Citigroup Commercial Mortgage Trust 2017-B1: loan annex
Page built October 19, 2026
Loan detail for Citigroup Commercial Mortgage Trust 2017-B1.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15
← Citigroup Commercial Mortgage Trust 2017-B1 · CMBS market
Detail sections for the 21 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.
TKG 4 Retail Portfolio
| Property | TKG 4 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 | $24.5M |
| Current balance | $24.5M (September 2026) |
| Share of deal balance | 3.1% |
| Interest rate at origination | 4.19% |
| Current interest rate | 4.19% |
| Origination date | 10-25-2016 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2026-11-01 |
| Prepayment lockout end | 10-31-2018 |
| Yield maintenance end | 07-31-2026 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.7M |
| Operating expenses | $595,684 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.76 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
PEDDLERS VILLAGE
| Property | PEDDLERS VILLAGE |
| Address | 2419, 2449 & 2481 STREET ROAD, 5855 UPPER YORK ROAD AND 5872 & 5886 LOWER YORK ROAD (ROUTE 202); Lahaska, PA 18931 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 213,261 |
| Year built | 1962 |
| Year last renovated | 2004 |
| Original balance | $23.0M |
| Current balance | $23.0M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 4.05% |
| Current interest rate | 4.05% |
| Origination date | 06-30-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-07-01 |
| Prepayment lockout end | 08-31-2019 |
| Yield maintenance end | 03-31-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $7.1M |
| Operating expenses | $4.4M |
| Net operating income | $2.7M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 2.69 |
| DSCR (net operating income) | 2.87 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
THE DORAL
| Property | THE DORAL |
| Address | 13740 MONTFORT DRIVE; Dallas, TX 75240 |
| Property type | Multifamily |
| Units, beds or keys | 352 |
| Net rentable square feet | not yet reported |
| Year built | 1978 |
| Year last renovated | 2017 |
| Original balance | $22.5M |
| Current balance | $22.5M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 4.16% |
| Current interest rate | 4.16% |
| Origination date | 06-30-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-07-01 |
| Prepayment lockout end | 06-30-2019 |
| Yield maintenance end | 12-31-2026 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.1M |
| Operating expenses | $1.0M |
| Net operating income | $1.0M |
| Net cash flow | $995,634 |
| DSCR (net cash flow) | 2.10 |
| DSCR (net operating income) | 2.19 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |
CORONA PLAZA
| Property | CORONA PLAZA |
| Address | 103-14 ROOSEVELT AVENUE; Corona, NY 11368 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 52,419 |
| Year built | 1927 |
| Year last renovated | 2005 |
| Original balance | $22.0M |
| Current balance | $22.0M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 4.36% |
| Current interest rate | 4.36% |
| Origination date | 06-30-2017 |
| 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 | 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 | $368,971 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 2.20 |
| DSCR (net operating income) | 2.28 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
145 HUGUENOT
| Property | 145 HUGUENOT |
| Address | 145 HUGUENOT STREET; New Rochelle, NY 10801 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 278,480 |
| Year built | 1972 |
| Year last renovated | 2003 |
| Original balance | $21.5M |
| Current balance | $21.5M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 3.80% |
| Current interest rate | 3.80% |
| Origination date | 06-06-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-07-01 |
| Prepayment lockout end | 12-31-2026 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $3.5M |
| Operating expenses | $2.0M |
| Net operating income | $1.5M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 3.24 |
| DSCR (net operating income) | 3.65 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
WILSHIRE PLAZA
| Property | WILSHIRE PLAZA |
| Address | 900 & 1050 WILSHIRE DRIVE; Troy, MI 48084 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 349,643 |
| Year built | 1986 |
| Year last renovated | 2013 |
| Original balance | $25.1M |
| Current balance | $20.9M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 4.59% |
| Current interest rate | 4.59% |
| Origination date | 07-12-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-08-01 |
| Prepayment lockout end | 03-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.6M |
| Operating expenses | $1.4M |
| Net operating income | $1.2M |
| Net cash flow | $946,724 |
| DSCR (net cash flow) | 1.23 |
| DSCR (net operating income) | 1.58 |
| Occupancy | 68% |
| Servicer advances outstanding | $0 |
DEL AMO FASHION CENTER
| Property | DEL AMO FASHION CENTER |
| Address | 3525 WEST CARSON STREET; Torrance, CA 90503 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,769,525 |
| Year built | 1961 |
| Year last renovated | 2017 |
| Original balance | $20.5M |
| Current balance | $20.5M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 3.66% |
| Current interest rate | 3.66% |
| Origination date | 05-12-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-06-01 |
| Prepayment lockout end | 11-30-2026 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A.; Wells Fargo Bank, National Association; Barclays Bank PLC; Societe Generale |
| 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 | $91.3M |
| Operating expenses | $30.3M |
| Net operating income | $61.0M |
| Net cash flow | $58.6M |
| DSCR (net cash flow) | 4.35 |
| DSCR (net operating income) | 4.52 |
| Occupancy | 75% |
| Servicer advances outstanding | $0 |
Loan 1B
| Property | Loan 1B |
| 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 | $15.2M |
| Current balance | $15.2M (September 2026) |
| Share of deal balance | 1.9% |
| 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 | Morgan Stanley Bank, N.A.; Citigroup Global Markets Realty Corp. |
| 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 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 | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 1.9% |
| 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 | Morgan Stanley Bank, N.A.; Citigroup Global Markets Realty Corp. |
| 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 |
CityLine Michigan Portfolio
| Property | CityLine Michigan Portfolio |
| Address | not yet reported |
| Property type | Self storage |
| Units, beds or keys | 1665 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $15.2M |
| Current balance | $13.6M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 4.51% |
| Current interest rate | 4.51% |
| Origination date | 07-20-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-08-06 |
| Prepayment lockout end | 05-05-2027 |
| 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 | $1.5M |
| Operating expenses | $568,567 |
| Net operating income | $965,847 |
| Net cash flow | $955,774 |
| DSCR (net cash flow) | 2.07 |
| DSCR (net operating income) | 2.09 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
SHERATON ORLANDO NORTH FEE
| Property | SHERATON ORLANDO NORTH FEE |
| Address | 600 NORTH LAKE DESTINY ROAD; Maitland, FL 32751 |
| Property type | Other (code 98) |
| Units, beds or keys | 389 |
| Net rentable square feet | not yet reported |
| Year built | 1984 |
| Year last renovated | 2007 |
| Original balance | $10.5M |
| Current balance | $10.5M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.92% |
| Current interest rate | 3.92% |
| Origination date | 07-06-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| 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
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $492,097 |
| Operating expenses | $0 |
| Net operating income | $492,097 |
| Net cash flow | $492,097 |
| DSCR (net cash flow) | 2.36 |
| DSCR (net operating income) | 2.36 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
FAIRWAY SHOPS
| Property | FAIRWAY SHOPS |
| Address | 2580 KEKAA DRIVE; Ka'anapali, HI 96761 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 35,491 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.08% |
| Current interest rate | 4.08% |
| Origination date | 07-27-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-08-06 |
| Prepayment lockout end | 06-05-2027 |
| 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) | 06-30-2025 |
| Revenue | $1.6M |
| Operating expenses | $781,872 |
| Net operating income | $866,006 |
| Net cash flow | $813,599 |
| DSCR (net cash flow) | 3.13 |
| DSCR (net operating income) | 3.33 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
LUCKY HERCULES
| Property | LUCKY HERCULES |
| Address | 1590 SYCAMORE AVENUE; Hercules, CA 94547 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 61,332 |
| Year built | 1990 |
| Year last renovated | not yet reported |
| Original balance | $8.5M |
| Current balance | $7.9M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.74% |
| Current interest rate | 4.74% |
| Origination date | 07-13-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2027-08-06 |
| Prepayment lockout end | 09-05-2019 |
| Yield maintenance end | 05-05-2027 |
| 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) | 12-31-2025 |
| Revenue | $941,720 |
| Operating expenses | $24,342 |
| Net operating income | $917,378 |
| Net cash flow | $880,401 |
| DSCR (net cash flow) | 1.66 |
| DSCR (net operating income) | 1.73 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
US STORAGE MIAMI - MIAMI GARDENS
| Property | US STORAGE MIAMI - MIAMI GARDENS |
| Address | 2765 NORTHWEST 207TH STREET; Miami Gardens, FL 33056 |
| Property type | Self storage |
| Units, beds or keys | 726 |
| Net rentable square feet | 78,833 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $7.7M |
| Current balance | $7.7M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 07-13-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-08-01 |
| Prepayment lockout end | 04-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $893,192 |
| Operating expenses | $316,502 |
| Net operating income | $576,690 |
| Net cash flow | $569,586 |
| DSCR (net cash flow) | 3.31 |
| DSCR (net operating income) | 3.35 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
THE LINKS APARTMENTS
| Property | THE LINKS APARTMENTS |
| Address | 200 GALLERY DRIVE; Marysville, OH 43040 |
| Property type | Multifamily |
| Units, beds or keys | 128 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $7.8M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.49% |
| Current interest rate | 4.49% |
| Origination date | 06-30-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-07-01 |
| Prepayment lockout end | 03-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.0M |
| Operating expenses | $437,803 |
| Net operating income | $575,367 |
| Net cash flow | $558,791 |
| DSCR (net cash flow) | 2.36 |
| DSCR (net operating income) | 2.43 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
US STORAGE MIAMI - HIALEAH
| Property | US STORAGE MIAMI - HIALEAH |
| Address | 2771 WEST 76TH STREET; Hialeah, FL 33016 |
| Property type | Self storage |
| Units, beds or keys | 620 |
| Net rentable square feet | 68,432 |
| Year built | 1985 |
| Year last renovated | 2006 |
| Original balance | $6.8M |
| Current balance | $6.8M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 07-13-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-08-01 |
| Prepayment lockout end | 04-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $744,927 |
| Operating expenses | $272,977 |
| Net operating income | $471,950 |
| Net cash flow | $466,817 |
| DSCR (net cash flow) | 3.06 |
| DSCR (net operating income) | 3.09 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
US STORAGE MIAMI - SPEEDWAY
| Property | US STORAGE MIAMI - SPEEDWAY |
| Address | 3975 WEST 16TH AVENUE; Hialeah, FL 33012 |
| Property type | Self storage |
| Units, beds or keys | 703 |
| Net rentable square feet | 53,205 |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 07-13-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-08-01 |
| Prepayment lockout end | 04-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $660,908 |
| Operating expenses | $244,773 |
| Net operating income | $416,135 |
| Net cash flow | $412,145 |
| DSCR (net cash flow) | 2.84 |
| DSCR (net operating income) | 2.86 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
1221-1223 AVENUE J
| Property | 1221-1223 AVENUE J |
| Address | 1221-1223 AVENUE J; Brooklyn, NY 11230 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 5,040 |
| Year built | 1921 |
| Year last renovated | 2017 |
| Original balance | $6.2M |
| Current balance | $6.2M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.45% |
| Current interest rate | 4.45% |
| Origination date | 07-20-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-08-06 |
| 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 | $352,541 |
| Operating expenses | $94,694 |
| Net operating income | $257,848 |
| Net cash flow | $257,470 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.85 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
PARK STREET SELF STORAGE
| Property | PARK STREET SELF STORAGE |
| Address | 1500 PARK STREET; Castle Rock, CO 80109 |
| Property type | Self storage |
| Units, beds or keys | 583 |
| Net rentable square feet | 67,685 |
| Year built | 1993 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $4.8M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.23% |
| Current interest rate | 4.23% |
| Origination date | 06-30-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-07-01 |
| Prepayment lockout end | 03-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2024 |
| Revenue | $514,149 |
| Operating expenses | $181,814 |
| Net operating income | $332,335 |
| Net cash flow | $327,259 |
| DSCR (net cash flow) | 2.00 |
| DSCR (net operating income) | 2.03 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
TRINITY SQUARE CENTER
| Property | TRINITY SQUARE CENTER |
| Address | 201-245 NORTH CHICAGO AVENUE; Goshen, IN 46526 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 106,327 |
| Year built | 1968 |
| Year last renovated | not yet reported |
| Original balance | $5.2M |
| Current balance | $4.6M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.79% |
| Current interest rate | 4.79% |
| Origination date | 06-29-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-07-01 |
| Prepayment lockout end | 03-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $441,027 |
| Operating expenses | $224,213 |
| Net operating income | $216,814 |
| Net cash flow | $200,046 |
| DSCR (net cash flow) | 1.22 |
| DSCR (net operating income) | 1.33 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
BARRINGTON CENTRE OFFICE
| Property | BARRINGTON CENTRE OFFICE |
| Address | 303 EAST MAIN STREET; Barrington, IL 60565 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 27,863 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $4.6M |
| Current balance | $3.9M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.11% |
| Current interest rate | 5.11% |
| Origination date | 06-28-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-07-01 |
| Prepayment lockout end | 06-30-2019 |
| Yield maintenance end | 03-31-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 | $441,038 |
| Operating expenses | $206,343 |
| Net operating income | $234,695 |
| Net cash flow | $209,328 |
| DSCR (net cash flow) | 1.39 |
| DSCR (net operating income) | 1.56 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |