0.00	0.00	51,231.25	24,591,000.00	8.14%	8.00%
F	61772TAL8	2.420862%	10,061,000.00	10,061,000.00	0.00	20,296.91	0.00	0.00	20,296.91	10,061,000.00	6.99%	6.88%
G	61772TAN4	2.420862%	14,531,000.00	14,531,000.00	0.00	29,314.62	0.00	0.00	29,314.62	14,531,000.00	5.34%	5.25%
H-RR	61772TAQ7	3.420862%	10,060,000.00	10,060,000.00	0.00	28,678.23	0.00	0.00	28,678.23	10,060,000.00	4.20%	4.13%
J-RR	61772TAS3	3.420862%	36,888,512.00	36,888,512.00	0.00	90,551.63	0.00	0.00	90,551.63	36,888,512.00	0.00%	0.00%
V	61772TAV6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61772TAW4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR	BCC32SGK9	3.420862%	21,467,837.00	21,113,028.74	10,485.46	59,836.63	0.00	0.00	70,322.09	21,102,543.28	0.00%	0.00%
RR interest	N/A	3.420862%	5,477,010.00	5,386,489.08	2,675.12	15,265.90	0.00	0.00	17,941.02	5,383,813.96	0.00%	0.00%
Regular SubTotal			921,191,359.00	905,966,429.43	449,934.32	1,912,017.12	0.00	0.00	2,361,951.44	905,516,495.11


X-A	61772TBN3	1.070369%	625,972,000.00	611,192,399.62	0.00	545,167.60	0.00	0.00	545,167.60	610,755,625.87
X-B	61772TBP8	0.408917%	143,080,000.00	143,080,000.00	0.00	48,756.50	0.00	0.00	48,756.50	143,080,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 31


				Certificate Distribution Detail

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

X-D	61772TAA2	0.920862%	53,654,000.00	53,654,000.00	0.00	41,173.27	0.00	0.00	41,173.27	53,654,000.00
X-F	61772TAC8	1.000000%	10,061,000.00	10,061,000.00	0.00	8,384.17	0.00	0.00	8,384.17	10,061,000.00
X-G	61772TAE4	1.000000%	14,531,000.00	14,531,000.00	0.00	12,109.17	0.00	0.00	12,109.17	14,531,000.00
Notional SubTotal			847,298,000.00	832,518,399.62	0.00	655,590.71	0.00	0.00	655,590.71	832,081,625.87

Deal Distribution Total					449,934.32	2,567,607.83	0.00	0.00	3,017,542.15

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 31


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61772TAY0	196.76084837	23.73770326	0.14445543	0.00000000	0.00000000	0.00000000	0.00000000	23.88215870	173.02314511
A-2	61772TAZ7	1,000.00000000	0.00000000	1.83833333	0.00000000	0.00000000	0.00000000	0.00000000	1.83833333	1,000.00000000
A-3	61772TBB9	1,000.00000000	0.00000000	1.64833333	0.00000000	0.00000000	0.00000000	0.00000000	1.64833333	1,000.00000000
A-SB	61772TBA1	1,000.00000000	0.00000000	1.94666657	0.00000000	0.00000000	0.00000000	0.00000000	1.94666657	1,000.00000000
A-4	61772TBC7	1,000.00000000	0.00000000	1.93500000	0.00000000	0.00000000	0.00000000	0.00000000	1.93500000	1,000.00000000
A-5	61772TBH6	1,000.00000000	0.00000000	2.14500000	0.00000000	0.00000000	0.00000000	0.00000000	2.14500000	1,000.00000000
A-S	61772TBQ6	1,000.00000000	0.00000000	2.30583341	0.00000000	0.00000000	0.00000000	0.00000000	2.30583341	1,000.00000000
B	61772TBV5	1,000.00000000	0.00000000	2.47500011	0.00000000	0.00000000	0.00000000	0.00000000	2.47500011	1,000.00000000
C	61772TCA0	1,000.00000000	0.00000000	2.77083326	0.00000000	0.00000000	0.00000000	0.00000000	2.77083326	1,000.00000000
D	61772TAG9	1,000.00000000	0.00000000	2.08333345	0.00000000	0.00000000	0.00000000	0.00000000	2.08333345	1,000.00000000
E	61772TAJ3	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	61772TAL8	1,000.00000000	0.00000000	2.01738495	0.00000000	0.00000000	0.00000000	0.00000000	2.01738495	1,000.00000000
G	61772TAN4	1,000.00000000	0.00000000	2.01738490	0.00000000	0.00000000	0.00000000	0.00000000	2.01738490	1,000.00000000
H-RR	61772TAQ7	1,000.00000000	0.00000000	2.85071869	0.00000000	0.00000000	0.00000000	0.00000000	2.85071869	1,000.00000000
J-RR	61772TAS3	1,000.00000000	0.00000000	2.45473794	0.39598019	5.58945994	0.00000000	0.00000000	2.45473794	1,000.00000000
V	61772TAV6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61772TAW4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR	BCC32SGK9	983.47256596	0.48842648	2.78726869	0.01633467	0.23057097	0.00000000	0.00000000	3.27569517	982.98413948
RR interest	N/A	983.47256624	0.48842708	2.78726897	0.01633373	0.23057106	0.00000000	0.00000000	3.27569605	982.98413916

Notional Certificates
X-A	61772TBN3	976.38935866	0.00000000	0.87091371	0.00000000	0.00000000	0.00000000	0.00000000	0.87091371	975.69160581
X-B	61772TBP8	1,000.00000000	0.00000000	0.34076391	0.00000000	0.00000000	0.00000000	0.00000000	0.34076391	1,000.00000000
X-D	61772TAA2	1,000.00000000	0.00000000	0.76738491	0.00000000	0.00000000	0.00000000	0.00000000	0.76738491	1,000.00000000
X-F	61772TAC8	1,000.00000000	0.00000000	0.83333366	0.00000000	0.00000000	0.00000000	0.00000000	0.83333366	1,000.00000000
X-G	61772TAE4	1,000.00000000	0.00000000	0.83333356	0.00000000	0.00000000	0.00000000	0.00000000	0.83333356	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 31


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	12/01/25 - 12/30/25	30	0.00	2,657.98	0.00	2,657.98	0.00	0.00	0.00	2,657.98	0.00
A-2	12/01/25 - 12/30/25	30	0.00	169,310.50	0.00	169,310.50	0.00	0.00	0.00	169,310.50	0.00
A-3	12/01/25 - 12/30/25	30	0.00	112,251.50	0.00	112,251.50	0.00	0.00	0.00	112,251.50	0.00
A-SB	12/01/25 - 12/30/25	30	0.00	66,381.33	0.00	66,381.33	0.00	0.00	0.00	66,381.33	0.00
A-4	12/01/25 - 12/30/25	30	0.00	367,650.00	0.00	367,650.00	0.00	0.00	0.00	367,650.00	0.00
A-5	12/01/25 - 12/30/25	30	0.00	478,918.44	0.00	478,918.44	0.00	0.00	0.00	478,918.44	0.00
X-A	12/01/25 - 12/30/25	30	0.00	545,167.60	0.00	545,167.60	0.00	0.00	0.00	545,167.60	0.00
X-B	12/01/25 - 12/30/25	30	0.00	48,756.50	0.00	48,756.50	0.00	0.00	0.00	48,756.50	0.00
A-S	12/01/25 - 12/30/25	30	0.00	121,141.57	0.00	121,141.57	0.00	0.00	0.00	121,141.57	0.00
B	12/01/25 - 12/30/25	30	0.00	107,897.63	0.00	107,897.63	0.00	0.00	0.00	107,897.63	0.00
C	12/01/25 - 12/30/25	30	0.00	130,085.08	0.00	130,085.08	0.00	0.00	0.00	130,085.08	0.00
X-D	12/01/25 - 12/30/25	30	0.00	41,173.27	0.00	41,173.27	0.00	0.00	0.00	41,173.27	0.00
X-F	12/01/25 - 12/30/25	30	0.00	8,384.17	0.00	8,384.17	0.00	0.00	0.00	8,384.17	0.00
X-G	12/01/25 - 12/30/25	30	0.00	12,109.17	0.00	12,109.17	0.00	0.00	0.00	12,109.17	0.00
D	12/01/25 - 12/30/25	30	0.00	60,547.92	0.00	60,547.92	0.00	0.00	0.00	60,547.92	0.00
E	12/01/25 - 12/30/25	30	0.00	51,231.25	0.00	51,231.25	0.00	0.00	0.00	51,231.25	0.00
F	12/01/25 - 12/30/25	30	0.00	20,296.91	0.00	20,296.91	0.00	0.00	0.00	20,296.91	0.00
G	12/01/25 - 12/30/25	30	0.00	29,314.62	0.00	29,314.62	0.00	0.00	0.00	29,314.62	0.00
H-RR	12/01/25 - 12/30/25	30	0.00	28,678.23	0.00	28,678.23	0.00	0.00	0.00	28,678.23	0.00
J-RR	12/01/25 - 12/30/25	30	191,035.15	105,158.76	0.00	105,158.76	14,607.12	0.00	0.00	90,551.63	206,186.86
RR	12/01/25 - 12/30/25	30	4,586.12	60,187.30	0.00	60,187.30	350.67	0.00	0.00	59,836.63	4,949.86
RR interest	12/01/25 - 12/30/25	30	1,170.04	15,355.36	0.00	15,355.36	89.46	0.00	0.00	15,265.90	1,262.84
Totals			196,791.31	2,582,655.09	0.00	2,582,655.09	15,047.25	0.00	0.00	2,567,607.83	212,399.56




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 31


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	N/A	2.322000%	190,000,000.00	190,000,000.00	0.00	367,650.00	0.00	0.00	367,650.00	190,000,000.00
A-4-1	61772TBD5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	61772TBE3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	61772TBF0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	61772TBG8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	N/A	2.574000%	223,272,000.00	223,272,000.00	0.00	478,918.44	0.00	0.00	478,918.44	223,272,000.00
A-5-1	61772TBJ2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	61772TBK9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	61772TBL7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	61772TBM5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	2.767000%	52,537,000.00	52,537,000.00	0.00	121,141.57	0.00	0.00	121,141.57	52,537,000.00
A-S-1	61772TBR4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	61772TBS2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	61772TBT0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	61772TBU7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	2.970000%	43,595,000.00	43,595,000.00	0.00	107,897.63	0.00	0.00	107,897.63	43,595,000.00
B-1	61772TBW3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	61772TBX1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	61772TBY9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	61772TBZ6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	3.325000%	46,948,000.00	46,948,000.00	0.00	130,085.08	0.00	0.00	130,085.08	46,948,000.00
C-1	61772TCB8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	61772TCC6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	61772TCD4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	61772TCE2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			556,352,000.00	556,352,000.00	0.00	1,205,692.72	0.00	0.00	1,205,692.72	556,352,000.00




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 31


	Additional Information

Total Available Distribution Amount (1)	3,017,542.15
Non-VRR Interest Available Funds	2,929,279.03
VRR Interest Available Funds	88,263.11
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 31


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,683,629.07	Master Servicing Fee	7,013.86
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,311.31
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	390.07
ARD Interest	0.00	Operating Advisor Fee	1,170.21
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,683,629.07	Total Fees	14,885.45

Principal		Expenses/Reimbursements
Scheduled Principal	449,934.32	Reimbursement for Interest on Advances	7.03
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	15,040.23
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	449,934.32	Total Expenses/Reimbursements	15,047.26

		Interest Reserve Deposit	86,088.50

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,567,607.83
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	449,934.32
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,017,542.15
Total Funds Collected	3,133,563.39	Total Funds Distributed	3,133,563.36


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 31


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		905,966,430.40	905,966,430.40	Beginning Certificate Balance	905,966,429.43
(-) Scheduled Principal Collections		449,934.32	449,934.32	(-) Principal Distributions	449,934.32
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		905,516,496.08	905,516,496.08	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		906,080,662.69	906,080,662.69	Ending Certificate Balance	905,516,495.11
Ending Actual Collateral Balance		905,738,224.61	905,738,224.61



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.97)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.97)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.42%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 31


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP	Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP
	10,000,000 or less	29	181,400,461.61	20.03%	63	3.6658	2.533265	1.609 or less	6	52,870,637.58	5.84%	68	3.6937	1.403493
10,000,001 to 20,000,000		18	237,558,231.08	26.23%	58	3.3820	2.658362	1.61 to 1.80	9	145,776,686.79	16.10%	67	3.7728	1.752681
20,000,001 to 30,000,000		5	121,850,000.00	13.46%	61	3.1861	3.481042	1.81 to 2.09	11	214,522,640.57	23.69%	53	3.3589	1.909493
30,000,001 to 40,000,000		5	176,800,000.00	19.52%	58	3.4716	2.718252	2.01 to 2.209	5	44,172,120.50	4.88%	41	3.3630	2.125864
40,000,001 to 50,000,000		1	43,171,486.45	4.77%	67	3.5500	1.840000	2.21 to 2.409	8	102,146,207.59	11.28%	67	3.6031	2.357748
50,000,001 to 60,000,000		1	51,050,000.00	5.64%	67	2.9540	1.920000	2.41 or greater	23	330,631,672.42	36.51%	64	3.2645	3.746234
	60,000,001 or greater	1	69,756,795.81	7.70%	68	3.6500	1.750000	Totals	63	905,516,496.08	100.00%	61	3.4398	2.593948
	Totals	63	905,516,496.08	100.00%	61	3.4398	2.593948
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 31


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP	Wisconsin	1	2,350,000.00	0.26%	69	3.0700	3.520000
Alabama	3	11,237,184.69	1.24%	68	3.9500	1.760000	Totals	102	905,516,496.08	100.00%	61	3.4398	2.593948
Arizona	7	82,079,549.00	9.06%	68	3.3250	2.678152
									Property Type³
California	4	23,877,424.95	2.64%	68	3.1067	4.840903
Connecticut	1	5,300,000.00	0.59%	68	3.4700	3.100000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Florida	10	76,004,780.70	8.39%	59	3.6846	2.262311		Properties	Balance	Agg. Bal.			DSCR¹
Georgia	5	19,062,840.42	2.11%	69	3.4825	2.309375	Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP
Indiana	2	9,275,998.40	1.02%	31	3.2670	2.626843	Industrial	8	46,011,342.74	5.08%	52	3.1446	3.467086
Kansas	1	15,675,000.00	1.73%	66	3.8500	2.560000	Lodging	2	14,238,970.44	1.57%	59	4.0041	1.844202
Louisiana	2	15,405,534.80	1.70%	69	3.6787	2.731497	Mixed Use	6	62,167,677.38	6.87%	37	3.8752	1.936464
Michigan	2	7,190,993.36	0.79%	68	3.0599	3.104895	Mobile Home Park	9	16,645,318.32	1.84%	68	3.5228	4.101316
Minnesota	1	13,557,394.20	1.50%	67	3.4700	1.580000	Multi-Family	19	144,366,815.27	15.94%	68	3.5297	2.403350
Mississippi	1	3,575,000.00	0.39%	68	3.9500	2.710000	Office	12	247,399,229.46	27.32%	58	3.3338	2.102963
Montana	1	13,000,000.00	1.44%	32	3.4250	3.330000	Other	1	4,000,000.00	0.44%	69	3.0500	4.130000
Nevada	1	8,408,613.20	0.93%	67	4.3400	1.390000	Retail	20	244,669,083.68	27.02%	65	3.4973	3.134512
New Jersey	3	69,756,795.81	7.70%	68	3.6500	1.750000	Self Storage	22	102,088,537.66	11.27%	67	3.1894	2.620251
New York	19	236,269,188.70	26.09%	52	3.3794	2.302049	Totals	102	905,516,496.08	100.00%	61	3.4398	2.593948
North Carolina	3	15,433,333.81	1.70%	66	3.7908	3.529336
Ohio	2	6,414,659.75	0.71%	8	2.9500	3.410000
Oregon	2	16,560,963.00	1.83%	69	3.2491	2.267202
Tennessee	1	5,485,821.68	0.61%	67	4.9000	1.730000
Texas	19	208,972,877.53	23.08%	68	3.2785	3.164301
Virgin Islands	1	3,419,216.32	0.38%	7	3.6000	2.160000
Virginia	6	11,159,576.63	1.23%	68	3.5142	1.765725
Washington	1	2,114,228.00	0.23%	67	2.9540	1.920000

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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 31


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP	Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP
	3.2490% or less	15	276,612,548.60	30.55%	58	2.9196	3.405644	12 months or less	1	40,000,000.00	4.42%	69	2.9000	3.220000
	3.2500% to 3.4990%	13	158,397,951.87	17.49%	65	3.3859	2.453360	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9990%	25	407,569,171.41	45.01%	62	3.7133	2.208557	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% or greater	7	39,007,303.07	4.31%	60	4.4028	1.654514	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	63	905,516,496.08	100.00%	61	3.4398	2.593948	49 months or greater	59	841,586,974.95	92.94%	61	3.4614	2.574338
								Totals	63	905,516,496.08	100.00%	61	3.4398	2.593948
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 31


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP	Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP
	119 months or less	60	881,586,974.95	97.36%	61	3.4360	2.603633	Interest Only	33	540,367,333.00	59.68%	58	3.2949	2.876406
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360.9999 months or less	26	298,048,155.50	32.91%	65	3.6751	2.219701
	Totals	63	905,516,496.08	100.00%	61	3.4398	2.593948	361 months or greater	1	43,171,486.45	4.77%	67	3.5500	1.840000
								Totals	63	905,516,496.08	100.00%	61	3.4398	2.593948
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 31


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	3	23,929,521.13	2.64%	68	3.5832	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	58	795,830,179.14	87.89%	61	3.4315	2.688180
	13 months to 24 months	1	69,756,795.81	7.70%	68	3.6500	1.750000
	25 months or greater	1	16,000,000.00	1.77%	31	2.7247	2.120000
	Totals	63	905,516,496.08	100.00%	61	3.4398	2.593948
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 14 of 31


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	10230136	OF	Various	NJ	Actual/360	3.650%	219,587.35	107,496.24	0.00	N/A	09/06/31	--	69,864,292.05	69,756,795.81	11/06/25
3	10225432	SS	Various	Various	Actual/360	2.954%	129,857.02	0.00	0.00	N/A	08/01/31	--	51,050,000.00	51,050,000.00	01/01/26
5	10230137	OF	Spring	TX	Actual/360	3.550%	132,079.61	34,927.82	0.00	N/A	08/06/31	--	43,206,414.27	43,171,486.45	01/06/26
6	10230138	OF	Houston	TX	Actual/360	2.900%	99,888.89	0.00	0.00	N/A	10/06/31	--	40,000,000.00	40,000,000.00	01/06/26
7	10230139	MF	Brooklyn	NY	Actual/360	3.498%	97,895.42	0.00	0.00	N/A	09/06/31	--	32,500,000.00	32,500,000.00	01/06/26
8	10230140	RT	Arlington	TX	Actual/360	3.520%	97,904.89	0.00	0.00	N/A	08/01/31	--	32,300,000.00	32,300,000.00	01/01/26
9	10230141	MU	Brooklyn	NY	Actual/360	3.925%	108,155.56	0.00	0.00	N/A	10/06/26	--	32,000,000.00	32,000,000.00	01/06/26
10	10230142	IN	Various	Various	Actual/360	3.070%	68,733.89	0.00	0.00	N/A	10/06/31	--	26,000,000.00	26,000,000.00	01/06/26
11	10224475	MF	Houston	TX	Actual/360	3.150%	67,676.88	0.00	0.00	N/A	10/01/31	--	24,950,000.00	24,950,000.00	01/01/26
12	10230143	MF	New York	NY	Actual/360	3.840%	77,706.67	0.00	0.00	N/A	08/06/31	--	23,500,000.00	23,500,000.00	01/06/26
13	10230144	RT	New Braunfels	TX	Actual/360	3.170%	63,875.50	0.00	0.00	N/A	09/06/31	--	23,400,000.00	23,400,000.00	01/06/26
14	10230145	RT	Pasadena	TX	Actual/360	3.500%	47,087.56	29,519.46	0.00	N/A	09/06/31	--	15,623,522.43	15,594,002.97	01/06/26
15	10230146	RT	Various	Various	Actual/360	3.950%	50,769.61	26,057.97	0.00	N/A	09/01/31	--	14,926,141.52	14,900,083.55	01/01/26
16	10230147	RT	Kansas City	KS	Actual/360	3.850%	51,966.98	0.00	0.00	N/A	07/06/31	--	15,675,000.00	15,675,000.00	01/06/26
17	10230148	MF	Various	NY	Actual/360	3.900%	52,390.00	0.00	0.00	N/A	08/06/31	--	15,600,000.00	15,600,000.00	12/06/25
18	10225558	MF	San Antonio	TX	Actual/360	3.250%	41,979.17	0.00	0.00	N/A	09/01/31	--	15,000,000.00	15,000,000.00	01/01/26
19	10224310	RT	Pensacola	FL	Actual/360	3.680%	47,058.00	0.00	0.00	N/A	09/01/31	--	14,850,000.00	14,850,000.00	01/01/26
20	10224108	RT	New York	NY	Actual/360	2.850%	35,585.41	0.00	0.00	N/A	08/01/31	--	14,499,999.00	14,499,999.00	01/01/26
21	10230149	RT	Rochester	MN	Actual/360	3.470%	40,575.22	21,743.66	0.00	N/A	08/01/31	--	13,579,137.86	13,557,394.20	01/01/26
22	10230150	MF	New York	NY	Actual/360	3.310%	39,191.32	0.00	0.00	N/A	10/06/31	--	13,750,000.00	13,750,000.00	01/06/26
23	10225234	IN	Various	Various	Actual/360	2.950%	31,135.58	25,417.57	0.00	N/A	09/01/26	--	12,256,760.31	12,231,342.74	01/01/26
24	10230151	RT	Billings	MT	Actual/360	3.425%	38,340.97	0.00	0.00	N/A	09/01/28	--	13,000,000.00	13,000,000.00	01/01/26
25	10230152	OF	Salem	OR	Actual/360	3.345%	36,005.21	0.00	0.00	N/A	10/06/31	--	12,500,000.00	12,500,000.00	01/06/26
26	10226129	SS	Fort Walton Beach	FL	Actual/360	3.570%	35,967.75	0.00	0.00	N/A	10/01/31	--	11,700,000.00	11,700,000.00	01/01/26
27	10230153	RT	Atlanta	GA	Actual/360	3.470%	31,106.68	19,670.01	0.00	N/A	10/06/31	--	10,410,342.80	10,390,672.79	01/06/26
28	10224548	SS	Various	NC	Actual/360	3.800%	35,094.58	0.00	0.00	N/A	07/01/31	--	10,725,000.00	10,725,000.00	01/01/26
29	10230154	RT	San Diego	CA	Actual/360	2.543%	23,430.92	0.00	0.00	N/A	08/06/31	--	10,700,000.00	10,700,000.00	01/06/26
30	10230155	SS	New Iberia	LA	Actual/360	3.950%	36,292.88	14,482.60	0.00	N/A	10/01/31	--	10,670,017.40	10,655,534.80	01/01/26




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 31


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
31	10222602	RT	Rockledge	FL	Actual/360	3.300%	27,241.01	18,744.29	0.00	N/A	09/01/31	--	9,586,278.96	9,567,534.67	01/01/26
32	10218620	OF	Queens	NY	Actual/360	3.760%	31,856.92	0.00	0.00	N/A	08/01/31	--	9,839,130.00	9,839,130.00	01/01/26
33	10218877	OF	Various	Various	Actual/360	3.600%	30,380.00	0.00	0.00	N/A	08/01/26	--	9,800,000.00	9,800,000.00	01/01/26
34	10230156	MH	Various	TX	Actual/360	3.300%	27,618.38	15,082.25	0.00	N/A	10/06/31	--	9,719,076.26	9,703,994.01	01/06/26
35	10230157	MU	Brooklyn	NY	Actual/360	3.400%	28,545.83	0.00	0.00	N/A	08/06/31	--	9,750,000.00	9,750,000.00	01/06/26
36	10230158	OF	Las Vegas	NV	Actual/360	4.340%	31,476.32	13,770.97	0.00	N/A	08/06/31	--	8,422,384.17	8,408,613.20	01/06/26
37	10224095	SS	Maricopa	AZ	Actual/360	2.850%	22,087.50	0.00	0.00	N/A	07/01/31	--	9,000,000.00	9,000,000.00	01/01/26
38	10209828	LO	Crestview	FL	Actual/360	4.270%	26,380.66	13,068.26	0.00	N/A	03/01/30	--	7,174,613.75	7,161,545.49	01/01/26
39	10230159	IN	Kissimmee	FL	Actual/360	3.700%	24,787.94	0.00	0.00	N/A	07/06/31	--	7,780,000.00	7,780,000.00	01/06/26
40	10230160	LO	Banning	CA	Actual/360	3.735%	22,803.91	12,790.48	0.00	N/A	10/06/31	--	7,090,215.43	7,077,424.95	01/06/26
41	10224112	RT	Rego Park	NY	Actual/360	3.300%	18,973.68	11,683.19	0.00	N/A	08/01/31	--	6,676,955.70	6,665,272.51	01/01/26
42	10230161	RT	Tampa	FL	Actual/360	3.250%	19,590.28	0.00	0.00	N/A	10/01/31	--	7,000,000.00	7,000,000.00	01/01/26
43	10225845	MF	Various	VA	Actual/360	3.300%	18,160.67	12,496.20	0.00	N/A	09/01/31	--	6,390,852.40	6,378,356.20	01/01/26
44	10230162	MF	Tyler	TX	Actual/360	4.240%	23,363.46	10,540.01	0.00	N/A	10/06/31	--	6,398,999.08	6,388,459.07	01/06/26
45	10230163	MU	Bronx	NY	Actual/360	3.759%	19,641.01	10,958.33	0.00	N/A	09/06/31	--	6,067,814.03	6,056,855.70	01/06/26
46	10230164	MF	Brooklyn	NY	Actual/360	3.780%	20,506.50	0.00	0.00	N/A	09/06/31	--	6,300,000.00	6,300,000.00	01/06/26
47	10230165	MU	Chattanooga	TN	Actual/360	4.900%	23,174.74	6,545.96	0.00	N/A	08/06/31	--	5,492,367.64	5,485,821.68	01/06/26
48	10225588	SS	Taylor	MI	Actual/360	2.650%	11,338.59	10,824.42	0.00	N/A	09/01/31	--	4,968,827.28	4,958,002.86	01/01/26
49	10230166	RT	Lake Mary	FL	Actual/360	4.650%	21,622.50	0.00	0.00	N/A	10/01/28	--	5,400,000.00	5,400,000.00	01/01/26
50	10230167	MU	New Hartford	CT	Actual/360	3.470%	15,836.69	0.00	0.00	N/A	09/06/31	--	5,300,000.00	5,300,000.00	01/06/26
51	10230168	RT	Richmond	VA	Actual/360	3.800%	15,670.18	7,627.69	0.00	N/A	08/06/31	--	4,788,848.12	4,781,220.43	01/06/26
52	10224909	MH	Flat Rock	NC	Actual/360	3.770%	15,309.61	7,554.76	0.00	N/A	08/01/31	--	4,715,888.57	4,708,333.81	01/01/26
53	10230169	RT	Albany	GA	Actual/360	4.050%	14,193.44	6,939.86	0.00	N/A	10/01/31	--	4,069,803.49	4,062,863.63	01/01/26
54	10230170	SS	Cloverdale	CA	Actual/360	2.850%	9,816.67	0.00	0.00	N/A	08/06/31	--	4,000,000.00	4,000,000.00	01/06/26
55	10230171	98	Staten Island	NY	Actual/360	3.050%	10,505.56	0.00	0.00	N/A	10/06/31	--	4,000,000.00	4,000,000.00	01/06/26
56	10230172	RT	Lake Station	IN	Actual/360	3.800%	11,339.87	6,180.13	0.00	N/A	10/06/31	--	3,465,495.54	3,459,315.41	01/06/26
57	10230173	MU	Oxford	MS	Actual/360	3.950%	12,159.97	0.00	0.00	N/A	09/06/31	--	3,575,000.00	3,575,000.00	01/06/26
58	10230174	MH	Holland	MI	Actual/360	3.970%	7,646.21	3,651.37	0.00	N/A	09/06/31	--	2,236,641.87	2,232,990.50	01/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 31

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

10230175

Los Angeles

Actual/360

4.350%

7,866.25

0.00

N/A

08/06/31

2,100,000.00

01/06/26

10230176

Lombard

Actual/360

5.490%

7,906.30

2,160.82

0.00

N/A

10/06/31

1,672,406.47

1,670,245.65

01/06/26

2-A-3-C-1

10227278

New York

Actual/360

2.725%

56,309.82

0.00

N/A

08/06/28

24,000,000.00

01/06/26

2-A-3-C-2

10227279

Actual/360

2.725%

37,539.88

0.00

N/A

08/06/28

16,000,000.00

01/06/26

2-A-3-C-3

10227280

Actual/360

2.725%

27,740.10

0.00

N/A

08/06/28

11,823,204.00

01/06/26

4-A-1

10209356

Mesa

Actual/360

3.620%

124,688.89

0.00

N/A

10/01/31

40,000,000.00

01/01/26

4-A-4

10229037

Actual/360

3.620%

22,210.21

0.00

N/A

10/01/31

7,125,000.00

01/01/26

Totals

2,683,629.07

449,934.32

0.00

905,966,430.40

905,516,496.08

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 17 of 31


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	5,549,866.44	5,838,582.17	01/01/24	12/31/24	--	0.00	0.00	326,160.72	653,574.80	512,312.56	0.00
3	4,467,678.89	1,528,853.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	4,240,273.60	2,895,204.48	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	11,210,502.51	8,427,338.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,762,355.67	2,057,397.76	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,378,233.93	1,901,052.89	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,279,176.41	1,841,115.97	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,938,078.83	1,469,599.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,364,640.98	2,844,522.31	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,588,558.83	1,221,804.68	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,871,609.94	2,279,238.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1,740,631.83	1,320,332.87	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,804,023.68	1,281,478.34	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,194,091.58	1,184,382.60	07/01/24	06/30/25	--	0.00	0.00	52,322.83	52,322.83	0.00	0.00
18	862,732.01	785,236.66	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,414,707.81	1,010,699.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,986,818.08	1,587,475.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,294,216.21	991,247.12	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,087,005.23	844,700.07	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,828,347.56	1,269,298.21	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,765,155.31	1,257,541.70	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,266,146.07	770,857.42	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	818,018.07	812,115.97	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,061,353.35	1,148,443.35	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,554,168.56	1,250,722.58	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,659,056.85	1,351,208.13	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,001,085.86	1,036,578.89	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 31


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
31	1,191,727.51	902,624.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	629,395.32	623,246.45	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	807,305.67	787,327.36	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,728,694.32	1,327,140.49	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	756,716.20	610,443.58	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	860,462.76	625,000.26	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,041,099.98	762,587.21	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,109,984.32	931,177.75	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,156,841.34	766,207.46	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	758,243.50	940,658.84	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	734,427.86	556,869.47	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	709,858.59	527,312.17	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	489,619.15	235,096.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	686,432.06	328,115.24	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	450,567.76	370,106.50	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	679,983.50	327,055.89	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	899,215.62	725,362.56	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	694,354.23	462,540.77	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	753,253.30	341,771.03	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	567,696.03	415,178.74	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	508,347.81	515,749.20	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	409,848.91	233,455.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	819,178.91	595,674.14	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	512,830.60	259,165.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	234,801.00	209,355.50	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	390,750.57	401,560.04	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
58	255,352.10	210,986.51	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 31


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
59	216,554.57	164,991.47	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
2-A-3-C-1	53,951,974.57	54,969,044.68	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-3-C-2	0.00	59,539,377.39	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-3-C-3	53,951,974.57	54,969,044.68	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-1	7,464,515.76	2,219,785.77	07/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-4	7,464,515.76	2,219,785.77	07/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	210,875,058.24	239,280,828.65				0.00	0.00	378,483.55	705,897.63	512,312.56	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 31


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 21 of 31


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
01/16/26	1	69,756,795.81	0	0.00	0	0.00	1	69,756,795.81	0	0.00	0	0.00	0	0.00	0	0.00	3.439846%	3.420766%	61
12/17/25	0	0.00	0	0.00	0	0.00	1	69,864,292.05	0	0.00	0	0.00	0	0.00	0	0.00	3.439943%	3.420862%	62
11/18/25	0	0.00	0	0.00	0	0.00	1	69,978,524.30	0	0.00	0	0.00	0	0.00	0	0.00	3.440047%	3.420966%	63
10/20/25	1	70,085,325.82	0	0.00	0	0.00	1	70,085,325.82	0	0.00	0	0.00	0	0.00	0	0.00	3.440143%	3.421061%	64
09/17/25	0	0.00	0	0.00	1	70,198,887.79	1	70,198,887.79	0	0.00	0	0.00	0	0.00	0	0.00	3.440240%	3.421158%	65
08/15/25	0	0.00	1	70,304,998.86	0	0.00	1	70,304,998.86	0	0.00	0	0.00	0	0.00	0	0.00	3.440329%	3.421246%	66
07/17/25	0	0.00	0	0.00	1	70,410,777.46	1	70,410,777.46	0	0.00	0	0.00	0	0.00	0	0.00	3.440418%	3.421334%	67
06/17/25	0	0.00	1	70,523,352.52	0	0.00	1	70,523,352.52	0	0.00	0	0.00	0	0.00	0	0.00	3.440514%	3.421429%	68
05/16/25	0	0.00	1	70,628,446.98	0	0.00	1	70,628,446.98	0	0.00	0	0.00	0	0.00	0	0.00	3.440602%	3.421517%	69
04/17/25	0	0.00	0	0.00	1	70,740,361.97	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.440697%	3.421611%	70
03/17/25	0	0.00	1	70,844,776.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.440784%	3.421697%	71
02/18/25	1	70,970,383.05	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.440893%	3.421807%	72
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 22 of 31

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

10230136

11/06/25

326,160.72

653,574.80

593,499.64

69,978,524.30

03/10/25

05/05/25

10230148

12/06/25

52,322.83

0.00

15,600,000.00

Totals

378,483.55

705,897.63

593,499.64

85,578,524.30

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

Morgan Stanley Capital I Trust 2021-L7 10-D