Bank 2017-BNK4 (segment D03, CIK 1698685): loan annex
Page built October 19, 2026
Loan detail for Bank 2017-BNK4.
Data as of loan data through November 2021; ratings as held in the dataset at 2026-10-13
← Bank 2017-BNK4 (segment D03, CIK 1698685) · CMBS market
Detail sections for the 55 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.
INDIAN HILLS SENIOR COMMUNITY
| Property | INDIAN HILLS SENIOR COMMUNITY |
| Address | 19101 EUCLID AVENUE; Euclid, OH 44117 |
| Property type | Multifamily |
| Units, beds or keys | 1572 |
| Net rentable square feet | not yet reported |
| Year built | 1964 |
| Year last renovated | 2006 |
| Original balance | $22.0M |
| Current balance | $22.0M (November 2021) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 5.13% |
| Current interest rate | 5.13% |
| Origination date | 08-16-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 05-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2021 |
| Revenue | $2.7M |
| Operating expenses | $1.6M |
| Net operating income | $1.1M |
| Net cash flow | $952,962 |
| DSCR (net cash flow) | 1.45 |
| DSCR (net operating income) | 1.60 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
Triyar Portfolio II
| Property | Triyar Portfolio II |
| Address | not yet reported |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $22.1M |
| Current balance | $21.0M (November 2021) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 5.28% |
| Current interest rate | 5.28% |
| Origination date | 07-25-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-08-06 |
| Prepayment lockout end | 05-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $2.5M |
| Operating expenses | $602,849 |
| Net operating income | $1.9M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 1.53 |
| DSCR (net operating income) | 1.70 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
BOCA VILLAGE CORPORATE CENTER
| Property | BOCA VILLAGE CORPORATE CENTER |
| Address | 4855 TECHNOLOGY WAY; Boca Raton, FL 33431 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 108,616 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $20.3M |
| Current balance | $20.3M (November 2021) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 4.36% |
| Current interest rate | 4.36% |
| Origination date | 09-07-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-10-01 |
| Prepayment lockout end | 03-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $1.9M |
| Operating expenses | $822,186 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 2.32 |
| DSCR (net operating income) | 2.43 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
CHRISTENBURY CORNERS
| Property | CHRISTENBURY CORNERS |
| Address | 8845, 8855, 8875, 8885, 8905, 8915 CHRISTENBURY PARKWAY; 3020 DERITA ROAD; Concord, NC 28027 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 118,473 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $18.5M |
| Current balance | $18.4M (November 2021) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 5.04% |
| Current interest rate | 5.04% |
| Origination date | 06-19-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-07-11 |
| Prepayment lockout end | 04-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $1.1M |
| Operating expenses | $238,584 |
| Net operating income | $874,069 |
| Net cash flow | $848,678 |
| DSCR (net cash flow) | 1.80 |
| DSCR (net operating income) | 1.85 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
EMBASSY SUITES OVERLAND PARK
| Property | EMBASSY SUITES OVERLAND PARK |
| Address | 10601 METCALF AVENUE; Overland Park, KS 66212 |
| Property type | Lodging |
| Units, beds or keys | 199 |
| Net rentable square feet | not yet reported |
| Year built | 1984 |
| Year last renovated | 2015 |
| Original balance | $19.0M |
| Current balance | $18.2M (November 2021) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 5.35% |
| Current interest rate | 5.35% |
| Origination date | 09-07-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-06 |
| Prepayment lockout end | 11-05-2020 |
| Yield maintenance end | 06-05-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $3.7M |
| Operating expenses | $3.9M |
| Net operating income | $-157,815 |
| Net cash flow | $-305,914 |
| DSCR (net cash flow) | -0.24 |
| DSCR (net operating income) | -0.12 |
| Occupancy | 43% |
| Servicer advances outstanding | $0 |
VISTA CENTRE SHOPPES
| Property | VISTA CENTRE SHOPPES |
| Address | 8462-8594 PALM PARKWAY; Orlando, FL 32836 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 98,136 |
| Year built | 1989 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (November 2021) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 4.95% |
| Current interest rate | 4.95% |
| Origination date | 08-15-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 03-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $1.3M |
| Operating expenses | $565,427 |
| Net operating income | $763,254 |
| Net cash flow | $740,190 |
| DSCR (net cash flow) | 1.64 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
AIRPORT SQUARE - NV
| Property | AIRPORT SQUARE - NV |
| Address | 1274, 1280, 1290, 1296, 1300 AND 1320 EAST PLUMB LANE; 2000, 2002, 2210 AND 2212 HARVARD WAY; Reno, NV 89502 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 170,796 |
| Year built | 1989 |
| Year last renovated | not yet reported |
| Original balance | $17.0M |
| Current balance | $17.0M (November 2021) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.86% |
| Current interest rate | 4.86% |
| Origination date | 08-30-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 03-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $1.5M |
| Operating expenses | $574,189 |
| Net operating income | $911,490 |
| Net cash flow | $828,610 |
| DSCR (net cash flow) | 1.99 |
| DSCR (net operating income) | 2.18 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
SCHUYLER COMMONS
| Property | SCHUYLER COMMONS |
| Address | 1776 INDEPENDENCE SQUARE; Utica, NY 13502 |
| Property type | Multifamily |
| Units, beds or keys | 144 |
| Net rentable square feet | not yet reported |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $16.8M |
| Current balance | $16.8M (November 2021) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.73% |
| Current interest rate | 4.73% |
| Origination date | 06-22-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | 04-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $1.4M |
| Operating expenses | $555,256 |
| Net operating income | $807,541 |
| Net cash flow | $807,541 |
| DSCR (net cash flow) | 2.01 |
| DSCR (net operating income) | 2.01 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
26-49 96TH STREET
| Property | 26-49 96TH STREET |
| Address | 26-49 96TH STREET; East Elmhurst, NY 11369 |
| Property type | Multifamily |
| Units, beds or keys | 69 |
| Net rentable square feet | not yet reported |
| Year built | 1927 |
| Year last renovated | 2017 |
| Original balance | $15.8M |
| Current balance | $15.8M (November 2021) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 5.45% |
| Current interest rate | 5.45% |
| Origination date | 08-30-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.3M |
| Operating expenses | $404,134 |
| Net operating income | $900,407 |
| Net cash flow | $887,470 |
| DSCR (net cash flow) | 1.35 |
| DSCR (net operating income) | 1.37 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
438 SUMMIT AVENUE
| Property | 438 SUMMIT AVENUE |
| Address | 438 SUMMIT AVENUE; Jersey City, NJ 07306 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 123,760 |
| Year built | 1993 |
| Year last renovated | not yet reported |
| Original balance | $15.5M |
| Current balance | $15.5M (November 2021) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 4.54% |
| Current interest rate | 4.54% |
| Origination date | 09-14-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 07-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $3.1M |
| Operating expenses | $884,509 |
| Net operating income | $2.2M |
| Net cash flow | $2.1M |
| DSCR (net cash flow) | 3.90 |
| DSCR (net operating income) | 4.16 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CAMDEN OAKES
| Property | CAMDEN OAKES |
| Address | 7925 CARLINGTON ROAD; Indianapolis, IN 46237 |
| Property type | Multifamily |
| Units, beds or keys | 110 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $15.5M |
| Current balance | $15.1M (November 2021) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 4.91% |
| Current interest rate | 4.91% |
| Origination date | 08-21-2018 |
| Original term | 120 months |
| Amortization term | 480 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 07-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.7M |
| Operating expenses | $679,158 |
| Net operating income | $975,813 |
| Net cash flow | $955,188 |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.47 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
ALLEN CENTRAL MARKET
| Property | ALLEN CENTRAL MARKET |
| Address | 204 & 210 CENTRAL EXPRESSWAY; 805 WEST MCDERMOTT DRIVE; Allen, TX 75013 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 77,833 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $14.5M |
| Current balance | $13.9M (November 2021) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 5.27% |
| Current interest rate | 5.27% |
| Origination date | 09-06-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 10-05-2020 |
| Yield maintenance end | 03-05-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Rialto Mortgage Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $998,016 |
| Operating expenses | $403,917 |
| Net operating income | $594,099 |
| Net cash flow | $557,128 |
| DSCR (net cash flow) | 1.16 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 75% |
| Servicer advances outstanding | $0 |
FAIRFIELD OAKES
| Property | FAIRFIELD OAKES |
| Address | 1616 VALLEY OAK LANE; Fairborn, OH 45324 |
| Property type | Multifamily |
| Units, beds or keys | 102 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $13.5M |
| Current balance | $13.5M (November 2021) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.02% |
| Current interest rate | 5.02% |
| Origination date | 07-19-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-08-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.4M |
| Operating expenses | $541,993 |
| Net operating income | $871,318 |
| Net cash flow | $852,193 |
| DSCR (net cash flow) | 1.65 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
UA ROSEVILLE
| Property | UA ROSEVILLE |
| Address | 520 NORTH SUNRISE AVENUE; Roseville, CA 95661 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 47,200 |
| Year built | 2000 |
| Year last renovated | 2017 |
| Original balance | $13.1M |
| Current balance | $12.5M (November 2021) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.15% |
| Current interest rate | 5.15% |
| Origination date | 09-11-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 06-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $425,308 |
| Operating expenses | $4,253 |
| Net operating income | $421,055 |
| Net cash flow | $401,417 |
| DSCR (net cash flow) | 0.94 |
| DSCR (net operating income) | 0.98 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
BATAVIA FOUNDERS
| Property | BATAVIA FOUNDERS |
| Address | 4101 FOUNDERS BOULEVARD; Batavia, OH 45103 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 292,500 |
| Year built | 1993 |
| Year last renovated | 2018 |
| Original balance | $11.8M |
| Current balance | $11.3M (November 2021) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 5.49% |
| Current interest rate | 5.49% |
| Origination date | 09-21-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 07-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $847,407 |
| Operating expenses | $433,510 |
| Net operating income | $413,897 |
| Net cash flow | $356,675 |
| DSCR (net cash flow) | 0.89 |
| DSCR (net operating income) | 1.04 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
Atlanta Cold Storage
| Property | Atlanta Cold Storage |
| Address | GA |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.9M |
| Current balance | $10.7M (November 2021) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.83% |
| Current interest rate | 4.83% |
| Origination date | 08-28-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $864,638 |
| Operating expenses | $156,382 |
| Net operating income | $708,256 |
| Net cash flow | $655,068 |
| DSCR (net cash flow) | 1.90 |
| DSCR (net operating income) | 2.06 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Frisco Medical Office Building and Terramont Village Shopping Center
| Property | Frisco Medical Office Building and Terramont Village Shopping Center |
| Address | TX |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.5M |
| Current balance | $10.5M (November 2021) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.86% |
| Current interest rate | 4.86% |
| Origination date | 08-29-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $734,115 |
| Operating expenses | $260,328 |
| Net operating income | $473,787 |
| Net cash flow | $438,182 |
| DSCR (net cash flow) | 1.69 |
| DSCR (net operating income) | 1.83 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
SKYLINE VILLAGE
| Property | SKYLINE VILLAGE |
| Address | 2035 EAST MARKET STREET; Harrisonburg, VA 22801 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 190,384 |
| Year built | 1988 |
| Year last renovated | not yet reported |
| Original balance | $9.8M |
| Current balance | $9.8M (November 2021) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.04% |
| Current interest rate | 5.04% |
| Origination date | 07-20-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-08-06 |
| Prepayment lockout end | 05-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $1.6M |
| Operating expenses | $243,283 |
| Net operating income | $1.4M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 2.02 |
| DSCR (net operating income) | 2.15 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
SHADY PARK
| Property | SHADY PARK |
| Address | 36773 LIGHTHOUSE ROAD; Selbyville, DE 19975 |
| Property type | Manufactured housing |
| Units, beds or keys | 304 |
| Net rentable square feet | not yet reported |
| Year built | 1970 |
| Year last renovated | not yet reported |
| Original balance | $9.7M |
| Current balance | $9.7M (November 2021) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.86% |
| Current interest rate | 4.86% |
| Origination date | 08-30-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.3M |
| Operating expenses | $498,220 |
| Net operating income | $761,409 |
| Net cash flow | $750,009 |
| DSCR (net cash flow) | 2.09 |
| DSCR (net operating income) | 2.12 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
1685 MONROE AVENUE
| Property | 1685 MONROE AVENUE |
| Address | 1685 MONROE AVENUE; Bronx, NY 10457 |
| Property type | Multifamily |
| Units, beds or keys | 42 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $9.7M |
| Current balance | $9.7M (November 2021) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.46% |
| Current interest rate | 5.46% |
| Origination date | 08-23-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 03-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $607,202 |
| Operating expenses | $91,107 |
| Net operating income | $516,095 |
| Net cash flow | $510,583 |
| DSCR (net cash flow) | 1.27 |
| DSCR (net operating income) | 1.28 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HURRICANE CREEK VILLAGE
| Property | HURRICANE CREEK VILLAGE |
| Address | 20770 AND 20790 INTERSTATE 30 NORTH; Benton, AR 72019 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 79,291 |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $9.8M |
| Current balance | $9.4M (November 2021) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.98% |
| Current interest rate | 4.98% |
| Origination date | 04-26-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2028-05-11 |
| Prepayment lockout end | 02-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $601,873 |
| Operating expenses | $83,653 |
| Net operating income | $518,220 |
| Net cash flow | $494,433 |
| DSCR (net cash flow) | 1.58 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
BROWNING BUSINESS CENTER
| Property | BROWNING BUSINESS CENTER |
| Address | 1628 BROWNING ROAD; Columbia, SC 29210 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 201,777 |
| Year built | 1974 |
| Year last renovated | 2007 |
| Original balance | $9.5M |
| Current balance | $9.3M (November 2021) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.75% |
| Current interest rate | 4.75% |
| Origination date | 07-19-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-08-11 |
| Prepayment lockout end | 05-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $1.4M |
| Operating expenses | $521,211 |
| Net operating income | $837,918 |
| Net cash flow | $758,999 |
| DSCR (net cash flow) | 2.55 |
| DSCR (net operating income) | 2.82 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
SPS MARTINEZ - CA
| Property | SPS MARTINEZ - CA |
| Address | 111 MUIR STATION ROAD; Martinez, CA 94553 |
| Property type | Self storage |
| Units, beds or keys | 566 |
| Net rentable square feet | 59,273 |
| Year built | 1985 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $9.0M (November 2021) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.77% |
| Current interest rate | 4.77% |
| Origination date | 08-29-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 11-10-2020 |
| Yield maintenance end | 03-10-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.2M |
| Operating expenses | $336,779 |
| Net operating income | $864,512 |
| Net cash flow | $860,067 |
| DSCR (net cash flow) | 2.63 |
| DSCR (net operating income) | 2.65 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
JEWEL-OSCO
| Property | JEWEL-OSCO |
| Address | 199 BROOK FOREST AVENUE; Shorewood, IL 60404 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 66,437 |
| Year built | 2002 |
| Year last renovated | 2012 |
| Original balance | $8.6M |
| Current balance | $8.6M (November 2021) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 5.42% |
| Current interest rate | 5.42% |
| Origination date | 08-23-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2020 |
| Revenue | $755,719 |
| Operating expenses | $22,672 |
| Net operating income | $733,047 |
| Net cash flow | $733,047 |
| DSCR (net cash flow) | 1.55 |
| DSCR (net operating income) | 1.55 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
INDIGO CORNERS
| Property | INDIGO CORNERS |
| Address | 5319 NEW HOPE COMMONS DRIVE; Durham, NC 27707 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,563 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.4M (November 2021) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.96% |
| Current interest rate | 4.96% |
| Origination date | 08-16-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $665,156 |
| Operating expenses | $213,287 |
| Net operating income | $451,869 |
| Net cash flow | $410,578 |
| DSCR (net cash flow) | 1.14 |
| DSCR (net operating income) | 1.25 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
CENTERPOINTE AT NATOMAS CROSSING
| Property | CENTERPOINTE AT NATOMAS CROSSING |
| Address | 2200-2280 DEL PASO ROAD; Sacramento, CA 95834 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 53,500 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.2M (November 2021) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 5.34% |
| Current interest rate | 5.34% |
| Origination date | 09-20-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-06 |
| Prepayment lockout end | 07-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Rialto Mortgage Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $603,544 |
| Operating expenses | $282,839 |
| Net operating income | $320,706 |
| Net cash flow | $282,311 |
| DSCR (net cash flow) | 1.12 |
| DSCR (net operating income) | 1.28 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
SOUTH LAKE CENTER
| Property | SOUTH LAKE CENTER |
| Address | 310 SOUTH LAKE AVENUE AND 315 SOUTH MENTOR AVENUE; Pasadena, CA 91101 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 39,290 |
| Year built | 1949 |
| Year last renovated | 2007 |
| Original balance | $7.5M |
| Current balance | $7.1M (November 2021) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.78% |
| Current interest rate | 4.78% |
| Origination date | 08-23-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 11-10-2020 |
| Yield maintenance end | 06-10-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $991,767 |
| Operating expenses | $217,184 |
| Net operating income | $774,583 |
| Net cash flow | $762,599 |
| DSCR (net cash flow) | 3.24 |
| DSCR (net operating income) | 3.29 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
JEWEL-OSCO OSWEGO, IL
| Property | JEWEL-OSCO OSWEGO, IL |
| Address | 3795 ORCHARD ROAD; Oswego, IL 60543 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 62,164 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $6.8M |
| Current balance | $6.8M (November 2021) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.32% |
| Current interest rate | 5.32% |
| Origination date | 09-14-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 07-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $342,158 |
| Operating expenses | $3,422 |
| Net operating income | $338,736 |
| Net cash flow | $338,736 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.85 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Academy Sports and USPS Portfolio
| Property | Academy Sports and USPS Portfolio |
| Address | not yet reported |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $6.9M |
| Current balance | $6.7M (November 2021) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.52% |
| Current interest rate | 5.52% |
| Origination date | 09-14-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2028-10-06 |
| Prepayment lockout end | 07-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Rialto Mortgage Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2020 |
| Revenue | $795,914 |
| Operating expenses | $61,409 |
| Net operating income | $734,505 |
| Net cash flow | $702,993 |
| DSCR (net cash flow) | 1.49 |
| DSCR (net operating income) | 1.55 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SHOPPES AT STONECREEK
| Property | SHOPPES AT STONECREEK |
| Address | 1520 STONECREEK DRIVE SOUTH; Pickerington, OH 43147 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 44,874 |
| Year built | 2013 |
| Year last renovated | not yet reported |
| Original balance | $6.6M |
| Current balance | $6.3M (November 2021) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.12% |
| Current interest rate | 5.12% |
| Origination date | 07-27-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-08-06 |
| Prepayment lockout end | 05-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $518,841 |
| Operating expenses | $151,109 |
| Net operating income | $367,732 |
| Net cash flow | $348,461 |
| DSCR (net cash flow) | 1.63 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HOLIDAY INN EXPRESS - TULLAHOMA
| Property | HOLIDAY INN EXPRESS - TULLAHOMA |
| Address | 2030 NORTH JACKSON STREET; Tullahoma, TN 37388 |
| Property type | Lodging |
| Units, beds or keys | 80 |
| Net rentable square feet | not yet reported |
| Year built | 2011 |
| Year last renovated | 2018 |
| Original balance | $6.5M |
| Current balance | $6.2M (November 2021) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.83% |
| Current interest rate | 4.83% |
| Origination date | 08-16-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $2.5M |
| Operating expenses | $1.3M |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 2.71 |
| DSCR (net operating income) | 2.96 |
| Occupancy | 76% |
| Servicer advances outstanding | $0 |
TOWN VIEW RETAIL CENTER
| Property | TOWN VIEW RETAIL CENTER |
| Address | 7242-7422 GALL BOULEVARD; Zephyrhills, FL 33541 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 175,471 |
| Year built | 1990 |
| Year last renovated | 2003 |
| Original balance | $6.2M |
| Current balance | $6.0M (November 2021) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 5.47% |
| Current interest rate | 5.47% |
| Origination date | 08-09-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-08-11 |
| Prepayment lockout end | 03-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $631,813 |
| Operating expenses | $192,013 |
| Net operating income | $439,800 |
| Net cash flow | $370,314 |
| DSCR (net cash flow) | 1.74 |
| DSCR (net operating income) | 2.07 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
AMALIE MEADOWS APARTMENTS
| Property | AMALIE MEADOWS APARTMENTS |
| Address | 300 KATE STREET; Madison, TN 37115 |
| Property type | Multifamily |
| Units, beds or keys | 88 |
| Net rentable square feet | not yet reported |
| Year built | 1969 |
| Year last renovated | not yet reported |
| Original balance | $5.1M |
| Current balance | $5.0M (November 2021) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.36% |
| Current interest rate | 5.36% |
| Origination date | 09-13-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-10-06 |
| Prepayment lockout end | 10-05-2020 |
| Yield maintenance end | 07-05-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Rialto Mortgage Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $269,304 |
| Operating expenses | $174,047 |
| Net operating income | $95,257 |
| Net cash flow | $84,257 |
| DSCR (net cash flow) | 0.49 |
| DSCR (net operating income) | 0.56 |
| Occupancy | 78% |
| Servicer advances outstanding | $0 |
UNICO Portfolio III
| Property | UNICO Portfolio III |
| Address | not yet reported |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $4.9M |
| Current balance | $4.9M (November 2021) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.28% |
| Current interest rate | 5.28% |
| Origination date | 08-22-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 06-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $223,548 |
| Operating expenses | $40,500 |
| Net operating income | $183,048 |
| Net cash flow | $181,276 |
| DSCR (net cash flow) | 1.38 |
| DSCR (net operating income) | 1.39 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
ISLAND OAKS APARTMENTS
| Property | ISLAND OAKS APARTMENTS |
| Address | 26676 CANAL ROAD; Orange Beach, AL 36561 |
| Property type | Multifamily |
| Units, beds or keys | 56 |
| Net rentable square feet | not yet reported |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $4.8M (November 2021) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.28% |
| Current interest rate | 5.28% |
| Origination date | 09-12-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 07-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $385,866 |
| Operating expenses | $126,089 |
| Net operating income | $259,777 |
| Net cash flow | $254,485 |
| DSCR (net cash flow) | 1.53 |
| DSCR (net operating income) | 1.56 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HAMPTON INN - VERO BEACH
| Property | HAMPTON INN - VERO BEACH |
| Address | 9350 19TH LANE; Vero Beach, FL 32966 |
| Property type | Lodging |
| Units, beds or keys | 63 |
| Net rentable square feet | not yet reported |
| Year built | 1997 |
| Year last renovated | 2017 |
| Original balance | $4.8M |
| Current balance | $4.5M (November 2021) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.38% |
| Current interest rate | 5.38% |
| Origination date | 09-13-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-06 |
| Prepayment lockout end | 07-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Rialto Mortgage Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $1.6M |
| Operating expenses | $1.1M |
| Net operating income | $549,435 |
| Net cash flow | $483,734 |
| DSCR (net cash flow) | 1.51 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 70% |
| Servicer advances outstanding | $0 |
BASELINE PROFESSIONAL PARK
| Property | BASELINE PROFESSIONAL PARK |
| Address | 2451 EAST BASELINE ROAD; Gilbert, AZ 85234 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 39,315 |
| Year built | 1995 |
| Year last renovated | 2018 |
| Original balance | $4.5M |
| Current balance | $4.5M (November 2021) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.15% |
| Current interest rate | 5.15% |
| Origination date | 09-20-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 48 months |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 05-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $540,806 |
| Operating expenses | $151,322 |
| Net operating income | $389,484 |
| Net cash flow | $330,447 |
| DSCR (net cash flow) | 1.87 |
| DSCR (net operating income) | 2.21 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
NORTHGATE MHP
| Property | NORTHGATE MHP |
| Address | 3277 1ST AVENUE; Mims, FL 32754 |
| Property type | Manufactured housing |
| Units, beds or keys | 284 |
| Net rentable square feet | not yet reported |
| Year built | 1963 |
| Year last renovated | not yet reported |
| Original balance | $4.4M |
| Current balance | $4.2M (November 2021) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.40% |
| Current interest rate | 5.40% |
| Origination date | 09-14-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 08-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $875,940 |
| Operating expenses | $498,320 |
| Net operating income | $377,620 |
| Net cash flow | $366,970 |
| DSCR (net cash flow) | 1.65 |
| DSCR (net operating income) | 1.70 |
| Occupancy | 76% |
| Servicer advances outstanding | $0 |
LAKEVIEW SHOPPING CENTER
| Property | LAKEVIEW SHOPPING CENTER |
| Address | 100-104 LAKEVIEW DRIVE; 200-210 LAKEVIEW CENTER; 212 LAKEVIEW CENTER; 300 & 304 LAKEVIEW CENTER; 500 LAKEVIEW CENTER; Parkersburg, WV 26101 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 67,172 |
| Year built | 1983 |
| Year last renovated | not yet reported |
| Original balance | $3.9M |
| Current balance | $3.6M (November 2021) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.23% |
| Current interest rate | 5.23% |
| Origination date | 08-17-2018 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Rialto Mortgage Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $377,419 |
| Operating expenses | $123,783 |
| Net operating income | $253,636 |
| Net cash flow | $233,149 |
| DSCR (net cash flow) | 1.67 |
| DSCR (net operating income) | 1.81 |
| Occupancy | 66% |
| Servicer advances outstanding | $0 |
WALGREENS IOWA
| Property | WALGREENS IOWA |
| Address | 345 EAST 20TH STREET; Dubuque, IA 52001 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,568 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $3.2M |
| Current balance | $3.2M (November 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.15% |
| Current interest rate | 5.15% |
| Origination date | 08-28-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 05-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Rialto Mortgage Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2020 |
| Revenue | $82,000 |
| Operating expenses | $1,640 |
| Net operating income | $80,360 |
| Net cash flow | $80,360 |
| DSCR (net cash flow) | 1.93 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
STEWART MHP
| Property | STEWART MHP |
| Address | 2145 STEWART ROAD; Vestal, NY 13850 |
| Property type | Manufactured housing |
| Units, beds or keys | 121 |
| Net rentable square feet | not yet reported |
| Year built | 1960 |
| Year last renovated | 1975 |
| Original balance | $3.2M |
| Current balance | $3.2M (November 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.30% |
| Current interest rate | 5.30% |
| Origination date | 06-21-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-07-11 |
| Prepayment lockout end | 05-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2019 |
| Revenue | $219,183 |
| Operating expenses | $118,064 |
| Net operating income | $101,119 |
| Net cash flow | $98,044 |
| DSCR (net cash flow) | 1.13 |
| DSCR (net operating income) | 1.16 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
HIGHLAND PARK RETAIL CENTER
| Property | HIGHLAND PARK RETAIL CENTER |
| Address | 1962 - 1996 2ND STREET; Highland Park, IL 60035 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 10,132 |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $3.3M |
| Current balance | $3.1M (November 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.00% |
| Current interest rate | 5.00% |
| Origination date | 09-17-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 08-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $367,879 |
| Operating expenses | $108,796 |
| Net operating income | $259,083 |
| Net cash flow | $245,124 |
| DSCR (net cash flow) | 1.54 |
| DSCR (net operating income) | 1.62 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SHOPS AT TUSCAN LAKES II
| Property | SHOPS AT TUSCAN LAKES II |
| Address | 1357 EAST LEAGUE CITY PARKWAY; League City, TX 77573 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 11,548 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $3.1M |
| Current balance | $3.1M (November 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.31% |
| Current interest rate | 5.31% |
| Origination date | 08-02-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-08-06 |
| Prepayment lockout end | 05-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Barclays Bank PLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $211,441 |
| Operating expenses | $51,510 |
| Net operating income | $159,931 |
| Net cash flow | $151,331 |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.52 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CAHABA MOBILE ESTATES
| Property | CAHABA MOBILE ESTATES |
| Address | 103 MADISON DRIVE; Trussville, AL 35173 |
| Property type | Manufactured housing |
| Units, beds or keys | 157 |
| Net rentable square feet | not yet reported |
| Year built | 1968 |
| Year last renovated | 2018 |
| Original balance | $3.2M |
| Current balance | $3.0M (November 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.38% |
| Current interest rate | 5.38% |
| Origination date | 09-21-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 11-10-2020 |
| Yield maintenance end | 10-10-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $501,696 |
| Operating expenses | $308,955 |
| Net operating income | $192,741 |
| Net cash flow | $186,853 |
| DSCR (net cash flow) | 1.17 |
| DSCR (net operating income) | 1.20 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
HUEBNER MINI STORAGE
| Property | HUEBNER MINI STORAGE |
| Address | 16523 HUEBNER ROAD; San Antonio, TX 78248 |
| Property type | Self storage |
| Units, beds or keys | 395 |
| Net rentable square feet | 47,850 |
| Year built | 1995 |
| Year last renovated | not yet reported |
| Original balance | $2.5M |
| Current balance | $2.5M (November 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.28% |
| Current interest rate | 5.28% |
| Origination date | 08-13-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $239,749 |
| Operating expenses | $146,245 |
| Net operating income | $93,504 |
| Net cash flow | $91,111 |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.40 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
FORT LAUDERDALE SHOPPING CENTER
| Property | FORT LAUDERDALE SHOPPING CENTER |
| Address | 1432 NORTH FEDERAL HIGHWAY; Fort Lauderdale, FL 33304 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 16,054 |
| Year built | 1959 |
| Year last renovated | 2003 |
| Original balance | $2.5M |
| Current balance | $2.4M (November 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.45% |
| Current interest rate | 5.45% |
| Origination date | 09-21-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 08-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $259,613 |
| Operating expenses | $68,459 |
| Net operating income | $191,154 |
| Net cash flow | $180,462 |
| DSCR (net cash flow) | 2.15 |
| DSCR (net operating income) | 2.28 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
PARK WEST MHP
| Property | PARK WEST MHP |
| Address | 1824 DOBI LANE; Stillwater, OK 74075 |
| Property type | Manufactured housing |
| Units, beds or keys | 151 |
| Net rentable square feet | not yet reported |
| Year built | 1975 |
| Year last renovated | not yet reported |
| Original balance | $2.5M |
| Current balance | $2.4M (November 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.46% |
| Current interest rate | 5.46% |
| Origination date | 09-10-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 07-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $243,298 |
| Operating expenses | $130,694 |
| Net operating income | $112,604 |
| Net cash flow | $108,829 |
| DSCR (net cash flow) | 1.30 |
| DSCR (net operating income) | 1.34 |
| Occupancy | 66% |
| Servicer advances outstanding | $0 |
4901 OLDE TOWNE PARKWAY
| Property | 4901 OLDE TOWNE PARKWAY |
| Address | 4901 OLDE TOWNE PARKWAY; Marietta, GA 30068 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 25,794 |
| Year built | 1998 |
| Year last renovated | not yet reported |
| Original balance | $2.4M |
| Current balance | $2.3M (November 2021) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.21% |
| Current interest rate | 5.21% |
| Origination date | 09-11-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 05-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $249,828 |
| Operating expenses | $95,271 |
| Net operating income | $154,557 |
| Net cash flow | $146,851 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.95 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
ALLSAFE SS & RETAIL
| Property | ALLSAFE SS & RETAIL |
| Address | 1279 WEST FRONTAGE ROAD; Rio Rico, AZ 85648 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 56,542 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $2.3M |
| Current balance | $2.3M (November 2021) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.47% |
| Current interest rate | 5.47% |
| Origination date | 06-26-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2028-07-11 |
| Prepayment lockout end | 05-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $436,571 |
| Operating expenses | $121,758 |
| Net operating income | $314,813 |
| Net cash flow | $305,945 |
| DSCR (net cash flow) | 2.58 |
| DSCR (net operating income) | 2.66 |
| Occupancy | 76% |
| Servicer advances outstanding | $0 |
ALLIED WHOLESALE
| Property | ALLIED WHOLESALE |
| Address | 120 NORTH LYNHURST DRIVE; Indianapolis, IN 46204 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 54,777 |
| Year built | 1997 |
| Year last renovated | 2006 |
| Original balance | $2.0M |
| Current balance | $2.0M (November 2021) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.28% |
| Current interest rate | 5.28% |
| Origination date | 07-23-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-08-11 |
| Prepayment lockout end | 06-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $148,978 |
| Operating expenses | $36,915 |
| Net operating income | $112,063 |
| Net cash flow | $103,269 |
| DSCR (net cash flow) | 1.52 |
| DSCR (net operating income) | 1.64 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
3974 AMBOY ROAD
| Property | 3974 AMBOY ROAD |
| Address | 3974 AMBOY ROAD; Staten Island, NY 10308 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 13,652 |
| Year built | 1931 |
| Year last renovated | 2016 |
| Original balance | $1.9M |
| Current balance | $1.8M (November 2021) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.83% |
| Current interest rate | 5.83% |
| Origination date | 09-12-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 08-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2021 |
| Revenue | $69,580 |
| Operating expenses | $42,688 |
| Net operating income | $26,893 |
| Net cash flow | $22,324 |
| DSCR (net cash flow) | 0.67 |
| DSCR (net operating income) | 0.81 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
FOREST VALLEY MHC
| Property | FOREST VALLEY MHC |
| Address | 4379 GA ROUTE 42; Ellenwood, GA 30294 |
| Property type | Manufactured housing |
| Units, beds or keys | 84 |
| Net rentable square feet | not yet reported |
| Year built | 1967 |
| Year last renovated | not yet reported |
| Original balance | $1.8M |
| Current balance | $1.7M (November 2021) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.80% |
| Current interest rate | 5.80% |
| Origination date | 06-29-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2028-07-11 |
| Prepayment lockout end | 05-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $302,536 |
| Operating expenses | $137,315 |
| Net operating income | $165,221 |
| Net cash flow | $162,071 |
| DSCR (net cash flow) | 1.72 |
| DSCR (net operating income) | 1.75 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
FRONTIER URBAN VILLAGE
| Property | FRONTIER URBAN VILLAGE |
| Address | 16551 SE 82ND DRIVE; Clackamas, OR 97015 |
| Property type | Manufactured housing |
| Units, beds or keys | 44 |
| Net rentable square feet | not yet reported |
| Year built | 1950 |
| Year last renovated | 2017 |
| Original balance | $1.5M |
| Current balance | $1.5M (November 2021) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.20% |
| Current interest rate | 5.20% |
| Origination date | 07-25-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-08-11 |
| Prepayment lockout end | 06-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $188,570 |
| Operating expenses | $55,514 |
| Net operating income | $133,056 |
| Net cash flow | $131,581 |
| DSCR (net cash flow) | 3.28 |
| DSCR (net operating income) | 3.32 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
TRATEL MORRO BAY
| Property | TRATEL MORRO BAY |
| Address | 1680 MAIN STREET; Morro Bay, CA 93442 |
| Property type | Manufactured housing |
| Units, beds or keys | 51 |
| Net rentable square feet | not yet reported |
| Year built | 1952 |
| Year last renovated | 2018 |
| Original balance | $1.4M |
| Current balance | $1.4M (November 2021) |
| Share of deal balance | 0.1% |
| Interest rate at origination | 5.47% |
| Current interest rate | 5.47% |
| Origination date | 09-11-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-09-11 |
| Prepayment lockout end | 04-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | C-III Commercial Mortgage LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $298,583 |
| Operating expenses | $151,640 |
| Net operating income | $146,943 |
| Net cash flow | $145,031 |
| DSCR (net cash flow) | 2.53 |
| DSCR (net operating income) | 2.57 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
AIRLANE BUILDING
| Property | AIRLANE BUILDING |
| Address | 3631 44TH STREET SOUTHEAST; Kentwood, MI 49512 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,600 |
| Year built | 1996 |
| Year last renovated | not yet reported |
| Original balance | $1.4M |
| Current balance | $1.3M (November 2021) |
| Share of deal balance | 0.1% |
| Interest rate at origination | 5.48% |
| Current interest rate | 5.48% |
| Origination date | 09-12-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-10-11 |
| Prepayment lockout end | 07-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $123,980 |
| Operating expenses | $43,543 |
| Net operating income | $80,437 |
| Net cash flow | $77,626 |
| DSCR (net cash flow) | 1.68 |
| DSCR (net operating income) | 1.74 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |