Cd 2017-CD5 Mortgage Trust: loan annex
Page built October 19, 2026
Loan detail for Cd 2017-CD5 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Cd 2017-CD5 Mortgage Trust · CMBS market
Detail sections for the 22 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.
7 EAST 96TH STREET
| Property | 7 EAST 96TH STREET |
| Address | 7 EAST 96TH STREET; New York, NY 10128 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 19,000 |
| Year built | 1913 |
| Year last renovated | 2017 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 4.70% |
| Current interest rate | 4.70% |
| Origination date | 06-27-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 04-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $667,313 |
| Operating expenses | $0 |
| Net operating income | $667,313 |
| Net cash flow | $631,872 |
| DSCR (net cash flow) | 1.33 |
| DSCR (net operating income) | 1.40 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 2A
| Property | Loan 2A |
| 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 (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 3.95% |
| Current interest rate | 3.95% |
| Origination date | 05-01-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-05-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| 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 |
TOWN SQUARE PLAZA
| Property | TOWN SQUARE PLAZA |
| Address | 1100-1140 TOWN SQUARE ROAD; Pottstown, PA 19465 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 215,610 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $21.4M |
| Current balance | $19.0M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 4.32% |
| Current interest rate | 4.32% |
| Origination date | 05-30-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-06-06 |
| Prepayment lockout end | 04-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $480,813 |
| Operating expenses | $168,980 |
| Net operating income | $311,833 |
| Net cash flow | $283,639 |
| DSCR (net cash flow) | 0.89 |
| DSCR (net operating income) | 0.98 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
444 SPEAR
| Property | 444 SPEAR |
| Address | 444 SPEAR STREET; San Francisco, CA 94105 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 49,713 |
| Year built | 1939 |
| Year last renovated | 2013 |
| Original balance | $17.0M |
| Current balance | $17.0M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 3.89% |
| Current interest rate | 3.89% |
| Origination date | 06-22-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 02-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $775,808 |
| Operating expenses | $300,586 |
| Net operating income | $475,222 |
| Net cash flow | $398,262 |
| DSCR (net cash flow) | 1.19 |
| DSCR (net operating income) | 1.42 |
| Occupancy | 72% |
| Servicer advances outstanding | $0 |
RESIDENCE INN COLUMBUS EASTON
| Property | RESIDENCE INN COLUMBUS EASTON |
| Address | 3999 EASTON LOOP WEST; Columbus, OH 43219 |
| Property type | Lodging |
| Units, beds or keys | 120 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | 2013 |
| Original balance | $20.0M |
| Current balance | $16.5M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 4.55% |
| Current interest rate | 4.55% |
| Origination date | 05-01-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-05-01 |
| Prepayment lockout end | 08-31-2019 |
| Yield maintenance end | 02-28-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $6.8M |
| Operating expenses | $4.2M |
| Net operating income | $2.6M |
| Net cash flow | $2.3M |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 2.13 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
Loan 1A
| Property | Loan 1A |
| 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 | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 3.43% |
| Current interest rate | 3.43% |
| Origination date | 06-07-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-06-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citigroup Global Markets Realty Corp. and Deutsche Bank AG, New York Branch |
| 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 |
DORAVILLE PLAZA
| Property | DORAVILLE PLAZA |
| Address | 5706 BUFORD HIGHWAY; Doraville, GA 30340 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 190,167 |
| Year built | 1968 |
| Year last renovated | 2014 |
| Original balance | $14.5M |
| Current balance | $12.4M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 4.74% |
| Current interest rate | 4.74% |
| Origination date | 05-11-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2027-06-06 |
| Prepayment lockout end | 09-05-2019 |
| Yield maintenance end | 03-05-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.5M |
| Operating expenses | $464,266 |
| Net operating income | $1.0M |
| Net cash flow | $930,692 |
| DSCR (net cash flow) | 2.05 |
| DSCR (net operating income) | 2.23 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
BEST WESTERN PLUS MARINA GATEWAY
| Property | BEST WESTERN PLUS MARINA GATEWAY |
| Address | 800 BAY MARINA DRIVE; National City, CA 91950 |
| Property type | Lodging |
| Units, beds or keys | 173 |
| Net rentable square feet | not yet reported |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $13.4M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 4.58% |
| Current interest rate | 4.58% |
| Origination date | 06-30-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 06-05-2018 |
| Yield maintenance end | 03-05-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $9.6M |
| Operating expenses | $6.7M |
| Net operating income | $2.9M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 3.03 |
| DSCR (net operating income) | 3.49 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
FEDEX FREIGHT ZION
| Property | FEDEX FREIGHT ZION |
| Address | 5600 9TH STREET; Zion, IL 60099 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 65,690 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $13.5M |
| Current balance | $11.2M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 4.47% |
| Current interest rate | 4.47% |
| Origination date | 06-27-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 09-05-2019 |
| Yield maintenance end | 04-05-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $731,111 |
| Operating expenses | $241,546 |
| Net operating income | $489,565 |
| Net cash flow | $475,412 |
| DSCR (net cash flow) | 1.16 |
| DSCR (net operating income) | 1.20 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
PINOLE RIDGE
| Property | PINOLE RIDGE |
| Address | 1441, 1471, 1473, 1475, 1477 FITZGERALD DRIVE; Pinole, CA 94564 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 42,073 |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $12.4M |
| Current balance | $11.1M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 4.35% |
| Current interest rate | 4.35% |
| Origination date | 06-19-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 03-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $332,967 |
| Net operating income | $794,360 |
| Net cash flow | $761,345 |
| DSCR (net cash flow) | 2.05 |
| DSCR (net operating income) | 2.14 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
1150 65TH STREET
| Property | 1150 65TH STREET |
| Address | 1150 65TH STREET; Emeryville, CA 94608 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 73,418 |
| Year built | 1987 |
| Year last renovated | 2015 |
| Original balance | $11.0M |
| Current balance | $11.0M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 3.89% |
| Current interest rate | 3.89% |
| Origination date | 06-28-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 02-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.9M |
| Operating expenses | $501,079 |
| Net operating income | $1.4M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 6.31 |
| DSCR (net operating income) | 6.53 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
MARKET CREEK PLAZA
| Property | MARKET CREEK PLAZA |
| Address | 310 EUCLID AVENUE; San Diego, CA 92114 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 78,496 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $11.0M |
| Current balance | $9.7M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.85% |
| Current interest rate | 4.85% |
| Origination date | 06-02-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-06-06 |
| Prepayment lockout end | 03-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $2.8M |
| Operating expenses | $1.6M |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.76 |
| DSCR (net operating income) | 1.84 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
3925 BROOKSIDE PARKWAY
| Property | 3925 BROOKSIDE PARKWAY |
| Address | 3925 BROOKSIDE PARKWAY; Alpharetta, GA 30022 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 106,631 |
| Year built | 1998 |
| Year last renovated | not yet reported |
| Original balance | $11.3M |
| Current balance | $9.3M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.67% |
| Current interest rate | 4.67% |
| Origination date | 02-24-2017 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-03-06 |
| Prepayment lockout end | 12-05-2026 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citigroup Global Markets Realty Corp. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.4M |
| Operating expenses | $563,335 |
| Net operating income | $813,694 |
| Net cash flow | $741,287 |
| DSCR (net cash flow) | 1.92 |
| DSCR (net operating income) | 2.11 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
ELSTON & WEBSTER BUILDING
| Property | ELSTON & WEBSTER BUILDING |
| Address | 2201-2219 NORTH ELSTON AVENUE & 1716-1746 WEST WEBSTER STREET; Chicago, IL 60614 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 136,783 |
| Year built | 1930 |
| Year last renovated | 2003 |
| Original balance | $13.0M |
| Current balance | $8.4M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.07% |
| Current interest rate | 4.07% |
| Origination date | 06-07-2017 |
| Original term | 120 months |
| Amortization term | 240 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 04-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.4M |
| Operating expenses | $581,817 |
| Net operating income | $852,001 |
| Net cash flow | $802,966 |
| DSCR (net cash flow) | 1.69 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 80% |
| Servicer advances outstanding | $0 |
GOOD SAMARITAN MEDICAL CENTER
| Property | GOOD SAMARITAN MEDICAL CENTER |
| Address | 393 BLOSSOM HILL ROAD; San Jose, CA 95123 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 42,915 |
| Year built | 1995 |
| Year last renovated | not yet reported |
| Original balance | $8.5M |
| Current balance | $7.9M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.48% |
| Current interest rate | 4.48% |
| Origination date | 05-12-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2027-06-06 |
| Prepayment lockout end | 02-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $795,019 |
| Operating expenses | $279,309 |
| Net operating income | $515,710 |
| Net cash flow | $471,421 |
| DSCR (net cash flow) | 1.83 |
| DSCR (net operating income) | 2.00 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
SHOPS AT THE CANYONS
| Property | SHOPS AT THE CANYONS |
| Address | 3107 & 3111 TPC PARKWAY; San Antonio, TX 78259 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 48,068 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $8.2M |
| Current balance | $7.3M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.40% |
| Current interest rate | 4.40% |
| Origination date | 06-09-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 03-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $797,085 |
| Operating expenses | $294,852 |
| Net operating income | $502,233 |
| Net cash flow | $484,113 |
| DSCR (net cash flow) | 1.95 |
| DSCR (net operating income) | 2.03 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
RITA RANCH I
| Property | RITA RANCH I |
| Address | 9040 EAST VALENCIA ROAD; Tucson, AZ 85747 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 62,774 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $7.4M |
| Current balance | $6.2M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.90% |
| Current interest rate | 4.90% |
| Origination date | 05-12-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-06-06 |
| Prepayment lockout end | 09-05-2019 |
| Yield maintenance end | 12-05-2026 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2025 |
| Revenue | $791,135 |
| Operating expenses | $202,837 |
| Net operating income | $588,298 |
| Net cash flow | $557,507 |
| DSCR (net cash flow) | 1.58 |
| DSCR (net operating income) | 1.66 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
FORT KNOX SELF STORAGE
| Property | FORT KNOX SELF STORAGE |
| Address | 2550 PETERS CREEK PARKWAY; Winston Salem, NC 27127 |
| Property type | Self storage |
| Units, beds or keys | 623 |
| Net rentable square feet | 68,514 |
| Year built | 1962 |
| Year last renovated | 1990 |
| Original balance | $6.1M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.50% |
| Current interest rate | 4.50% |
| Origination date | 06-08-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 04-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $566,452 |
| Operating expenses | $205,201 |
| Net operating income | $361,251 |
| Net cash flow | $357,826 |
| DSCR (net cash flow) | 1.93 |
| DSCR (net operating income) | 1.95 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
GREAT OAKS APARTMENTS
| Property | GREAT OAKS APARTMENTS |
| Address | 3205 OLD UNION ROAD; Lufkin, TX 75904 |
| Property type | Multifamily |
| Units, beds or keys | 160 |
| Net rentable square feet | not yet reported |
| Year built | 1984 |
| Year last renovated | 2009 |
| Original balance | $5.4M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.23% |
| Current interest rate | 4.23% |
| Origination date | 05-11-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-06-06 |
| Prepayment lockout end | 03-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $833,877 |
| Operating expenses | $500,080 |
| Net operating income | $333,798 |
| Net cash flow | $313,798 |
| DSCR (net cash flow) | 2.72 |
| DSCR (net operating income) | 2.89 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Various
| Property | Various |
| Address | not yet reported |
| Property type | Self storage |
| Units, beds or keys | 823 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $3.6M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.61% |
| Current interest rate | 4.61% |
| Origination date | 05-18-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-06-06 |
| Prepayment lockout end | 03-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.0M |
| Operating expenses | $554,796 |
| Net operating income | $460,235 |
| Net cash flow | $441,924 |
| DSCR (net cash flow) | 1.78 |
| DSCR (net operating income) | 1.86 |
| Occupancy | 75% |
| Servicer advances outstanding | $0 |
MT. REPOSE SELF STORAGE
| Property | MT. REPOSE SELF STORAGE |
| Address | 1294 STATE ROUTE 28; Loveland, OH 45140 |
| Property type | Self storage |
| Units, beds or keys | 694 |
| Net rentable square feet | 108,505 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $3.0M |
| Current balance | $3.0M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.06% |
| Current interest rate | 4.06% |
| Origination date | 05-23-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-06-06 |
| Prepayment lockout end | 04-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $538,652 |
| Operating expenses | $178,937 |
| Net operating income | $359,715 |
| Net cash flow | $351,577 |
| DSCR (net cash flow) | 5.71 |
| DSCR (net operating income) | 5.84 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
WALGREENS MARKET CREEK
| Property | WALGREENS MARKET CREEK |
| Address | 602 EUCLID AVENUE; San Diego, CA 92114 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,490 |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $2.0M |
| Current balance | $1.7M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 4.85% |
| Current interest rate | 4.85% |
| Origination date | 06-15-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-07-06 |
| Prepayment lockout end | 04-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | PCI Investors Fund III, LLC and Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $63,018 |
| Operating expenses | $3,666 |
| Net operating income | $59,352 |
| Net cash flow | $59,352 |
| DSCR (net cash flow) | 1.87 |
| DSCR (net operating income) | 1.87 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |