Kilambi News
Monday, October 19, 2026

Bank 2017-BNK7: loan annex

Page built October 19, 2026

Loan detail for Bank 2017-BNK7.

Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15

← Bank 2017-BNK7 · CMBS market

Detail sections for the 33 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.

Loan 7A

PropertyLoan 7A
Addressnot yet reported
Property typenot yet reported
Units, beds or keysnot yet reported
Net rentable square feetnot yet reported
Year builtnot yet reported
Year last renovatednot yet reported
Original balance$17.0M
Current balance$20.0M (January 2025)
Share of deal balancenot yet reported
Interest rate at origination4.30%
Current interest rate3.77%
Origination date12-20-2016
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-12-01
Prepayment lockout endnot yet reported
Yield maintenance endnot yet reported
ServicerWells Fargo Bank, NA
Loan servicernot yet reported
OriginatorUBS AG
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Latest financials

Financial period end (latest)not yet reported
Revenuenot yet reported
Operating expensesnot yet reported
Net operating incomenot yet reported
Net cash flownot yet reported
DSCR (net cash flow)not yet reported
DSCR (net operating income)not yet reported
Occupancynot yet reported
Servicer advances outstanding$0

METRO TOWNE CENTER

PropertyMETRO TOWNE CENTER
Address2827 WEST PEORIA AVENUE; Phoenix, AZ 85029
Property typeRetail
Units, beds or keysnot yet reported
Net rentable square feet140,644
Year built1982
Year last renovatednot yet reported
Original balance$19.8M
Current balance$18.4M (September 2026)
Share of deal balance1.8%
Interest rate at origination4.12%
Current interest rate4.12%
Origination date08-24-2017
Original term120 months
Amortization term360 months
Interest-only period60 months
Scheduled maturity2027-09-01
Prepayment lockout end08-31-2019
Yield maintenance end04-30-2027
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorMorgan Stanley Bank, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$32.9M06-26-2017MAI

Largest tenants

TenantSquare feetLease expiration
Ross Stores Inc30,18701-31-2030
Petsmart22,50001-31-2028
Ross Dress for Less20,00001-31-2031

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)06-30-2026
Revenue$1.9M
Operating expenses$491,615
Net operating income$1.4M
Net cash flow$1.3M
DSCR (net cash flow)2.29
DSCR (net operating income)2.42
Occupancy93%
Servicer advances outstanding$0

ARTISAN COVE

PropertyARTISAN COVE
Address901, 911, 921, 931, 961, AND 971 MARINA WAY SOUTH; Richmond, CA 94804
Property typeMultifamily
Units, beds or keys51
Net rentable square feetnot yet reported
Year built2013
Year last renovatednot yet reported
Original balance$16.8M
Current balance$15.6M (September 2026)
Share of deal balance1.5%
Interest rate at origination4.50%
Current interest rate4.50%
Origination date06-15-2017
Original term120 months
Amortization term360 months
Interest-only period60 months
Scheduled maturity2027-07-01
Prepayment lockout end03-31-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorBank of America, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$23.5M05-16-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$906,525
Operating expenses$299,293
Net operating income$607,232
Net cash flow$600,857
DSCR (net cash flow)1.18
DSCR (net operating income)1.19
Occupancy92%
Servicer advances outstanding$0

MONTFORT VALLEY

PropertyMONTFORT VALLEY
Address13660 MONTFORT DRIVE; Dallas, TX 75240
Property typeMultifamily
Units, beds or keys224
Net rentable square feetnot yet reported
Year built1977
Year last renovatednot yet reported
Original balance$14.6M
Current balance$14.6M (September 2026)
Share of deal balance1.4%
Interest rate at origination4.16%
Current interest rate4.16%
Origination date06-30-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-07-01
Prepayment lockout end06-30-2019
Yield maintenance end12-31-2026
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorMorgan Stanley Bank, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$22.5M06-09-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$1.6M
Operating expenses$793,422
Net operating income$810,135
Net cash flow$782,135
DSCR (net cash flow)2.54
DSCR (net operating income)2.63
Occupancy88%
Servicer advances outstanding$0

CHATEAU ESTATES

PropertyCHATEAU ESTATES
Address1810 BELT LINE ROAD; Garland, TX 75044
Property typeMultifamily
Units, beds or keys184
Net rentable square feetnot yet reported
Year built1972
Year last renovated2017
Original balance$13.9M
Current balance$13.9M (September 2026)
Share of deal balance1.3%
Interest rate at origination3.99%
Current interest rate3.99%
Origination date09-01-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-09-01
Prepayment lockout end09-30-2019
Yield maintenance end02-28-2027
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorMorgan Stanley Bank, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$22.1M07-12-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$1.5M
Operating expenses$775,527
Net operating income$706,309
Net cash flow$683,309
DSCR (net cash flow)2.44
DSCR (net operating income)2.52
Occupancy88%
Servicer advances outstanding$0

Loan 12A

PropertyLoan 12A
Addressnot yet reported
Property typenot yet reported
Units, beds or keysnot yet reported
Net rentable square feetnot yet reported
Year builtnot yet reported
Year last renovatednot yet reported
Original balance$14.6M
Current balance$13.5M (January 2025)
Share of deal balancenot yet reported
Interest rate at origination4.25%
Current interest rate4.25%
Origination date11-30-2017
Original term120 months
Amortization term360 months
Interest-only period36 months
Scheduled maturity2027-12-01
Prepayment lockout endnot yet reported
Yield maintenance endnot yet reported
ServicerWells Fargo Bank, NA
Loan servicernot yet reported
OriginatorMorgan Stanley Bank, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Latest financials

Financial period end (latest)not yet reported
Revenuenot yet reported
Operating expensesnot yet reported
Net operating incomenot yet reported
Net cash flownot yet reported
DSCR (net cash flow)not yet reported
DSCR (net operating income)not yet reported
Occupancynot yet reported
Servicer advances outstanding$0

STORQUEST - OAKLAND SAN PABLO

PropertySTORQUEST - OAKLAND SAN PABLO
Address2227 SAN PABLO AVENUE; Oakland, CA 94612
Property typeSelf storage
Units, beds or keys950
Net rentable square feet60,871
Year built1917
Year last renovatednot yet reported
Original balance$12.2M
Current balance$12.2M (September 2026)
Share of deal balance1.2%
Interest rate at origination4.00%
Current interest rate4.00%
Origination date08-16-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-09-01
Prepayment lockout end04-30-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorBank of America, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$20.5M04-19-2017MAI

Latest financials

Financial period end (latest)12-31-2024
Revenue$1.9M
Operating expenses$772,242
Net operating income$1.1M
Net cash flow$1.1M
DSCR (net cash flow)2.17
DSCR (net operating income)2.18
Occupancy82%
Servicer advances outstanding$0

KOHLS - SCOTTSDALE

PropertyKOHLS - SCOTTSDALE
Address8680 EAST RAINTREE DRIVE; Scottsdale, AZ 85260
Property typeRetail
Units, beds or keysnot yet reported
Net rentable square feet88,408
Year built2003
Year last renovatednot yet reported
Original balance$13.5M
Current balance$11.1M (September 2026)
Share of deal balance1.1%
Interest rate at origination4.46%
Current interest rate4.46%
Origination date05-01-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-05-11
Prepayment lockout end02-10-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorWells Fargo Bank, National Association
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$21.9M03-16-2017MAI

Largest tenants

TenantSquare feetLease expiration
Kohl's Department Stores Inc.88,40801-31-2029

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)06-30-2026
Revenue$785,156
Operating expenses$131,336
Net operating income$653,821
Net cash flow$605,646
DSCR (net cash flow)1.48
DSCR (net operating income)1.60
Occupancy100%
Servicer advances outstanding$0

PARK LANE SOUTH OWNERS, INC.

PropertyPARK LANE SOUTH OWNERS, INC.
Address118-18 UNION TPKE; KEW GARDENS, NY 11415
Property typeHealthcare
Units, beds or keys207
Net rentable square feetnot yet reported
Year built1974
Year last renovated0
Original balance$12.0M
Current balance$10.7M (September 2026)
Share of deal balance1.0%
Interest rate at origination3.77%
Current interest rate3.77%
Origination date08-01-2017
Original term120 months
Amortization term480 months
Interest-only periodnot yet reported
Scheduled maturity2027-08-01
Prepayment lockout endnot yet reported
Yield maintenance end01-31-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$63.5M06-30-2017MAI
Most recent reported$60.7M2025-02-13MAI

Change from securitization to the most recent reported valuation: -4.4%.

$0$20,277,000$40,554,000$60,831,000$81,108,0001900201720212025

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

KOHLS GROUND LEASE

PropertyKOHLS GROUND LEASE
Address2900 LAS POSITAS ROAD; Livermore, CA 94551
Property typeRetail
Units, beds or keysnot yet reported
Net rentable square feet88,633
Year built2007
Year last renovatednot yet reported
Original balance$7.0M
Current balance$7.0M (September 2026)
Share of deal balance0.7%
Interest rate at origination4.25%
Current interest rate4.25%
Origination date08-08-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-09-01
Prepayment lockout end05-31-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorMorgan Stanley Bank, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$12.0M05-23-2017MAI

Largest tenants

TenantSquare feetLease expiration
Kohl's Department Stores Inc.88,63301-31-2028

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)06-30-2026
Revenue$316,250
Operating expenses$913
Net operating income$315,337
Net cash flow$315,337
DSCR (net cash flow)2.10
DSCR (net operating income)2.10
Occupancy100%
Servicer advances outstanding$0

38-50 WEST 9TH STREET CORP.

Property38-50 WEST 9TH STREET CORP.
Address38-50 WEST 9TH ST; NEW YORK, NY 10011
Property typeHealthcare
Units, beds or keys51
Net rentable square feetnot yet reported
Year built1883
Year last renovated2007
Original balance$6.7M
Current balance$6.7M (September 2026)
Share of deal balance0.6%
Interest rate at origination3.78%
Current interest rate3.78%
Origination date08-29-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$101.4M07-26-2017MAI
Most recent reported$101.4M2017-08-10MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

US STORAGE PLANO TX

PropertyUS STORAGE PLANO TX
Address800 FULGHAM ROAD; Plano, TX 75093
Property typeSelf storage
Units, beds or keys185
Net rentable square feet90,600
Year built2002
Year last renovated2015
Original balance$7.1M
Current balance$6.6M (September 2026)
Share of deal balance0.6%
Interest rate at origination4.16%
Current interest rate4.16%
Origination date07-17-2017
Original term120 months
Amortization term360 months
Interest-only period60 months
Scheduled maturity2027-08-01
Prepayment lockout end04-30-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorBank of America, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$10.5M06-07-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$711,631
Operating expenses$224,477
Net operating income$487,154
Net cash flow$480,359
DSCR (net cash flow)2.33
DSCR (net operating income)2.36
Occupancy85%
Servicer advances outstanding$0

EDGEWATER PLACE

PropertyEDGEWATER PLACE
Address1030 NORTH ROGERS LANE; Raleigh, NC 27610
Property typeRetail
Units, beds or keysnot yet reported
Net rentable square feet92,103
Year built2003
Year last renovatednot yet reported
Original balance$7.1M
Current balance$6.3M (September 2026)
Share of deal balance0.6%
Interest rate at origination3.94%
Current interest rate3.94%
Origination date08-31-2017
Original term120 months
Amortization term360 months
Interest-only period36 months
Scheduled maturity2027-09-01
Prepayment lockout end05-31-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorMorgan Stanley Bank, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$10.5M07-10-2017MAI

Largest tenants

TenantSquare feetLease expiration
Food Lion38,27312-16-2033
WESTLAKE HARDWARE INC.16,20507-31-2032
Overtime Hospitality4,00006-30-2030

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)06-30-2026
Revenue$826,526
Operating expenses$182,914
Net operating income$643,612
Net cash flow$599,403
DSCR (net cash flow)2.98
DSCR (net operating income)3.20
Occupancy100%
Servicer advances outstanding$0

STORQUEST - LAFAYETTE

PropertySTORQUEST - LAFAYETTE
Address530 STACY COURT; Lafayette, CO 80026
Property typeSelf storage
Units, beds or keys551
Net rentable square feet72,320
Year built1993
Year last renovatednot yet reported
Original balance$6.2M
Current balance$6.2M (September 2026)
Share of deal balance0.6%
Interest rate at origination3.96%
Current interest rate3.96%
Origination date07-27-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-08-01
Prepayment lockout end03-31-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorBank of America, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$10.7M04-19-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$518,531
Operating expenses$321,309
Net operating income$197,222
Net cash flow$191,808
DSCR (net cash flow)1.53
DSCR (net operating income)1.57
Occupancy80%
Servicer advances outstanding$0

EXTRA SPACE STORAGE - LODI

PropertyEXTRA SPACE STORAGE - LODI
Address630 SOUTH CHEROKEE LANE; Lodi, CA 95240
Property typeSelf storage
Units, beds or keys679
Net rentable square feet83,350
Year built2001
Year last renovatednot yet reported
Original balance$6.0M
Current balance$6.0M (September 2026)
Share of deal balance0.6%
Interest rate at origination4.36%
Current interest rate4.36%
Origination date08-01-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-08-01
Prepayment lockout end04-30-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorBank of America, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$9.9M06-09-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$638,449
Operating expenses$172,953
Net operating income$465,496
Net cash flow$459,244
DSCR (net cash flow)3.47
DSCR (net operating income)3.52
Occupancy94%
Servicer advances outstanding$0

STORQUEST - TALLAHASSEE

PropertySTORQUEST - TALLAHASSEE
Address2401 BARCELONA LANE; Tallahassee, FL 32311
Property typeSelf storage
Units, beds or keys618
Net rentable square feet76,298
Year built2008
Year last renovatednot yet reported
Original balance$6.0M
Current balance$6.0M (September 2026)
Share of deal balance0.6%
Interest rate at origination4.10%
Current interest rate4.10%
Origination date08-01-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-08-01
Prepayment lockout end04-30-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorBank of America, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$10.1M06-05-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$818,182
Operating expenses$260,579
Net operating income$557,603
Net cash flow$551,880
DSCR (net cash flow)4.44
DSCR (net operating income)4.49
Occupancy90%
Servicer advances outstanding$0

PLACERVILLE SELF STORAGE

PropertyPLACERVILLE SELF STORAGE
Address1066 LOCUST AVENUE; Placerville, CA 95667
Property typeSelf storage
Units, beds or keys560
Net rentable square feet69,575
Year built1986
Year last renovated2016
Original balance$5.9M
Current balance$5.9M (September 2026)
Share of deal balance0.6%
Interest rate at origination4.51%
Current interest rate4.51%
Origination date08-02-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end04-30-2027
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorBank of America, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$9.8M06-23-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$577,629
Operating expenses$178,263
Net operating income$399,366
Net cash flow$394,148
DSCR (net cash flow)2.93
DSCR (net operating income)2.97
Occupancy86%
Servicer advances outstanding$0

GRESHAM PLAZA

PropertyGRESHAM PLAZA
Address926 NORTHEAST MAIN STREET; Simpsonville, SC 29681
Property typeRetail
Units, beds or keysnot yet reported
Net rentable square feet79,124
Year built2007
Year last renovatednot yet reported
Original balance$7.1M
Current balance$5.3M (September 2026)
Share of deal balance0.5%
Interest rate at origination4.00%
Current interest rate4.00%
Origination date08-01-2017
Original term120 months
Amortization term300 months
Interest-only periodnot yet reported
Scheduled maturity2027-08-01
Prepayment lockout end03-31-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorMorgan Stanley Bank, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$11.8M06-02-2017MAI

Largest tenants

TenantSquare feetLease expiration
Food Lion48,01004-27-2031
Miracle Hill Ministries Inc14,99012-31-2031
Joy of Tokyo2,40010-31-2027

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)03-31-2026
Revenue$472,668
Operating expenses$129,611
Net operating income$343,057
Net cash flow$323,474
DSCR (net cash flow)2.87
DSCR (net operating income)3.05
Occupancy100%
Servicer advances outstanding$0

CVS RETAIL PLAZA

PropertyCVS RETAIL PLAZA
Address5550 & 5602 NORTH ILLINOIS STREET; 119 WEST 56TH STREET; 149 WEST WESTFIELD BOULEVARD; Indianapolis, IN 46208
Property typeRetail
Units, beds or keysnot yet reported
Net rentable square feet28,432
Year built1970
Year last renovated1975
Original balance$5.2M
Current balance$5.2M (September 2026)
Share of deal balance0.5%
Interest rate at origination4.36%
Current interest rate4.36%
Origination date08-01-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-08-11
Prepayment lockout end02-10-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorWells Fargo Bank, National Association
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$8.7M06-06-2017MAI

Largest tenants

TenantSquare feetLease expiration
Hook-Superx14,68808-31-2031
Safeway10,00002-28-2032
The Sweet Life LLC dba Illinois Street Food Empor3,74402-28-2027

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)06-30-2026
Revenue$459,489
Operating expenses$53,900
Net operating income$405,589
Net cash flow$392,084
DSCR (net cash flow)3.39
DSCR (net operating income)3.50
Occupancy100%
Servicer advances outstanding$0

STRAWBRIDGE GREEN APARTMENTS

PropertySTRAWBRIDGE GREEN APARTMENTS
Address4649 STRAWBRIDGE STREET; Indianapolis, IN 46237
Property typeMultifamily
Units, beds or keys190
Net rentable square feetnot yet reported
Year built1973
Year last renovated2015
Original balance$6.0M
Current balance$4.9M (September 2026)
Share of deal balance0.5%
Interest rate at origination4.26%
Current interest rate4.26%
Origination date07-31-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-08-01
Prepayment lockout end04-30-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorMorgan Stanley Bank, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$8.8M06-14-2017MAI

Latest financials

Financial period end (latest)06-30-2026
Revenue$1.2M
Operating expenses$831,367
Net operating income$366,513
Net cash flow$339,671
DSCR (net cash flow)1.92
DSCR (net operating income)2.07
Occupancy93%
Servicer advances outstanding$0

55 MONROE BOULEVARD OWNERS CORP.

Property55 MONROE BOULEVARD OWNERS CORP.
Address55 MONROE BLVD; LONG BEACH, NY 11561
Property typeHealthcare
Units, beds or keys95
Net rentable square feetnot yet reported
Year built1964
Year last renovated1997
Original balance$5.2M
Current balance$4.2M (September 2026)
Share of deal balance0.4%
Interest rate at origination3.75%
Current interest rate3.75%
Origination date07-27-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-08-01
Prepayment lockout endnot yet reported
Yield maintenance end01-31-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$31.1M06-14-2017Non-MAI
Most recent reported$32.0M2020-09-30MAI

Change from securitization to the most recent reported valuation: 2.9%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

IRWINDALE COMMERCE CENTER

PropertyIRWINDALE COMMERCE CENTER
Address15622-15714 ARROW HIGHWAY; Irwindale, CA 91706
Property typeRetail
Units, beds or keysnot yet reported
Net rentable square feet24,758
Year built2004
Year last renovatednot yet reported
Original balance$5.0M
Current balance$4.2M (September 2026)
Share of deal balance0.4%
Interest rate at origination4.96%
Current interest rate4.96%
Origination date08-01-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-08-01
Prepayment lockout end04-30-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorBank of America, N.A.
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$9.3M06-05-2017MAI

Largest tenants

TenantSquare feetLease expiration
Banc of California4,56005-31-2029
Wasabi1,76202-28-2027
Siam Casa1,68705-31-2028

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)12-31-2025
Revenue$823,520
Operating expenses$414,618
Net operating income$408,902
Net cash flow$379,211
DSCR (net cash flow)1.18
DSCR (net operating income)1.28
Occupancy84%
Servicer advances outstanding$0

2199 HOLLAND AVENUE APARTMENT CORP. F/K/A POWERS EQUITIES, INC.

Property2199 HOLLAND AVENUE APARTMENT CORP. F/K/A POWERS EQUITIES, INC.
Address2199 HOLLAND AVE; BRONX, NY 10462
Property typeHealthcare
Units, beds or keys89
Net rentable square feetnot yet reported
Year built1929
Year last renovated1997
Original balance$5.0M
Current balance$4.1M (September 2026)
Share of deal balance0.4%
Interest rate at origination3.79%
Current interest rate3.79%
Origination date08-24-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$15.5M08-03-2017Non-MAI
Most recent reported$15.5M2017-08-18MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

590 EAST 3RD STREET OWNERS CORP.

Property590 EAST 3RD STREET OWNERS CORP.
Address590 EAST 3RD ST; MOUNT VERNON, NY 10553
Property typeHealthcare
Units, beds or keys81
Net rentable square feetnot yet reported
Year built1928
Year last renovated2002
Original balance$3.4M
Current balance$3.0M (September 2026)
Share of deal balance0.3%
Interest rate at origination3.90%
Current interest rate3.90%
Origination date08-23-2017
Original term120 months
Amortization term480 months
Interest-only periodnot yet reported
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$8.8M06-28-2017Non-MAI
Most recent reported$8.8M2017-07-17MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

SEVENTY-EIGHT TENANTS CORPORATION

PropertySEVENTY-EIGHT TENANTS CORPORATION
Address78 CHARLES ST; NEW YORK, NY 10014
Property typeHealthcare
Units, beds or keys15
Net rentable square feetnot yet reported
Year built1897
Year last renovated2012
Original balance$1.8M
Current balance$1.8M (September 2026)
Share of deal balance0.2%
Interest rate at origination3.75%
Current interest rate3.75%
Origination date08-29-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$13.6M07-28-2017MAI
Most recent reported$13.6M2017-08-17MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

230 CENTRAL AVENUE OWNERS CORP.

Property230 CENTRAL AVENUE OWNERS CORP.
Address230 CENTRAL AVE; LAWRENCE, NY 11559
Property typeHealthcare
Units, beds or keys30
Net rentable square feetnot yet reported
Year built1942
Year last renovated2012
Original balance$1.7M
Current balance$1.7M (September 2026)
Share of deal balance0.2%
Interest rate at origination3.91%
Current interest rate3.91%
Origination date08-01-2017
Original term120 months
Amortization termnot yet reported
Interest-only period120 months
Scheduled maturity2027-08-01
Prepayment lockout endnot yet reported
Yield maintenance end01-31-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$6.5M05-11-2017MAI
Most recent reported$6.5M2017-05-18MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

2680 APT INC.

Property2680 APT INC.
Address2680 EAST 19TH ST; BROOKLYN, NY 11235
Property typeHealthcare
Units, beds or keys107
Net rentable square feetnot yet reported
Year built1958
Year last renovated2002
Original balance$1.9M
Current balance$1.7M (September 2026)
Share of deal balance0.2%
Interest rate at origination3.71%
Current interest rate3.71%
Origination date07-31-2017
Original term120 months
Amortization term480 months
Interest-only periodnot yet reported
Scheduled maturity2027-08-01
Prepayment lockout endnot yet reported
Yield maintenance end01-31-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$24.1M06-22-2017MAI
Most recent reported$24.1M2017-07-10MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

36 PONDFIELD ROAD WEST OWNERS, INC.

Property36 PONDFIELD ROAD WEST OWNERS, INC.
Address36-42 PONDFIELD RD; YONKERS, NY 10708
Property typeHealthcare
Units, beds or keys36
Net rentable square feetnot yet reported
Year built1927
Year last renovated2002
Original balance$1.9M
Current balance$1.6M (September 2026)
Share of deal balance0.2%
Interest rate at origination3.75%
Current interest rate3.75%
Origination date08-23-2017
Original term120 months
Amortization term480 months
Interest-only periodnot yet reported
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$9.1M06-30-2017MAI
Most recent reported$9.1M2017-07-10MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

67-40 YELLOWSTONE BLVD. OWNERS CORP.

Property67-40 YELLOWSTONE BLVD. OWNERS CORP.
Address67-40 YELLOWSTONE BLVD; FOREST HILLS, NY 11375
Property typeHealthcare
Units, beds or keys111
Net rentable square feetnot yet reported
Year built1951
Year last renovated2002
Original balance$1.7M
Current balance$1.5M (September 2026)
Share of deal balance0.1%
Interest rate at origination3.77%
Current interest rate3.77%
Origination date08-30-2017
Original term120 months
Amortization term480 months
Interest-only periodnot yet reported
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$36.1M07-11-2017Non-MAI
Most recent reported$36.1M2017-08-21MAI

Change from securitization to the most recent reported valuation: 0.0%.

$0$9,747,000$19,494,000$29,241,000$38,988,000

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

LANCASTER OWNERS, INCORPORATED

PropertyLANCASTER OWNERS, INCORPORATED
Address39-41 EAST 10TH ST; NEW YORK, NY 10003
Property typeHealthcare
Units, beds or keys10
Net rentable square feetnot yet reported
Year built1895
Year last renovated2007
Original balance$1.5M
Current balance$1.2M (September 2026)
Share of deal balance0.1%
Interest rate at origination3.70%
Current interest rate3.70%
Origination date08-28-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$22.4M07-14-2017MAI
Most recent reported$22.4M2017-07-26MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

2021 84TH ST. OWNERS CORP.

Property2021 84TH ST. OWNERS CORP.
Address2021 84TH ST; BROOKLYN, NY 11214
Property typeHealthcare
Units, beds or keys64
Net rentable square feetnot yet reported
Year built1969
Year last renovated2002
Original balance$1.4M
Current balance$1.1M (September 2026)
Share of deal balance0.1%
Interest rate at origination3.64%
Current interest rate3.64%
Origination date08-30-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$15.7M07-19-2017MAI
Most recent reported$15.7M2017-08-10MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0

SHOPS AT CARSON

PropertySHOPS AT CARSON
Address21720 & 21716 SOUTH AVALON BOULEVARD; 714 & 718 EAST CARSON STREET; Carson, CA 90745
Property typeRetail
Units, beds or keysnot yet reported
Net rentable square feet12,861
Year built2009
Year last renovatednot yet reported
Original balance$1.2M
Current balance$1.0M (September 2026)
Share of deal balance0.1%
Interest rate at origination4.69%
Current interest rate4.69%
Origination date07-27-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-08-11
Prepayment lockout end05-10-2027
Yield maintenance endnot yet reported
ServicerTrimont LLC
Loan servicernot yet reported
OriginatorWells Fargo Bank, National Association
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$4.0M03-18-2017MAI

Largest tenants

TenantSquare feetLease expiration
IHOP5,31001-14-2035
Teofilo Coffee Company LLC2,40012-31-2031
Dog Haus2,20211-30-2030

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)06-30-2026
Revenue$295,971
Operating expenses$64,821
Net operating income$231,150
Net cash flow$223,176
DSCR (net cash flow)5.98
DSCR (net operating income)6.20
Occupancy100%
Servicer advances outstanding$0

240 PROSPECT PL. APT CORP.

Property240 PROSPECT PL. APT CORP.
Address240 PROSPECT PL; BROOKLYN, NY 11238
Property typeHealthcare
Units, beds or keys8
Net rentable square feetnot yet reported
Year built1890
Year last renovated2005
Original balance$800,000
Current balance$651,664 (September 2026)
Share of deal balance0.1%
Interest rate at origination3.84%
Current interest rate3.84%
Origination date08-29-2017
Original term120 months
Amortization term360 months
Interest-only periodnot yet reported
Scheduled maturity2027-09-01
Prepayment lockout endnot yet reported
Yield maintenance end02-28-2027
ServicerNCB
Loan servicernot yet reported
OriginatorNational Consumer Cooperative Bank
Current statusCurrent
Specially serviced nowNo
DefeasedNo

Valuation

BasisAmountDateSource (as filed)
At securitization$7.5M07-10-2017MAI
Most recent reported$7.5M2017-07-14MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)not yet reported
Revenue$0
Operating expenses$0
Net operating income$0
Net cash flow$0
DSCR (net cash flow)0.00
DSCR (net operating income)0.00
Occupancy0%
Servicer advances outstanding$0