Detail sections for the 41 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 3A
Property
Loan 3A
Address
not yet reported
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
$20.5M
Current balance
$20.5M (May 2021)
Share of deal balance
not yet reported
Interest rate at origination
3.66%
Current interest rate
3.66%
Origination date
05-12-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
KeyBank National Association
Loan servicer
not yet reported
Originator
not yet reported
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 10A
Property
Loan 10A
Address
not yet reported
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
$20.0M
Current balance
$20.0M (January 2022)
Share of deal balance
not yet reported
Interest rate at origination
3.77%
Current interest rate
3.77%
Origination date
05-24-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-06-11
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
PICO RIVERA MARKETPLACE
Property
PICO RIVERA MARKETPLACE
Address
8913, 8921, 8937, 8941 AND 8961 WASHINGTON BOULEVARD; Pico Rivera, CA 90660
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
89,189
Year built
2001
Year last renovated
not yet reported
Original balance
$18.9M
Current balance
$18.9M (September 2026)
Share of deal balance
2.4%
Interest rate at origination
4.66%
Current interest rate
4.66%
Origination date
04-26-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
01-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$36.2M
01-29-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Fitness International LLC
50,000
05-31-2028
MiTopia Kids LLC
9,000
04-30-2036
SHOE PALACE
4,625
09-30-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.7M
Operating expenses
$556,157
Net operating income
$1.1M
Net cash flow
$1.1M
DSCR (net cash flow)
2.43
DSCR (net operating income)
2.57
Occupancy
100%
Servicer advances outstanding
$0
North Bay Portfolio
Property
North Bay Portfolio
Address
CA
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
$19.0M
Current balance
$17.9M (September 2026)
Share of deal balance
2.3%
Interest rate at origination
4.50%
Current interest rate
4.50%
Origination date
03-08-2018
Original term
120 months
Amortization term
360 months
Interest-only period
60 months
Scheduled maturity
2028-04-01
Prepayment lockout end
04-30-2020
Yield maintenance end
11-30-2027
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$86.5M
not yet reported
not yet reported
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$4.7M
Operating expenses
$1.7M
Net operating income
$3.0M
Net cash flow
$2.7M
DSCR (net cash flow)
1.65
DSCR (net operating income)
1.84
Occupancy
88%
Servicer advances outstanding
$0
REX RIDGE APARTMENT CORPORATION F/K/A DALEWOOD GARDENS APARTMENT CORP.
Property
REX RIDGE APARTMENT CORPORATION F/K/A DALEWOOD GARDENS APARTMENT CORP.
Address
23 FIELDSTONE DR; HARTSDALE, NY 10530
Property type
Healthcare
Units, beds or keys
372
Net rentable square feet
not yet reported
Year built
1955
Year last renovated
1998
Original balance
$17.0M
Current balance
$14.3M (September 2026)
Share of deal balance
1.8%
Interest rate at origination
4.14%
Current interest rate
4.14%
Origination date
04-24-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$80.9M
03-27-2018
Non-MAI
Most recent reported
$80.9M
2018-04-16
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
444 EAST 86TH OWNERS CORP.
Property
444 EAST 86TH OWNERS CORP.
Address
444 EAST 86TH ST; NEW YORK, NY 10028
Property type
Healthcare
Units, beds or keys
289
Net rentable square feet
not yet reported
Year built
1973
Year last renovated
1998
Original balance
$15.7M
Current balance
$14.2M (September 2026)
Share of deal balance
1.8%
Interest rate at origination
3.91%
Current interest rate
3.91%
Origination date
04-02-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$341.0M
01-15-2018
MAI
Most recent reported
$341.0M
2018-02-07
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
17-85 215TH STREET OWNERS, INC.
Property
17-85 215TH STREET OWNERS, INC.
Address
17-85 215TH ST; BAYSIDE, NY 11360
Property type
Healthcare
Units, beds or keys
284
Net rentable square feet
not yet reported
Year built
1969
Year last renovated
2008
Original balance
$13.8M
Current balance
$10.7M (September 2026)
Share of deal balance
1.4%
Interest rate at origination
4.17%
Current interest rate
4.17%
Origination date
04-27-2018
Original term
120 months
Amortization term
300 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$133.2M
04-05-2018
Non-MAI
Most recent reported
$133.2M
2018-04-25
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
6TH & SABLE RETAIL
Property
6TH & SABLE RETAIL
Address
401, 411 AND 501 SABLE BOULEVARD; Aurora, CO 80011
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
146,167
Year built
1987
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$8.6M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
5.17%
Current interest rate
5.17%
Origination date
04-09-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
10-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$21.5M
02-15-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Third Future Schools
52,150
06-30-2032
The Summit Event C
16,420
02-29-2028
Compare Food Corpo
11,400
05-31-2039
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.7M
Operating expenses
$756,759
Net operating income
$974,919
Net cash flow
$918,340
DSCR (net cash flow)
2.80
DSCR (net operating income)
2.97
Occupancy
97%
Servicer advances outstanding
$0
SAFEWAY - EVERETT
Property
SAFEWAY - EVERETT
Address
4128 RUCKER AVENUE; Everett, WA 98203
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
46,235
Year built
2002
Year last renovated
not yet reported
Original balance
$7.8M
Current balance
$7.8M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
4.36%
Current interest rate
4.36%
Origination date
03-28-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-04-11
Prepayment lockout end
01-10-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.3M
03-12-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Safeway Express LLC
45,235
10-31-2037
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$383,256
Operating expenses
$11,498
Net operating income
$371,758
Net cash flow
$350,976
DSCR (net cash flow)
2.05
DSCR (net operating income)
2.18
Occupancy
100%
Servicer advances outstanding
$0
OLD KINGS COMMONS
Property
OLD KINGS COMMONS
Address
7 AND 9 OLD KINGS ROAD NORTH; Palm Coast, FL 32137
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
84,759
Year built
1988
Year last renovated
not yet reported
Original balance
$7.7M
Current balance
$6.6M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
4.94%
Current interest rate
4.94%
Origination date
04-06-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
12-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.8M
01-02-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Bealls
27,828
01-31-2028
Staples
24,197
02-26-2028
Planet Fitness
13,400
11-30-2028
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$663,583
Operating expenses
$236,522
Net operating income
$427,061
Net cash flow
$383,834
DSCR (net cash flow)
1.56
DSCR (net operating income)
1.74
Occupancy
99%
Servicer advances outstanding
$0
SAFEWAY FRASER
Property
SAFEWAY FRASER
Address
40 COUNTY ROAD 804; Fraser, CO 80442
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
52,300
Year built
1998
Year last renovated
not yet reported
Original balance
$6.0M
Current balance
$6.0M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
4.88%
Current interest rate
4.88%
Origination date
04-06-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
12-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.5M
02-18-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Safeway
52,300
01-31-2033
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$333,056
Operating expenses
$0
Net operating income
$333,056
Net cash flow
$314,490
DSCR (net cash flow)
2.11
DSCR (net operating income)
2.23
Occupancy
100%
Servicer advances outstanding
$0
HOLIDAY INN EXPRESS NEWPORT NEWS
Property
HOLIDAY INN EXPRESS NEWPORT NEWS
Address
941 J. CLYDE MORRIS BOULEVARD; Newport News, VA 23601
Property type
Lodging
Units, beds or keys
122
Net rentable square feet
not yet reported
Year built
2003
Year last renovated
2016
Original balance
$7.0M
Current balance
$6.0M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
5.22%
Current interest rate
5.22%
Origination date
03-29-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
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
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.2M
02-22-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$2.4M
Operating expenses
$1.7M
Net operating income
$723,337
Net cash flow
$626,056
DSCR (net cash flow)
1.35
DSCR (net operating income)
1.56
Occupancy
64%
Servicer advances outstanding
$0
Loan 3B
Property
Loan 3B
Address
not yet reported
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
$5.5M
Current balance
$5.5M (May 2021)
Share of deal balance
not yet reported
Interest rate at origination
3.66%
Current interest rate
3.66%
Origination date
05-12-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
KeyBank National Association
Loan servicer
not yet reported
Originator
not yet reported
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
WALGREENS CONCORD
Property
WALGREENS CONCORD
Address
142 LOUDON ROAD; Concord, NH 03301
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
11,446
Year built
2008
Year last renovated
not yet reported
Original balance
$5.4M
Current balance
$5.4M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
4.88%
Current interest rate
4.88%
Origination date
04-26-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
01-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.6M
03-14-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Walgreens
11,446
08-31-2033
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$510,000
Operating expenses
$20,400
Net operating income
$489,600
Net cash flow
$487,883
DSCR (net cash flow)
1.83
DSCR (net operating income)
1.83
Occupancy
100%
Servicer advances outstanding
$0
SPS-SACRAMENTO IV
Property
SPS-SACRAMENTO IV
Address
7301 FRANKLIN BOULEVARD; Sacramento, CA 95823
Property type
Self storage
Units, beds or keys
595
Net rentable square feet
68,475
Year built
1985
Year last renovated
2006
Original balance
$5.8M
Current balance
$4.9M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
4.61%
Current interest rate
4.61%
Origination date
04-24-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-11
Prepayment lockout end
06-10-2020
Yield maintenance end
11-10-2027
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.1M
03-22-2018
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$412,762
Operating expenses
$173,426
Net operating income
$239,336
Net cash flow
$236,597
DSCR (net cash flow)
2.64
DSCR (net operating income)
2.67
Occupancy
83%
Servicer advances outstanding
$0
3755 OWNERS LTD.
Property
3755 OWNERS LTD.
Address
3755 HENRY HUDSON PKWY; RIVERDALE, NY 10463
Property type
Healthcare
Units, beds or keys
91
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
1998
Original balance
$5.7M
Current balance
$4.8M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
4.26%
Current interest rate
4.26%
Origination date
03-27-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$45.2M
03-01-2018
MAI
Most recent reported
$45.2M
2018-03-27
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
Loan 3C
Property
Loan 3C
Address
not yet reported
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
$4.5M
Current balance
$4.5M (May 2021)
Share of deal balance
not yet reported
Interest rate at origination
3.66%
Current interest rate
3.66%
Origination date
05-12-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
KeyBank National Association
Loan servicer
not yet reported
Originator
not yet reported
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 3D
Property
Loan 3D
Address
not yet reported
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
$4.5M
Current balance
$4.5M (May 2021)
Share of deal balance
not yet reported
Interest rate at origination
3.66%
Current interest rate
3.66%
Origination date
05-12-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
KeyBank National Association
Loan servicer
not yet reported
Originator
not yet reported
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
OAKS ON HENRY
Property
OAKS ON HENRY
Address
301 WEST HENRY STREET; Punta Gorda, FL 33950
Property type
Multifamily
Units, beds or keys
52
Net rentable square feet
not yet reported
Year built
2016
Year last renovated
not yet reported
Original balance
$4.5M
Current balance
$4.3M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.54%
Current interest rate
4.54%
Origination date
04-27-2018
Original term
120 months
Amortization term
360 months
Interest-only period
60 months
Scheduled maturity
2028-05-01
Prepayment lockout end
01-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.5M
03-28-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$422,989
Operating expenses
$231,217
Net operating income
$191,772
Net cash flow
$185,272
DSCR (net cash flow)
1.35
DSCR (net operating income)
1.40
Occupancy
77%
Servicer advances outstanding
$0
WALGREENS BLOOMINGTON
Property
WALGREENS BLOOMINGTON
Address
909 SOUTH MAIN STREET; Bloomington, IL 61701
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
14,820
Year built
2008
Year last renovated
not yet reported
Original balance
$4.1M
Current balance
$4.1M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.93%
Current interest rate
4.93%
Origination date
04-30-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
10-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$6.8M
02-22-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Walgreens
14,820
10-31-2033
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$105,000
Operating expenses
$3,150
Net operating income
$101,850
Net cash flow
$101,850
DSCR (net cash flow)
2.00
DSCR (net operating income)
2.00
Occupancy
100%
Servicer advances outstanding
$0
THE CENTER ON CALLOWAY
Property
THE CENTER ON CALLOWAY
Address
1098-1120 CALLOWAY DRIVE; Bakersfield, CA 93312
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
23,121
Year built
2007
Year last renovated
not yet reported
Original balance
$4.8M
Current balance
$4.1M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
5.16%
Current interest rate
5.16%
Origination date
03-13-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-11
Prepayment lockout end
01-10-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$6.6M
01-16-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
El Portal Luggage
5,000
03-04-2028
Shoyu Sushi
4,045
02-28-2028
Royal Nails
2,477
05-10-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$816,283
Operating expenses
$273,189
Net operating income
$543,094
Net cash flow
$520,892
DSCR (net cash flow)
1.65
DSCR (net operating income)
1.72
Occupancy
100%
Servicer advances outstanding
$0
Loan 9A
Property
Loan 9A
Address
not yet reported
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
$4.0M
Current balance
$4.0M (January 2022)
Share of deal balance
not yet reported
Interest rate at origination
4.29%
Current interest rate
4.29%
Origination date
06-21-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-07-07
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
STONEGATE X APARTMENT OWNERS CORP.
Property
STONEGATE X APARTMENT OWNERS CORP.
Address
30-220 PARKSIDE DR; SUFFERN, NY 10901
Property type
Healthcare
Units, beds or keys
96
Net rentable square feet
not yet reported
Year built
1966
Year last renovated
2005
Original balance
$4.3M
Current balance
$3.7M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.22%
Current interest rate
4.22%
Origination date
04-17-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.7M
03-19-2018
Non-MAI
Most recent reported
$17.2M
2018-04-13
MAI
Change from securitization to the most recent reported valuation: 35.3%.
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
FAIRFIELD GREENS OWNERS, INC.
Property
FAIRFIELD GREENS OWNERS, INC.
Address
748 DEER PARK AVE; NORTH BABYLON, NY 11703
Property type
Healthcare
Units, beds or keys
60
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
1998
Original balance
$4.0M
Current balance
$3.6M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.24%
Current interest rate
4.24%
Origination date
03-30-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.6M
02-20-2018
Non-MAI
Most recent reported
$12.6M
2018-03-02
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
WELLER BUILDING
Property
WELLER BUILDING
Address
1225 S WELLER STREET; Seattle, WA 98144
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
44,417
Year built
2001
Year last renovated
not yet reported
Original balance
$4.5M
Current balance
$3.5M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
4.35%
Current interest rate
4.35%
Origination date
03-29-2018
Original term
120 months
Amortization term
300 months
Interest-only period
not yet reported
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
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.8M
02-15-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Marpac Construction
7,662
10-31-2032
One America
5,932
09-30-2026
Neighborhood House
5,021
01-31-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$295,965
Operating expenses
$235,114
Net operating income
$60,851
Net cash flow
$11,326
DSCR (net cash flow)
0.08
DSCR (net operating income)
0.41
Occupancy
53%
Servicer advances outstanding
$0
GREYSTONE IN WESTCHESTER COOPERATIVE 1, INC.
Property
GREYSTONE IN WESTCHESTER COOPERATIVE 1, INC.
Address
830 NORTH BROADWAY; YONKERS, NY 10703
Property type
Healthcare
Units, beds or keys
112
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
2003
Original balance
$3.1M
Current balance
$2.6M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.12%
Current interest rate
4.12%
Origination date
05-01-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$19.3M
04-04-2018
Non-MAI
Most recent reported
$19.3M
2018-04-30
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
Tenant
Square feet
Lease expiration
COOPERATIVE (01674)
not yet reported
12-31-2052
The three largest tenants as reported in the latest asset-level record.
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
6200 RIVERDALE AVENUE CORP.
Property
6200 RIVERDALE AVENUE CORP.
Address
6200 RIVERDALE AVE; RIVERDALE, NY 10471
Property type
Healthcare
Units, beds or keys
60
Net rentable square feet
not yet reported
Year built
1958
Year last renovated
2006
Original balance
$3.0M
Current balance
$2.5M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.19%
Current interest rate
4.19%
Origination date
04-30-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.3M
02-22-2018
Non-MAI
Most recent reported
$11.3M
2018-03-09
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
180 SOUTH MIDDLE NECK ROAD CORP.
Property
180 SOUTH MIDDLE NECK ROAD CORP.
Address
180 SOUTH MIDDLE NECK RD; GREAT NECK, NY 11021
Property type
Healthcare
Units, beds or keys
51
Net rentable square feet
not yet reported
Year built
1965
Year last renovated
1998
Original balance
$2.8M
Current balance
$2.3M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.20%
Current interest rate
4.20%
Origination date
03-30-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$22.4M
03-05-2018
MAI
Most recent reported
$22.4M
2018-03-27
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
111 VETERANS
Property
111 VETERANS
Address
111 VETERANS MEMORIAL BOULEVARD; Metairie, LA 70005
Property type
Other (code 98)
Units, beds or keys
not yet reported
Net rentable square feet
154,202
Year built
1982
Year last renovated
not yet reported
Original balance
$2.3M
Current balance
$2.3M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
5.82%
Current interest rate
5.82%
Origination date
04-25-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
12-31-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$4.2M
02-03-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Stewart Development LLC
154,335
12-31-2050
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$111,890
Operating expenses
$4,476
Net operating income
$107,414
Net cash flow
$107,414
DSCR (net cash flow)
1.59
DSCR (net operating income)
1.59
Occupancy
100%
Servicer advances outstanding
$0
TOP OF THE LOFTS, INC.
Property
TOP OF THE LOFTS, INC.
Address
129 WEST 22ND ST; NEW YORK, NY 10011
Property type
Healthcare
Units, beds or keys
16
Net rentable square feet
not yet reported
Year built
1909
Year last renovated
2011
Original balance
$2.3M
Current balance
$2.3M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.21%
Current interest rate
4.21%
Origination date
04-02-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$45.5M
01-25-2018
MAI
Most recent reported
$45.5M
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
BRADDOCK AVENUE OWNERS, INC.
Property
BRADDOCK AVENUE OWNERS, INC.
Address
222-89 BRADDOCK AVE; BELLEROSE, NY 11428
Property type
Healthcare
Units, beds or keys
47
Net rentable square feet
not yet reported
Year built
1964
Year last renovated
2008
Original balance
$2.3M
Current balance
$2.1M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.33%
Current interest rate
4.33%
Origination date
03-28-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.4M
12-21-2017
MAI
Most recent reported
$7.4M
2018-01-16
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
3215 ARLINGTON AVENUE OWNERS CORP.
Property
3215 ARLINGTON AVENUE OWNERS CORP.
Address
3215 ARLINGTON AVE; RIVERDALE, NY 10463
Property type
Healthcare
Units, beds or keys
68
Net rentable square feet
not yet reported
Year built
1958
Year last renovated
2011
Original balance
$2.5M
Current balance
$2.1M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.18%
Current interest rate
4.18%
Origination date
03-22-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$17.4M
02-22-2018
MAI
Most recent reported
$17.4M
2018-03-05
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
09-30-2017
Revenue
$546,468
Operating expenses
$355,761
Net operating income
$190,707
Net cash flow
$190,707
DSCR (net cash flow)
1.81
DSCR (net operating income)
1.81
Occupancy
95%
Servicer advances outstanding
$0
MERMAID MANOR MHC
Property
MERMAID MANOR MHC
Address
3720 14TH STREET W.; Brandenton, FL 34205
Property type
Manufactured housing
Units, beds or keys
82
Net rentable square feet
not yet reported
Year built
1952
Year last renovated
not yet reported
Original balance
$2.1M
Current balance
$2.0M (May 2021)
Share of deal balance
not yet reported
Interest rate at origination
4.87%
Current interest rate
4.87%
Origination date
06-09-2017
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2027-07-01
Prepayment lockout end
07-31-2019
Yield maintenance end
03-31-2027
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$2.9M
03-03-2017
MAI
Latest financials
Financial period end (latest)
12-31-2020
Revenue
$457,934
Operating expenses
$197,222
Net operating income
$260,712
Net cash flow
$256,212
DSCR (net cash flow)
1.89
DSCR (net operating income)
1.92
Occupancy
97%
Servicer advances outstanding
$0
208-216 EAST 82ND ST. OWNERS CORP.
Property
208-216 EAST 82ND ST. OWNERS CORP.
Address
208 EAST 82ND ST; NEW YORK, NY 10028
Property type
Healthcare
Units, beds or keys
69
Net rentable square feet
not yet reported
Year built
1910
Year last renovated
2013
Original balance
$2.3M
Current balance
$1.9M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.32%
Current interest rate
4.32%
Origination date
04-13-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$34.7M
01-24-2018
MAI
Most recent reported
$34.7M
2018-04-24
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
20 OHLONE PARKWAY
Property
20 OHLONE PARKWAY
Address
20 OHLONE PARKWAY; Watsonville, CA 95076
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
10,540
Year built
2007
Year last renovated
not yet reported
Original balance
$2.0M
Current balance
$1.9M (May 2021)
Share of deal balance
not yet reported
Interest rate at origination
4.75%
Current interest rate
4.75%
Origination date
06-01-2017
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2027-06-11
Prepayment lockout end
03-10-2027
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
Basis
Amount
Date
Source (as filed)
At securitization
$3.3M
04-25-2017
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Mattress Firm
4,940
10-31-2023
Century 21
2,500
12-31-2020
Panda Express
2,100
05-31-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2020
Revenue
$227,879
Operating expenses
$97,694
Net operating income
$130,185
Net cash flow
$120,172
DSCR (net cash flow)
0.95
DSCR (net operating income)
1.03
Occupancy
100%
Servicer advances outstanding
$0
SYLDOR APARTMENT CORP.
Property
SYLDOR APARTMENT CORP.
Address
108-05 ASTORIA BLVD; EAST ELMHURST, NY 11369
Property type
Healthcare
Units, beds or keys
42
Net rentable square feet
not yet reported
Year built
1965
Year last renovated
2002
Original balance
$1.7M
Current balance
$1.7M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.23%
Current interest rate
4.23%
Origination date
04-16-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.1M
01-11-2018
MAI
Most recent reported
$7.1M
2018-02-02
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
VERMONT CENTER SHOWROOMS
Property
VERMONT CENTER SHOWROOMS
Address
121-181 VERMONT STREET; 320-380 15TH STREET; San Francisco, CA 94103
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
18,466
Year built
1983
Year last renovated
not yet reported
Original balance
$1.8M
Current balance
$1.7M (May 2021)
Share of deal balance
not yet reported
Interest rate at origination
4.47%
Current interest rate
4.47%
Origination date
06-08-2017
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2027-06-11
Prepayment lockout end
03-10-2027
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
Basis
Amount
Date
Source (as filed)
At securitization
$9.3M
04-16-2017
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Antique & Art Exchange
4,218
08-31-2021
Woven Arts Inc.
3,376
05-31-2024
Henry Calvin Fabrics
3,039
07-31-2024
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2020
Revenue
$672,131
Operating expenses
$297,730
Net operating income
$374,401
Net cash flow
$355,750
DSCR (net cash flow)
3.26
DSCR (net operating income)
3.43
Occupancy
57%
Servicer advances outstanding
$0
49 WEST 12 TENANTS CORP.
Property
49 WEST 12 TENANTS CORP.
Address
49 WEST 12TH ST; NEW YORK, NY 10011
Property type
Healthcare
Units, beds or keys
68
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
2017
Original balance
$1.6M
Current balance
$1.6M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.19%
Current interest rate
4.19%
Origination date
04-30-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$93.0M
02-28-2018
MAI
Most recent reported
$93.0M
2018-03-28
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
HILLPARK PLAZA INC.
Property
HILLPARK PLAZA INC.
Address
15 HILLPARK AVE; GREAT NECK, NY 11021
Property type
Healthcare
Units, beds or keys
42
Net rentable square feet
not yet reported
Year built
1960
Year last renovated
2003
Original balance
$1.7M
Current balance
$1.4M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.22%
Current interest rate
4.22%
Origination date
03-29-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.2M
02-12-2018
MAI
Most recent reported
$15.5M
2025-07-10
MAI
Change from securitization to the most recent reported valuation: 38.4%.
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
57-65 WEST 93 CORP.
Property
57-65 WEST 93 CORP.
Address
57-65 WEST 93RD ST; NEW YORK, NY 10025
Property type
Healthcare
Units, beds or keys
36
Net rentable square feet
not yet reported
Year built
1925
Year last renovated
1998
Original balance
$1.5M
Current balance
$1.3M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.18%
Current interest rate
4.18%
Origination date
04-02-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$25.3M
02-21-2018
MAI
Most recent reported
$26.3M
2020-05-12
MAI
Change from securitization to the most recent reported valuation: 4.0%.
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
HAMILTON COOPERATIVE APARTMENTS, INC.
Property
HAMILTON COOPERATIVE APARTMENTS, INC.
Address
221 MCDONALD AVE; BROOKLYN, NY 11218
Property type
Healthcare
Units, beds or keys
160
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
2015
Original balance
$1.2M
Current balance
$1.0M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
4.58%
Current interest rate
4.58%
Origination date
04-25-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$82.3M
11-01-2017
Non-MAI
Most recent reported
$82.3M
2017-12-19
MAI
Change from securitization to the most recent reported valuation: 0.0%.