CD 2018-CD7 Mortgage Trust (segment D02, CIK 1746406): loan annex
Page built October 19, 2026
Loan detail for CD 2018-CD7 Mortgage Trust.
Data as of loan data through March 2021; ratings as held in the dataset at 2026-10-01
← CD 2018-CD7 Mortgage Trust (segment D02, CIK 1746406) · 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.
180 BEDFORD AVENUE
| Property | 180 BEDFORD AVENUE |
| Address | 176-180 BEDFORD AVENUE; Brooklyn, NY 11249 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 12,322 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $24.0M |
| Current balance | $24.0M (March 2021) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 4.98% |
| Current interest rate | 4.98% |
| Origination date | 06-12-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | 04-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | 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) | 12-31-2020 |
| Revenue | $1.7M |
| Operating expenses | $249,453 |
| Net operating income | $1.5M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 1.21 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 71% |
| Servicer advances outstanding | $0 |
RIVERWALK APARTMENTS
| Property | RIVERWALK APARTMENTS |
| Address | 1280 RIVERWALK TERRACE; Jenks, OK 74037 |
| Property type | Multifamily |
| Units, beds or keys | 234 |
| Net rentable square feet | not yet reported |
| Year built | 2010 |
| Year last renovated | not yet reported |
| Original balance | $25.0M |
| Current balance | $23.4M (March 2021) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 5.04% |
| Current interest rate | 5.04% |
| Origination date | 02-23-2018 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-03-06 |
| Prepayment lockout end | 12-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2020 |
| Revenue | $3.6M |
| Operating expenses | $1.3M |
| Net operating income | $2.4M |
| Net cash flow | $2.3M |
| DSCR (net cash flow) | 1.75 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
MAPLE STREET
| Property | MAPLE STREET |
| Address | 101 EAST MAPLE STREET; North Canton, OH 44720 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 788,032 |
| Year built | 1919 |
| Year last renovated | 2009 |
| Original balance | $24.0M |
| Current balance | $23.1M (March 2021) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 5.21% |
| Current interest rate | 5.21% |
| Origination date | 06-08-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | 03-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its 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) | 09-30-2020 |
| Revenue | $4.0M |
| Operating expenses | $1.9M |
| Net operating income | $2.1M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.73 |
| Occupancy | 80% |
| Servicer advances outstanding | $0 |
THE MARKET AT CZECH HALL
| Property | THE MARKET AT CZECH HALL |
| Address | 12324-12510 NORTHWEST 10TH STREET; Yukon, OK 73099 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 161,636 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $21.0M |
| Current balance | $20.8M (March 2021) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.86% |
| Current interest rate | 4.86% |
| Origination date | 06-06-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 04-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| 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) | 09-30-2020 |
| Revenue | $1.7M |
| Operating expenses | $391,879 |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.42 |
| DSCR (net operating income) | 1.53 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
65 BAY STREET
| Property | 65 BAY STREET |
| Address | 65 BAY STREET; Jersey City, NJ 07097 |
| Property type | Multifamily |
| Units, beds or keys | 447 |
| Net rentable square feet | not yet reported |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (March 2021) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.66% |
| Current interest rate | 4.66% |
| Origination date | 03-14-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-04-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| 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) | 09-30-2020 |
| Revenue | $14.4M |
| Operating expenses | $4.9M |
| Net operating income | $9.6M |
| Net cash flow | $9.5M |
| DSCR (net cash flow) | 1.62 |
| DSCR (net operating income) | 1.64 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
GREENTREE PLAZA
| Property | GREENTREE PLAZA |
| Address | 305 AND 505 SOUTHEAST EVERETT MALL WAY; Everett, WA 98208 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 83,155 |
| Year built | 1988 |
| Year last renovated | 2005 |
| Original balance | $15.6M |
| Current balance | $15.6M (March 2021) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 4.56% |
| Current interest rate | 4.56% |
| Origination date | 03-09-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-04-01 |
| Prepayment lockout end | 04-30-2020 |
| Yield maintenance end | 01-31-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2020 |
| Revenue | $2.0M |
| Operating expenses | $442,047 |
| Net operating income | $1.5M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 1.94 |
| DSCR (net operating income) | 2.09 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
CENTENNIAL CROSSROADS PLAZA
| Property | CENTENNIAL CROSSROADS PLAZA |
| Address | 6400-6454 SKY POINTE DRIVE; Las Vegas, NV 89131 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 105,414 |
| Year built | 2003 |
| Year last renovated | not yet reported |
| Original balance | $15.1M |
| Current balance | $15.1M (March 2021) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.88% |
| Current interest rate | 4.88% |
| Origination date | 05-02-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its 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) | 12-31-2020 |
| Revenue | $1.3M |
| Operating expenses | $239,668 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.38 |
| DSCR (net operating income) | 1.47 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
AMSDELL BELMONT SELF STORAGE
| Property | AMSDELL BELMONT SELF STORAGE |
| Address | 1300 BELMONT AVENUE; Philadelphia, PA 19104 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 113,555 |
| Year built | 1962 |
| Year last renovated | 2013 |
| Original balance | $14.1M |
| Current balance | $14.1M (March 2021) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 5.07% |
| Current interest rate | 5.07% |
| Origination date | 05-30-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 03-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| 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) | 09-30-2020 |
| Revenue | $1.7M |
| Operating expenses | $593,969 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.92 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
STEELYARD COMMONS
| Property | STEELYARD COMMONS |
| Address | 3447 STEELYARD DRIVE; Cleveland, OH 44109 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 265,386 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $14.2M |
| Current balance | $14.1M (March 2021) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 4.86% |
| Current interest rate | 4.86% |
| Origination date | 04-03-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-04-06 |
| Prepayment lockout end | 01-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its 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) | 12-31-2020 |
| Revenue | $8.1M |
| Operating expenses | $3.8M |
| Net operating income | $4.2M |
| Net cash flow | $4.0M |
| DSCR (net cash flow) | 2.26 |
| DSCR (net operating income) | 2.41 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
WASHINGTON SQUARE SHOPPING CENTER
| Property | WASHINGTON SQUARE SHOPPING CENTER |
| Address | 719 WEST 15TH STREET; Washington, NC 27889 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 242,892 |
| Year built | 1971 |
| Year last renovated | 1995 |
| Original balance | $14.0M |
| Current balance | $13.2M (March 2021) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 5.10% |
| Current interest rate | 5.10% |
| Origination date | 05-17-2018 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | 02-29-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Regions Bank |
| 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) | 09-30-2020 |
| Revenue | $1.7M |
| Operating expenses | $528,183 |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.43 |
| DSCR (net operating income) | 1.56 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
SHOPPES AT THE LAKES PHASE I
| Property | SHOPPES AT THE LAKES PHASE I |
| Address | 29121-29973 NEWPORT ROAD; Menifee, CA 92584 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 34,794 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $11.4M |
| Current balance | $11.4M (March 2021) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.15% |
| Current interest rate | 5.15% |
| Origination date | 04-27-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 03-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| 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) | 12-31-2020 |
| Revenue | $1.4M |
| Operating expenses | $407,312 |
| Net operating income | $992,106 |
| Net cash flow | $966,614 |
| DSCR (net cash flow) | 1.62 |
| DSCR (net operating income) | 1.66 |
| Occupancy | 68% |
| Servicer advances outstanding | $0 |
311-313 EAST 60TH STREET
| Property | 311-313 EAST 60TH STREET |
| Address | 311-313 EAST 60TH STREET; New York, NY 10022 |
| Property type | Multifamily |
| Units, beds or keys | 31 |
| Net rentable square feet | not yet reported |
| Year built | 1884 |
| Year last renovated | 1986 |
| Original balance | $10.0M |
| Current balance | $10.0M (March 2021) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.38% |
| Current interest rate | 4.38% |
| Origination date | 05-04-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 01-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| 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) | 12-31-2020 |
| Revenue | $1.4M |
| Operating expenses | $535,758 |
| Net operating income | $884,595 |
| Net cash flow | $866,372 |
| DSCR (net cash flow) | 1.95 |
| DSCR (net operating income) | 1.99 |
| Occupancy | 59% |
| 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 | $10.0M |
| Current balance | $10.0M (March 2021) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.66% |
| Current interest rate | 4.66% |
| Origination date | 03-14-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-04-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| 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 9B
| Property | Loan 9B |
| 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 | $10.0M |
| Current balance | $10.0M (March 2021) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.66% |
| Current interest rate | 4.66% |
| Origination date | 03-14-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-04-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| 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 |
PARK SANTA FE
| Property | PARK SANTA FE |
| Address | 3500 EAST ROUTE 66; Flagstaff, AZ 86004 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 98,498 |
| Year built | 1981 |
| Year last renovated | 2016 |
| Original balance | $9.9M |
| Current balance | $9.6M (March 2021) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.87% |
| Current interest rate | 4.87% |
| Origination date | 04-27-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 06-05-2020 |
| Yield maintenance end | 01-05-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its 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) | 12-31-2020 |
| Revenue | $1.2M |
| Operating expenses | $348,396 |
| Net operating income | $852,055 |
| Net cash flow | $806,666 |
| DSCR (net cash flow) | 1.29 |
| DSCR (net operating income) | 1.36 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
COURTYARD - MISSOULA, MT
| Property | COURTYARD - MISSOULA, MT |
| Address | 4559 NORTH RESERVE STREET; Missoula, MT 59808 |
| Property type | Lodging |
| Units, beds or keys | 92 |
| Net rentable square feet | not yet reported |
| Year built | 2005 |
| Year last renovated | 2014 |
| Original balance | $9.5M |
| Current balance | $9.1M (March 2021) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.86% |
| Current interest rate | 4.86% |
| Origination date | 05-02-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| 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) | 12-31-2020 |
| Revenue | $2.0M |
| Operating expenses | $1.5M |
| Net operating income | $421,921 |
| Net cash flow | $343,703 |
| DSCR (net cash flow) | 0.57 |
| DSCR (net operating income) | 0.70 |
| Occupancy | 51% |
| Servicer advances outstanding | $0 |
BAYWOODS APARTMENTS
| Property | BAYWOODS APARTMENTS |
| Address | 2005 SAN JOSE DRIVE; Antioch, CA 94509 |
| Property type | Multifamily |
| Units, beds or keys | 75 |
| Net rentable square feet | not yet reported |
| Year built | 1985 |
| Year last renovated | 2006 |
| Original balance | $8.4M |
| Current balance | $8.4M (March 2021) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.98% |
| Current interest rate | 4.98% |
| Origination date | 05-02-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 01-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2020 |
| Revenue | $1.2M |
| Operating expenses | $600,819 |
| Net operating income | $590,474 |
| Net cash flow | $576,412 |
| DSCR (net cash flow) | 1.79 |
| DSCR (net operating income) | 1.83 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
2828 NEWELL
| Property | 2828 NEWELL |
| Address | 2828 NEWELL STREET; Los Angeles, CA 90039 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 24,502 |
| Year built | 1925 |
| Year last renovated | 2017 |
| Original balance | $8.0M |
| Current balance | $8.0M (March 2021) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.96% |
| Current interest rate | 4.96% |
| Origination date | 05-31-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 03-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its 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) | 12-31-2020 |
| Revenue | $829,750 |
| Operating expenses | $322,256 |
| Net operating income | $507,494 |
| Net cash flow | $485,442 |
| DSCR (net cash flow) | 1.20 |
| DSCR (net operating income) | 1.26 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
HOBBY LOBBY PALMDALE
| Property | HOBBY LOBBY PALMDALE |
| Address | 40022 10TH STREET WEST; Palmdale, CA 93551 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 54,942 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (March 2021) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 5.19% |
| Current interest rate | 5.19% |
| Origination date | 05-14-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 03-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its 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) | 12-31-2020 |
| Revenue | $631,833 |
| Operating expenses | $0 |
| Net operating income | $631,833 |
| Net cash flow | $603,738 |
| DSCR (net cash flow) | 1.63 |
| DSCR (net operating income) | 1.71 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
RIVERTON SPRING CREEK
| Property | RIVERTON SPRING CREEK |
| Address | 12523 SOUTH CREEK MEADOW ROAD; Riverton, UT 84065 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 17,526 |
| Year built | 2014 |
| Year last renovated | not yet reported |
| Original balance | $6.4M |
| Current balance | $6.2M (March 2021) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.10% |
| Current interest rate | 5.10% |
| Origination date | 05-02-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its 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) | 09-30-2020 |
| Revenue | $503,371 |
| Operating expenses | $145,092 |
| Net operating income | $358,279 |
| Net cash flow | $342,506 |
| DSCR (net cash flow) | 1.09 |
| DSCR (net operating income) | 1.14 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |
WA-OH Retail Portfolio
| Property | WA-OH Retail Portfolio |
| Address | not yet reported |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $5.1M |
| Current balance | $4.9M (March 2021) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.29% |
| Current interest rate | 5.29% |
| Origination date | 05-04-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, acting through its New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2020 |
| Revenue | $550,231 |
| Operating expenses | $134,268 |
| Net operating income | $415,963 |
| Net cash flow | $376,724 |
| DSCR (net cash flow) | 1.11 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Fresenius Medical Center Portfolio
| Property | Fresenius Medical Center Portfolio |
| Address | not yet reported |
| Property type | Office |
| 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 | $3.3M |
| Current balance | $3.3M (March 2021) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.01% |
| Current interest rate | 5.01% |
| Origination date | 05-18-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 04-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| 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) | 09-30-2020 |
| Revenue | $230,052 |
| Operating expenses | $6,902 |
| Net operating income | $223,150 |
| Net cash flow | $219,369 |
| DSCR (net cash flow) | 1.75 |
| DSCR (net operating income) | 1.78 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |