Detail sections for the 28 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.
300 E. 85TH HOUSING CORP.
Property
300 E. 85TH HOUSING CORP.
Address
300 EAST 85TH ST; NEW YORK, NY 10028
Property type
Healthcare
Units, beds or keys
176
Net rentable square feet
not yet reported
Year built
1985
Year last renovated
1986
Original balance
$15.3M
Current balance
$13.9M (September 2026)
Share of deal balance
2.2%
Interest rate at origination
4.19%
Current interest rate
4.19%
Origination date
02-27-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$235.0M
01-08-2018
MAI
Most recent reported
$255.0M
2024-08-26
MAI
Change from securitization to the most recent reported valuation: 8.5%.
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
Occupancy
0%
Servicer advances outstanding
$0
PENINSULA RIDGE
Property
PENINSULA RIDGE
Address
24881 REDWOOD BOULEVARD; Brownstown, MI 48134
Property type
Multifamily
Units, beds or keys
96
Net rentable square feet
not yet reported
Year built
2017
Year last renovated
not yet reported
Original balance
$13.0M
Current balance
$11.8M (September 2026)
Share of deal balance
1.9%
Interest rate at origination
4.67%
Current interest rate
4.67%
Origination date
03-02-2018
Original term
120 months
Amortization term
360 months
Interest-only period
36 months
Scheduled maturity
2028-04-01
Prepayment lockout end
11-30-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$17.8M
01-04-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.2M
Operating expenses
$471,448
Net operating income
$742,297
Net cash flow
$730,297
DSCR (net cash flow)
1.81
DSCR (net operating income)
1.84
Occupancy
98%
Servicer advances outstanding
$0
WARM SPRINGS PROMENADE
Property
WARM SPRINGS PROMENADE
Address
1205, 1211, 1221, 1225, 1231, 1235, 1239, 1243, 1275 AND 1281 WEST WARM SPRINGS ROAD; Henderson, NV 89014
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
176,081
Year built
2003
Year last renovated
not yet reported
Original balance
$13.0M
Current balance
$11.1M (September 2026)
Share of deal balance
1.7%
Interest rate at origination
4.88%
Current interest rate
4.88%
Origination date
02-09-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-01
Prepayment lockout end
10-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$20.3M
12-15-2017
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Lakeshore Equipment Company Inc.
40,745
12-31-2029
Grounded Planet
LV Inc
30,000
08-31-2030
John Koutsulis
25,000
04-30-2028
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.4M
Operating expenses
$440,498
Net operating income
$946,318
Net cash flow
$856,578
DSCR (net cash flow)
2.08
DSCR (net operating income)
2.29
Occupancy
96%
Servicer advances outstanding
$0
HOLIDAY INN BWI AIRPORT
Property
HOLIDAY INN BWI AIRPORT
Address
1750 WEST NURSERY ROAD (A/K/A 815 ELKRIDGE LANDING ROAD; Linthicum Heights, MD 21090
Property type
Lodging
Units, beds or keys
137
Net rentable square feet
not yet reported
Year built
1997
Year last renovated
2013
Original balance
$11.8M
Current balance
$10.1M (September 2026)
Share of deal balance
1.6%
Interest rate at origination
5.08%
Current interest rate
5.08%
Origination date
02-05-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-01
Prepayment lockout end
11-30-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$17.5M
01-08-2018
MAI
Latest financials
Financial period end (latest)
09-30-2025
Revenue
$4.7M
Operating expenses
$3.7M
Net operating income
$970,050
Net cash flow
$773,258
DSCR (net cash flow)
1.01
DSCR (net operating income)
1.27
Occupancy
73%
Servicer advances outstanding
$0
Crescendo Las Vegas Self Storage Portfolio
Property
Crescendo Las Vegas Self Storage Portfolio
Address
NV
Property type
Self storage
Units, beds or keys
1044
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (September 2026)
Share of deal balance
1.6%
Interest rate at origination
4.98%
Current interest rate
4.98%
Origination date
02-22-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-03-01
Prepayment lockout end
04-30-2020
Yield maintenance end
10-31-2027
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$16.7M
not yet reported
not yet reported
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$966,575
Operating expenses
$358,054
Net operating income
$608,521
Net cash flow
$597,920
DSCR (net cash flow)
2.37
DSCR (net operating income)
2.42
Occupancy
82%
Servicer advances outstanding
$0
DOLLAR SELF STORAGE
Property
DOLLAR SELF STORAGE
Address
11110 LIMONITE AVENUE; Jurupa Valley, CA 91752
Property type
Self storage
Units, beds or keys
659
Net rentable square feet
82,577
Year built
2016
Year last renovated
not yet reported
Original balance
$8.0M
Current balance
$6.8M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
4.88%
Current interest rate
4.88%
Origination date
03-08-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-01
Prepayment lockout end
11-30-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.5M
01-31-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$957,725
Operating expenses
$317,604
Net operating income
$640,122
Net cash flow
$633,928
DSCR (net cash flow)
2.50
DSCR (net operating income)
2.52
Occupancy
92%
Servicer advances outstanding
$0
SOUTH ACADEMY HIGHLANDS
Property
SOUTH ACADEMY HIGHLANDS
Address
4451 & 4465 VENETUCCI BOULEVARD; Colorado Springs, CO 80906
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
22,898
Year built
2015
Year last renovated
not yet reported
Original balance
$7.3M
Current balance
$6.3M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
5.24%
Current interest rate
5.24%
Origination date
03-02-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-01
Prepayment lockout end
03-31-2020
Yield maintenance end
12-31-2027
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.0M
01-26-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Cheyenne Moutain Liquors
3,010
12-31-2030
Patriot Tactical
3,000
11-30-2030
Qdoba Mexican Grill
3,000
03-31-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$551,742
Operating expenses
$143,125
Net operating income
$408,617
Net cash flow
$395,451
DSCR (net cash flow)
1.63
DSCR (net operating income)
1.68
Occupancy
93%
Servicer advances outstanding
$0
PARK CITY SELF STORAGE
Property
PARK CITY SELF STORAGE
Address
6447 NORTH PACE FRONTAGE ROAD; Park City, UT 84098
Property type
Self storage
Units, beds or keys
660
Net rentable square feet
77,999
Year built
2007
Year last renovated
not yet reported
Original balance
$6.0M
Current balance
$6.0M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
4.47%
Current interest rate
4.47%
Origination date
02-16-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-03-01
Prepayment lockout end
10-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.5M
01-04-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$756,399
Operating expenses
$227,815
Net operating income
$528,584
Net cash flow
$522,734
DSCR (net cash flow)
3.85
DSCR (net operating income)
3.90
Occupancy
94%
Servicer advances outstanding
$0
MIAMI HEIGHTS MHC
Property
MIAMI HEIGHTS MHC
Address
3520 NORTHWEST 79TH STREET; Miami, FL 33147
Property type
Manufactured housing
Units, beds or keys
140
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
not yet reported
Original balance
$6.7M
Current balance
$5.7M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
5.06%
Current interest rate
5.06%
Origination date
03-01-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-01
Prepayment lockout end
11-30-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.6M
10-05-2017
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$800,394
Operating expenses
$312,535
Net operating income
$487,859
Net cash flow
$484,359
DSCR (net cash flow)
2.23
DSCR (net operating income)
2.25
Occupancy
96%
Servicer advances outstanding
$0
BAY TERRACE COOPERATIVE SECTION VIII INC
Property
BAY TERRACE COOPERATIVE SECTION VIII INC
Address
209-20 18TH AVE; BAYSIDE, NY 11360
Property type
Healthcare
Units, beds or keys
120
Net rentable square feet
not yet reported
Year built
1960
Year last renovated
1997
Original balance
$6.1M
Current balance
$5.3M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
3.92%
Current interest rate
3.92%
Origination date
01-31-2018
Original term
120 months
Amortization term
420 months
Interest-only period
not yet reported
Scheduled maturity
2028-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$30.1M
11-28-2017
Non-MAI
Most recent reported
$30.1M
2017-12-19
MAI
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
Occupancy
0%
Servicer advances outstanding
$0
DUNES RETAIL CENTER
Property
DUNES RETAIL CENTER
Address
79640, 79660, 79680 & 79700 HIGHWAY 111; La Quinta, CA 92253
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
36,001
Year built
2006
Year last renovated
not yet reported
Original balance
$6.6M
Current balance
$5.2M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
5.07%
Current interest rate
5.07%
Origination date
01-19-2018
Original term
120 months
Amortization term
300 months
Interest-only period
not yet reported
Scheduled maturity
2028-02-11
Prepayment lockout end
11-10-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.1M
12-01-2017
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Good Will
14,250
09-30-2027
Dollar Tree
10,367
07-31-2029
PALM TREE ART
3,380
12-31-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$550,489
Operating expenses
$144,168
Net operating income
$406,321
Net cash flow
$389,221
DSCR (net cash flow)
1.67
DSCR (net operating income)
1.75
Occupancy
100%
Servicer advances outstanding
$0
BOCA CHICA PLAZA
Property
BOCA CHICA PLAZA
Address
3025 BOCA CHICA BOULEVARD; Brownsville, TX 78521
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
72,753
Year built
1977
Year last renovated
2012
Original balance
$6.0M
Current balance
$5.1M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
5.05%
Current interest rate
5.05%
Origination date
02-28-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-11
Prepayment lockout end
12-10-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.1M
01-10-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
LFD Home Furnishing
39,253
02-28-2027
Fitness Ventures
20,172
07-31-2028
Wing Barn
3,840
11-01-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$627,174
Operating expenses
$164,454
Net operating income
$462,720
Net cash flow
$437,922
DSCR (net cash flow)
2.25
DSCR (net operating income)
2.38
Occupancy
98%
Servicer advances outstanding
$0
SPARROWS LODGE
Property
SPARROWS LODGE
Address
1330 EAST PALM CANYON DRIVE; Palm Springs, CA 92264
Property type
Lodging
Units, beds or keys
20
Net rentable square feet
not yet reported
Year built
1952
Year last renovated
2015
Original balance
$5.0M
Current balance
$5.0M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
4.61%
Current interest rate
4.61%
Origination date
03-09-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-04-01
Prepayment lockout end
03-31-2020
Yield maintenance end
11-30-2027
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.5M
02-02-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$3.9M
Operating expenses
$2.5M
Net operating income
$1.4M
Net cash flow
$1.3M
DSCR (net cash flow)
5.47
DSCR (net operating income)
6.13
Occupancy
85%
Servicer advances outstanding
$0
BOOTH STREET OWNERS CORP.
Property
BOOTH STREET OWNERS CORP.
Address
67-76 BOOTH ST; FOREST HILLS, NY 11375
Property type
Healthcare
Units, beds or keys
127
Net rentable square feet
not yet reported
Year built
1946
Year last renovated
2006
Original balance
$5.5M
Current balance
$5.0M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
4.11%
Current interest rate
4.11%
Origination date
03-01-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$55.7M
02-12-2018
MAI
Most recent reported
$58.6M
2020-11-06
MAI
Change from securitization to the most recent reported valuation: 5.2%.
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
Occupancy
0%
Servicer advances outstanding
$0
PETER PAN MHC
Property
PETER PAN MHC
Address
1100 & 1140 WEST ALONDRA BOULEVARD; Compton, CA 90220
Property type
Manufactured housing
Units, beds or keys
94
Net rentable square feet
not yet reported
Year built
1960
Year last renovated
not yet reported
Original balance
$4.8M
Current balance
$4.8M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
4.69%
Current interest rate
4.69%
Origination date
03-09-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-04-01
Prepayment lockout end
12-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$8.9M
02-05-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$744,083
Operating expenses
$286,707
Net operating income
$457,376
Net cash flow
$455,026
DSCR (net cash flow)
3.96
DSCR (net operating income)
3.98
Occupancy
98%
Servicer advances outstanding
$0
27 ORINDA WAY
Property
27 ORINDA WAY
Address
27 ORINDA WAY; Orinda, CA 94563
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
14,904
Year built
1958
Year last renovated
not yet reported
Original balance
$4.5M
Current balance
$4.4M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
4.78%
Current interest rate
4.78%
Origination date
02-21-2018
Original term
120 months
Amortization term
360 months
Interest-only period
84 months
Scheduled maturity
2028-03-11
Prepayment lockout end
12-10-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.3M
01-05-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
RITE AID
14,904
12-31-2037
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$207,697
Operating expenses
$38,249
Net operating income
$169,448
Net cash flow
$159,015
DSCR (net cash flow)
0.60
DSCR (net operating income)
0.64
Occupancy
0%
Servicer advances outstanding
$0
WESLEY HOUSE LTD.
Property
WESLEY HOUSE LTD.
Address
10 OLD MAMRONECK RD; WHITE PLAINS, NY 10605
Property type
Healthcare
Units, beds or keys
76
Net rentable square feet
not yet reported
Year built
1959
Year last renovated
2003
Original balance
$4.0M
Current balance
$4.0M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
4.23%
Current interest rate
4.23%
Origination date
02-26-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$17.9M
02-07-2018
MAI
Most recent reported
$17.9M
2018-02-16
MAI
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
Occupancy
0%
Servicer advances outstanding
$0
3600 FIELDSTON ROAD APARTMENT CORPORATION
Property
3600 FIELDSTON ROAD APARTMENT CORPORATION
Address
3600 FIELDSTON RD; RIVERDALE, NY 10463
Property type
Healthcare
Units, beds or keys
71
Net rentable square feet
not yet reported
Year built
1941
Year last renovated
1997
Original balance
$3.0M
Current balance
$3.0M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.22%
Current interest rate
4.22%
Origination date
02-28-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$16.1M
01-26-2018
MAI
Most recent reported
$16.1M
2018-02-13
MAI
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
Occupancy
0%
Servicer advances outstanding
$0
SKYLARK MHC
Property
SKYLARK MHC
Address
9113 ROSECRANS AVENUE; Bellflower, CA 90706
Property type
Manufactured housing
Units, beds or keys
47
Net rentable square feet
not yet reported
Year built
1955
Year last renovated
not yet reported
Original balance
$2.5M
Current balance
$2.5M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
4.55%
Current interest rate
4.55%
Origination date
03-09-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-04-01
Prepayment lockout end
12-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$4.5M
02-05-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$355,387
Operating expenses
$125,435
Net operating income
$229,952
Net cash flow
$227,693
DSCR (net cash flow)
3.88
DSCR (net operating income)
3.92
Occupancy
98%
Servicer advances outstanding
$0
35 W. 9 OWNERS CORP.
Property
35 W. 9 OWNERS CORP.
Address
35 WEST 9TH ST; NEW YORK, NY 10011
Property type
Healthcare
Units, beds or keys
36
Net rentable square feet
not yet reported
Year built
1925
Year last renovated
2015
Original balance
$3.0M
Current balance
$2.5M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.80%
Current interest rate
3.80%
Origination date
01-31-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$64.0M
12-20-2017
MAI
Most recent reported
$64.0M
2018-01-05
MAI
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
Occupancy
0%
Servicer advances outstanding
$0
83-10 35TH AVENUE OWNERS CORP.
Property
83-10 35TH AVENUE OWNERS CORP.
Address
83-10 35TH AVE; JACKSON HEIGHTS, NY 11372
Property type
Healthcare
Units, beds or keys
131
Net rentable square feet
not yet reported
Year built
1930
Year last renovated
2003
Original balance
$2.8M
Current balance
$2.3M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
4.08%
Current interest rate
4.08%
Origination date
02-27-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$60.2M
02-01-2018
Non-MAI
Most recent reported
$62.1M
2024-08-26
MAI
Change from securitization to the most recent reported valuation: 3.2%.
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
Occupancy
0%
Servicer advances outstanding
$0
THORNYCROFT TENANTS CORP.
Property
THORNYCROFT TENANTS CORP.
Address
209 GARTH RD; SCARSDALE, NY 10583
Property type
Healthcare
Units, beds or keys
93
Net rentable square feet
not yet reported
Year built
1928
Year last renovated
1991
Original balance
$2.2M
Current balance
$2.2M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.87%
Current interest rate
3.87%
Origination date
02-01-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$25.3M
12-20-2017
MAI
Most recent reported
$25.3M
2018-01-22
MAI
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
Occupancy
0%
Servicer advances outstanding
$0
KENT BENTLEY APARTMENTS, INC.
Property
KENT BENTLEY APARTMENTS, INC.
Address
2015 ST PAUL AVE; BRONX, NY 10461
Property type
Healthcare
Units, beds or keys
66
Net rentable square feet
not yet reported
Year built
1964
Year last renovated
1997
Original balance
$2.5M
Current balance
$2.1M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.76%
Current interest rate
3.76%
Origination date
01-10-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.1M
12-08-2017
Non-MAI
Most recent reported
$10.1M
2018-01-02
MAI
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
Occupancy
0%
Servicer advances outstanding
$0
BURNHAM HOUSE, INC.
Property
BURNHAM HOUSE, INC.
Address
840 BROADWAY; NEW YORK, NY 10003
Property type
Healthcare
Units, beds or keys
11
Net rentable square feet
not yet reported
Year built
1899
Year last renovated
2013
Original balance
$2.0M
Current balance
$1.7M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.21%
Current interest rate
4.21%
Origination date
02-28-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$55.5M
02-05-2018
Non-MAI
Most recent reported
$55.5M
2018-02-08
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
06-30-2020
Revenue
$244,085
Operating expenses
$373,432
Net operating income
$-129,347
Net cash flow
$-129,347
DSCR (net cash flow)
-1.10
DSCR (net operating income)
-1.10
Occupancy
95%
Servicer advances outstanding
$0
LENOX MANOR OWNERS, INC. AND COMPARK OWNERS CORP.
Property
LENOX MANOR OWNERS, INC. AND COMPARK OWNERS CORP.
Address
176 EAST 77TH ST; NEW YORK, NY 10075
Property type
Healthcare
Units, beds or keys
144
Net rentable square feet
not yet reported
Year built
1956
Year last renovated
1998
Original balance
$2.0M
Current balance
$1.6M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.77%
Current interest rate
3.77%
Origination date
01-25-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$207.0M
12-18-2017
Non-MAI
Most recent reported
$209.1M
2020-03-03
MAI
Change from securitization to the most recent reported valuation: 1.0%.
Latest financials
Financial period end (latest)
09-30-2017
Revenue
$3.1M
Operating expenses
$2.1M
Net operating income
$931,098
Net cash flow
$931,098
DSCR (net cash flow)
9.01
DSCR (net operating income)
9.01
Occupancy
95%
Servicer advances outstanding
$0
44-46 WEST 65TH APARTMENT CORP.
Property
44-46 WEST 65TH APARTMENT CORP.
Address
44-46 WEST 65TH ST; NEW YORK, NY 10023
Property type
Healthcare
Units, beds or keys
27
Net rentable square feet
not yet reported
Year built
1907
Year last renovated
2006
Original balance
$1.6M
Current balance
$1.3M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.17%
Current interest rate
4.17%
Origination date
02-27-2018
Original term
120 months
Amortization term
300 months
Interest-only period
not yet reported
Scheduled maturity
2028-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.9M
01-10-2018
Non-MAI
Most recent reported
$12.9M
2018-01-24
MAI
Change from securitization to the most recent reported valuation: 0.0%.