CD 2018-CD7 Mortgage Trust (segment D03, CIK 1746406): loan annex

Data as of loan data through August 2022; ratings as held in the dataset at 2026-10-01

← CD 2018-CD7 Mortgage Trust (segment D03, CIK 1746406) · CMBS market

Detail sections for the 27 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.

Phoenix Marriott Tempe at the Buttes(2)

Property	Phoenix Marriott Tempe at the Buttes(2)
Address	2000 West Westcourt Way; Tempe, AZ 85282
Property type	Lodging
Units, beds or keys	353
Net rentable square feet	not yet reported
Year built	1987
Year last renovated	2017
Original balance	$25.0M
Current balance	$23.6M (August 2022)
Share of deal balance	2.0%
Interest rate at origination	5.11%
Current interest rate	5.11%
Origination date	09-20-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$96.7M	08-22-2018	not yet reported
Most recent reported	$96.7M	2018-08-22	MAI

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

Latest financials

Financial period end (latest)	03-31-2022
Revenue	$21.1M
Operating expenses	$13.2M
Net operating income	$7.9M
Net cash flow	$6.8M
DSCR (net cash flow)	1.60
DSCR (net operating income)	1.85
Occupancy	52%
Servicer advances outstanding	$0

Carmel Mission Inn(35)

Property	Carmel Mission Inn(35)
Address	3665 Rio Road; Carmel, CA 93923
Property type	Lodging
Units, beds or keys	165
Net rentable square feet	not yet reported
Year built	1968
Year last renovated	2008
Original balance	$23.7M
Current balance	$22.8M (August 2022)
Share of deal balance	2.0%
Interest rate at origination	5.33%
Current interest rate	5.33%
Origination date	10-05-2018
Original term	120 months
Amortization term	360 months
Interest-only period	12 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$34.1M	06-01-2018	not yet reported
Most recent reported	$34.1M	2018-06-01	MAI

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

Latest financials

Financial period end (latest)	03-31-2022
Revenue	$10.6M
Operating expenses	$6.4M
Net operating income	$4.2M
Net cash flow	$3.9M
DSCR (net cash flow)	2.44
DSCR (net operating income)	2.66
Occupancy	65%
Servicer advances outstanding	$0

The Lion (and 10 more properties)

Property	The Lion (and 10 more properties)
Address	525 Walnut Street; 726 South State Street; 520 Packard Street; 909 Church Street; 1021 Vaughn Street; 326 East Madison Street; 1000 Oakland Avenue; 344 South Division Street; 1333 Wilmot Street; 1330 North University Court; 515 Lawrence Street; Ann Arbor, MI (and 10 more) 48104
Property type	Multifamily
Units, beds or keys	["16", "21", "23", "14", "14", "18", "12", "23", "10", "8", "8"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$21.5M
Current balance	$21.5M (August 2022)
Share of deal balance	1.9%
Interest rate at origination	4.97%
Current interest rate	4.97%
Origination date	10-17-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-11-01
Prepayment lockout end	07-31-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"]

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

CityLine Sebastian (and 3 more properties)

Property	CityLine Sebastian (and 3 more properties)
Address	189 Sebastian Boulevard; 949 31st Street; 6740 Allentown Boulevard; 561 Nance Road; Sebastian, FL (and 3 more) 32958
Property type	Self storage
Units, beds or keys	["115301", "124450", "70190", "37225"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$20.8M
Current balance	$20.5M (August 2022)
Share of deal balance	1.8%
Interest rate at origination	5.11%
Current interest rate	5.11%
Origination date	08-23-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-09-06
Prepayment lockout end	06-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI"]

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

Springhill Suites Huntington Beach

Property	Springhill Suites Huntington Beach
Address	7872 Edinger Avenue; Huntington Beach, CA 92647
Property type	Lodging
Units, beds or keys	127
Net rentable square feet	not yet reported
Year built	2017
Year last renovated	not yet reported
Original balance	$21.0M
Current balance	$20.5M (August 2022)
Share of deal balance	1.8%
Interest rate at origination	4.82%
Current interest rate	4.82%
Origination date	10-10-2018
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2028-11-01
Prepayment lockout end	08-31-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$38.1M	07-26-2018	not yet reported
Most recent reported	$38.1M	2018-07-26	MAI

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

Latest financials

Financial period end (latest)	03-31-2022
Revenue	$6.7M
Operating expenses	$3.4M
Net operating income	$3.3M
Net cash flow	$3.0M
DSCR (net cash flow)	2.29
DSCR (net operating income)	2.50
Occupancy	79%
Servicer advances outstanding	$0

Chicopee Marketplace

Property	Chicopee Marketplace
Address	591 Memorial Drive; Chicopee, MA 01020
Property type	Retail
Units, beds or keys	0
Net rentable square feet	151,003
Year built	1974
Year last renovated	not yet reported
Original balance	$19.8M
Current balance	$19.8M (August 2022)
Share of deal balance	1.7%
Interest rate at origination	4.63%
Current interest rate	4.63%
Origination date	09-21-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-10-01
Prepayment lockout end	11-30-2020
Yield maintenance end	07-31-2028
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$29.9M	07-24-2018	not yet reported
Most recent reported	$29.9M	2018-07-24	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Marshalls/HomeGoods	35,672	09-30-2025
Party City	15,922	09-30-2025
Staples	14,510	02-28-2026

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	100%
Servicer advances outstanding	$0

Woodside Office Center(36)

Property	Woodside Office Center(36)
Address	7250 Redwood Boulevard; Novato, CA 94945
Property type	Office
Units, beds or keys	0
Net rentable square feet	89,457
Year built	2003
Year last renovated	not yet reported
Original balance	$18.4M
Current balance	$18.4M (August 2022)
Share of deal balance	1.6%
Interest rate at origination	5.16%
Current interest rate	5.16%
Origination date	10-17-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-11-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$26.0M	08-03-2018	not yet reported
Most recent reported	$26.0M	2018-08-03	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Hennessy Advisors Inc.	15,739	07-31-2024
RGN-Novato II LLC	12,889	08-31-2026
Stander Reubens Thomas	9,141	04-30-2025

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

Latest financials

Financial period end (latest)	06-30-2022
Revenue	$1.2M
Operating expenses	$555,107
Net operating income	$681,834
Net cash flow	$664,326
DSCR (net cash flow)	1.39
DSCR (net operating income)	1.43
Occupancy	96%
Servicer advances outstanding	$0

1515 Broad Street (and 6 more properties)

Property	1515 Broad Street (and 6 more properties)
Address	1515 Broad Street; 140 Centennial Avenue; 675 Central Avenue; 275 Centennial Avenue; 691 Central Avenue; 80 Kingsbridge Road; 20 Kingsbridge Road; Bloomfield, NJ (and 6 more) 7003
Property type	Multiple property types
Units, beds or keys	["0", "0", "0", "0", "0", "0", "0"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	["2009", "2012"]
Original balance	$18.0M
Current balance	$18.0M (August 2022)
Share of deal balance	1.6%
Interest rate at origination	5.85%
Current interest rate	5.85%
Origination date	09-07-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-10-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Cantor Commercial Real Estate Lending, L.P.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
Lummus Technology	not yet reported	["05-31-2034", "09-30-2023", "01-14-2029", "11-30-2043", "01-31-2032", "11-30-2043", "01-31-2030"]
UTI	not yet reported	["12-30-2030", "06-22-2023", "04-20-2023", "11-30-2023"]
Universal Technical	not yet reported	12-30-2030

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

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

Nordstrom Rack - Lincoln Park

Property	Nordstrom Rack - Lincoln Park
Address	1555 North Sheffield Avenue; Chicago, IL 60642
Property type	Retail
Units, beds or keys	0
Net rentable square feet	42,615
Year built	2014
Year last renovated	not yet reported
Original balance	$17.5M
Current balance	$17.5M (August 2022)
Share of deal balance	1.5%
Interest rate at origination	5.13%
Current interest rate	5.13%
Origination date	09-26-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Matured balloon, non-performing
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$28.6M	08-17-2018	not yet reported
Most recent reported	$28.6M	2018-08-17	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Nordstrom Inc.	42,615	04-30-2024
PNC BANK NATIONAL ASSOCIATION	not yet reported	08-31-2022

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	100%
Servicer advances outstanding	$76,784

Pavilions North Shopping Center

Property	Pavilions North Shopping Center
Address	25 Northeast Loop 410; San Antonio, TX 78216
Property type	Retail
Units, beds or keys	0
Net rentable square feet	165,993
Year built	1990
Year last renovated	not yet reported
Original balance	$15.4M
Current balance	$15.4M (August 2022)
Share of deal balance	1.3%
Interest rate at origination	4.71%
Current interest rate	4.71%
Origination date	10-05-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-11-01
Prepayment lockout end	12-31-2020
Yield maintenance end	08-31-2028
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$23.8M	08-24-2018	not yet reported
Most recent reported	$23.8M	2018-08-24	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Conn's Appliances Inc.	46,718	12-31-2028
Jo-Ann Stores LLC	33,735	01-31-2029
Sam Ash Megastores LLC	32,267	08-31-2024

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	99%
Servicer advances outstanding	$0

Hilton Garden Inn Frederick

Property	Hilton Garden Inn Frederick
Address	7226 Corporate Court; Frederick, MD 21703
Property type	Lodging
Units, beds or keys	143
Net rentable square feet	not yet reported
Year built	2007
Year last renovated	2015
Original balance	$14.5M
Current balance	$14.3M (August 2022)
Share of deal balance	1.2%
Interest rate at origination	4.96%
Current interest rate	4.96%
Origination date	10-03-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-10-06
Prepayment lockout end	11-05-2020
Yield maintenance end	04-05-2028
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$22.7M	08-22-2018	not yet reported
Most recent reported	$22.7M	2018-08-22	MAI

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

Latest financials

Financial period end (latest)	03-31-2022
Revenue	$4.0M
Operating expenses	$2.9M
Net operating income	$1.0M
Net cash flow	$887,985
DSCR (net cash flow)	1.09
DSCR (net operating income)	1.29
Occupancy	50%
Servicer advances outstanding	$0

Fresno E Street Office

Property	Fresno E Street Office
Address	1645 1665 1685 & 1735 East Street; Fresno, CA 93706
Property type	Office
Units, beds or keys	0
Net rentable square feet	71,407
Year built	1975
Year last renovated	2018
Original balance	$9.1M
Current balance	$9.1M (August 2022)
Share of deal balance	0.8%
Interest rate at origination	4.92%
Current interest rate	4.92%
Origination date	06-12-2018
Original term	120 months
Amortization term	360 months
Interest-only period	48 months
Scheduled maturity	2028-07-06
Prepayment lockout end	03-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.1M	04-16-2018	not yet reported
Most recent reported	$13.1M	2018-04-16	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
State of California	35,400	04-30-2026

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	79%
Servicer advances outstanding	$0

Huntley (and 1 more properties)

Property	Huntley (and 1 more properties)
Address	6150 Huntley Road; 4985 Frusta Drive; Columbus, OH (and 1 more) 43229
Property type	Industrial
Units, beds or keys	["0", "0"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	2012
Original balance	$9.2M
Current balance	$8.7M (August 2022)
Share of deal balance	0.8%
Interest rate at origination	5.09%
Current interest rate	5.09%
Origination date	09-21-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-10-06
Prepayment lockout end	06-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
Ball Metal Beverage Container	not yet reported	["01-31-2026", "06-30-2025"]
NFI	not yet reported	12-31-2024

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

Latest financials

Financial period end (latest)	["06-30-2022", "06-30-2022"]
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

Old Orchard

Property	Old Orchard
Address	440 Old Orchard Drive; Essexville, MI 48732
Property type	Multifamily
Units, beds or keys	228
Net rentable square feet	not yet reported
Year built	1975
Year last renovated	2005
Original balance	$9.0M
Current balance	$8.5M (August 2022)
Share of deal balance	0.7%
Interest rate at origination	4.85%
Current interest rate	4.85%
Origination date	09-14-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$12.0M	08-07-2018	not yet reported
Most recent reported	$12.0M	2018-08-07	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	100%
Servicer advances outstanding	$0

Market Square

Property	Market Square
Address	13741 South Tamiami Trail; Fort Myers, FL 33912
Property type	Retail
Units, beds or keys	0
Net rentable square feet	65,688
Year built	2004
Year last renovated	not yet reported
Original balance	$8.8M
Current balance	$8.3M (August 2022)
Share of deal balance	0.7%
Interest rate at origination	5.36%
Current interest rate	5.36%
Origination date	10-22-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-11-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.5M	07-05-2018	not yet reported
Most recent reported	$13.5M	2018-07-05	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Michael's Store #5110	22,092	02-28-2027
Cost Plus	18,300	01-31-2027
Petco	15,217	12-31-2029

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	100%
Servicer advances outstanding	$0

May & Ellis Building

Property	May & Ellis Building
Address	217 221 and 225 Chartres Street; New Orleans, LA 70130
Property type	Mixed use
Units, beds or keys	0
Net rentable square feet	25
Year built	1860
Year last renovated	2016
Original balance	$8.3M
Current balance	$8.3M (August 2022)
Share of deal balance	0.7%
Interest rate at origination	5.08%
Current interest rate	5.08%
Origination date	09-27-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-10-06
Prepayment lockout end	05-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.9M	09-05-2018	not yet reported
Most recent reported	$13.9M	2018-09-05	MAI

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

Latest financials

Financial period end (latest)	03-31-2022
Revenue	$772,640
Operating expenses	$559,140
Net operating income	$213,500
Net cash flow	$199,602
DSCR (net cash flow)	0.47
DSCR (net operating income)	0.50
Occupancy	92%
Servicer advances outstanding	$0

Torrey Corner

Property	Torrey Corner
Address	11120 & 11130 East Ocean Air Drive; San Diego, CA 92130
Property type	Retail
Units, beds or keys	0
Net rentable square feet	13,344
Year built	2007
Year last renovated	not yet reported
Original balance	$7.6M
Current balance	$7.6M (August 2022)
Share of deal balance	0.7%
Interest rate at origination	5.36%
Current interest rate	5.36%
Origination date	10-10-2018
Original term	120 months
Amortization term	360 months
Interest-only period	48 months
Scheduled maturity	2028-11-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Matured balloon, non-performing
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$12.6M	07-18-2018	not yet reported
Most recent reported	$12.6M	2018-07-18	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
JIHE Inc. dba Zip Fusion Sush	2,391	04-30-2023
Brandon Tonthat dba Lavish Nai	1,400	08-31-2031
IsadoraNOW Foundation dba Seas	1,337	04-30-2027

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

Latest financials

Financial period end (latest)	03-31-2022
Revenue	$133,403
Operating expenses	$47,223
Net operating income	$86,180
Net cash flow	$79,508
DSCR (net cash flow)	0.78
DSCR (net operating income)	0.85
Occupancy	64%
Servicer advances outstanding	$34,393

The Attic Self-Storage (and 2 more properties)

Property	The Attic Self-Storage (and 2 more properties)
Address	108 Commercial Park Drive Southwest; 5498 Hudspeth Dairy Road; 3128 East Martin Luther King Jr. Drive; Concord, NC (and 2 more) 28027
Property type	Self storage
Units, beds or keys	["50850", "30390", "38100"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$7.5M
Current balance	$7.1M (August 2022)
Share of deal balance	0.6%
Interest rate at origination	5.19%
Current interest rate	5.19%
Origination date	09-20-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-10-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI"]

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

Kohl's - Florence KY(31)

Property	Kohl's - Florence KY(31)
Address	61 Spiral Drive; Florence, KY 41042
Property type	Retail
Units, beds or keys	0
Net rentable square feet	80,684
Year built	1994
Year last renovated	not yet reported
Original balance	$7.0M
Current balance	$6.8M (August 2022)
Share of deal balance	0.6%
Interest rate at origination	5.10%
Current interest rate	5.10%
Origination date	09-27-2018
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$10.1M	08-22-2018	not yet reported
Most recent reported	$10.1M	2018-08-22	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Kohl's	80,684	07-31-2027

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	100%
Servicer advances outstanding	$0

237-239 Hawthorne Street

Property	237-239 Hawthorne Street
Address	237-239 Hawthorne Street; Brooklyn, NY 11225
Property type	Multifamily
Units, beds or keys	18
Net rentable square feet	not yet reported
Year built	2018
Year last renovated	not yet reported
Original balance	$6.3M
Current balance	$6.3M (August 2022)
Share of deal balance	0.6%
Interest rate at origination	5.39%
Current interest rate	5.39%
Origination date	09-21-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-10-06
Prepayment lockout end	06-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.9M	08-14-2018	not yet reported
Most recent reported	$9.9M	2018-08-14	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	94%
Servicer advances outstanding	$0

Greystone Business Park

Property	Greystone Business Park
Address	2552 West Erie Drive & 2801 South Fair Lane; Tempe, AZ 85282
Property type	Mixed use
Units, beds or keys	0
Net rentable square feet	60,789
Year built	1999
Year last renovated	not yet reported
Original balance	$5.8M
Current balance	$5.8M (August 2022)
Share of deal balance	0.5%
Interest rate at origination	4.95%
Current interest rate	4.95%
Origination date	09-21-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.1M	08-02-2018	not yet reported
Most recent reported	$9.1M	2018-08-02	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
IES Commercial INc	34,524	02-28-2027
ModivCare solutions	19,747	05-31-2025
Arizona Builders Alliance	6,518	12-31-2025

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	100%
Servicer advances outstanding	$0

DS Smith - Lester Prairie

Property	DS Smith - Lester Prairie
Address	78 2nd Avenue South; Lester Prairie, MN 55354
Property type	Industrial
Units, beds or keys	0
Net rentable square feet	80,609
Year built	1975
Year last renovated	2018
Original balance	$5.0M
Current balance	$4.9M (August 2022)
Share of deal balance	0.4%
Interest rate at origination	5.28%
Current interest rate	5.28%
Origination date	10-10-2018
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2028-11-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.2M	09-12-2018	not yet reported
Most recent reported	$9.2M	2018-09-12	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Liqui-Box Inc.	80,609	04-30-2032

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

Latest financials

Financial period end (latest)	06-30-2022
Revenue	$301,161
Operating expenses	$9,035
Net operating income	$292,126
Net cash flow	$270,972
DSCR (net cash flow)	1.63
DSCR (net operating income)	1.76
Occupancy	100%
Servicer advances outstanding	$0

Sugar Grove

Property	Sugar Grove
Address	465 North Route 47; Sugar Grove, IL 60554
Property type	Retail
Units, beds or keys	0
Net rentable square feet	61,301
Year built	2006
Year last renovated	not yet reported
Original balance	$4.3M
Current balance	$4.3M (August 2022)
Share of deal balance	0.4%
Interest rate at origination	4.78%
Current interest rate	4.78%
Origination date	09-26-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-10-06
Prepayment lockout end	06-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$11.2M	08-20-2018	not yet reported
Most recent reported	$11.2M	2018-08-20	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Jewel- Osco	61,301	10-31-2037

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

Latest financials

Financial period end (latest)	06-30-2022
Revenue	$716,011
Operating expenses	$27,775
Net operating income	$688,235
Net cash flow	$688,235
DSCR (net cash flow)	3.29
DSCR (net operating income)	3.29
Occupancy	100%
Servicer advances outstanding	$0

Campus Pointe

Property	Campus Pointe
Address	803 South Twin Oaks Valley Road; San Marcos, CA 92078
Property type	Retail
Units, beds or keys	0
Net rentable square feet	11,480
Year built	2014
Year last renovated	not yet reported
Original balance	$4.2M
Current balance	$4.2M (August 2022)
Share of deal balance	0.4%
Interest rate at origination	5.30%
Current interest rate	5.30%
Origination date	10-04-2018
Original term	120 months
Amortization term	360 months
Interest-only period	42 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Matured balloon, non-performing
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$7.0M	07-18-2018	not yet reported
Most recent reported	$7.0M	2018-07-18	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Craft on campus	3,000	02-29-2024
CORPA3G	2,370	12-31-2033
Primos San Marcos	1,650	02-28-2030

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	90%
Servicer advances outstanding	$23,291

Nemours at Sonata West

Property	Nemours at Sonata West
Address	2020 Daniels Road; Winter Garden, FL 34787
Property type	Office
Units, beds or keys	0
Net rentable square feet	12,200
Year built	2018
Year last renovated	not yet reported
Original balance	$4.0M
Current balance	$3.9M (August 2022)
Share of deal balance	0.3%
Interest rate at origination	5.38%
Current interest rate	5.38%
Origination date	09-27-2018
Original term	120 months
Amortization term	360 months
Interest-only period	30 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$5.8M	07-27-2018	not yet reported
Most recent reported	$5.8M	2018-07-27	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
The Nemours Foundation	12,200	03-31-2028

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	100%
Servicer advances outstanding	$0

Cottages at Gateway Park

Property	Cottages at Gateway Park
Address	506 Gateway Parkway; Marble Falls, TX 78654
Property type	Multifamily
Units, beds or keys	39
Net rentable square feet	not yet reported
Year built	1990
Year last renovated	not yet reported
Original balance	$2.6M
Current balance	$2.6M (August 2022)
Share of deal balance	0.2%
Interest rate at origination	5.06%
Current interest rate	5.06%
Origination date	09-18-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$3.6M	06-06-2018	not yet reported
Most recent reported	$3.6M	2018-06-06	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	97%
Servicer advances outstanding	$0

WAG Richmond

Property	WAG Richmond
Address	3715 Mechanicsville Turnpike; Richmond, VA 23223
Property type	Retail
Units, beds or keys	0
Net rentable square feet	13,905
Year built	1999
Year last renovated	not yet reported
Original balance	$2.6M
Current balance	$2.5M (August 2022)
Share of deal balance	0.2%
Interest rate at origination	5.33%
Current interest rate	5.33%
Origination date	09-28-2018
Original term	120 months
Amortization term	360 months
Interest-only period	12 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	KeyBank Real Estate Capital
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	not yet reported
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$3.9M	08-27-2018	not yet reported
Most recent reported	$3.9M	2018-08-27	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Walgreens	13,905	12-31-2022

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

Latest financials

Financial period end (latest)	06-30-2022
Revenue	$123,200
Operating expenses	$0
Net operating income	$123,200
Net cash flow	$122,157
DSCR (net cash flow)	1.41
DSCR (net operating income)	1.42
Occupancy	100%
Servicer advances outstanding	$0