CSAIL 2017-CX10 Commercial Mortgage Trust (segment D02, CIK 1720474): loan annex
Page built October 19, 2026
Loan detail for CSAIL 2017-CX10 Commercial Mortgage Trust.
Data as of loan data through December 2020; ratings as held in the dataset at 2026-10-15
← CSAIL 2017-CX10 Commercial Mortgage Trust (segment D02, CIK 1720474) · CMBS market
Detail sections for the 25 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.
The Landing Apartments
| Property | The Landing Apartments |
| Address | 4800 East Interstate 240 Service Road; Oklahoma City, OK 73135 |
| Property type | Multifamily |
| Units, beds or keys | 252 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $24.0M |
| Current balance | $24.0M (December 2020) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 5.19% |
| Current interest rate | 5.19% |
| Origination date | 01-11-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 58 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $1.5M |
| Operating expenses | $587,555 |
| Net operating income | $941,089 |
| Net cash flow | $921,307 |
| DSCR (net cash flow) | 1.46 |
| DSCR (net operating income) | 1.49 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
Union Bay Apartments
| Property | Union Bay Apartments |
| Address | 526 Yale Avenue North; Seattle, WA 98109 |
| Property type | Multifamily |
| Units, beds or keys | 74 |
| Net rentable square feet | not yet reported |
| Year built | 1994 |
| Year last renovated | 2017 |
| Original balance | $21.7M |
| Current balance | $21.7M (December 2020) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 5.00% |
| Current interest rate | 5.00% |
| Origination date | 01-31-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 118 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $2.2M |
| Operating expenses | $759,315 |
| Net operating income | $1.4M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 1.25 |
| DSCR (net operating income) | 1.27 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Baywood San Mateo
| Property | Baywood San Mateo |
| Address | 333-345 South B Street; San Mateo, CA 94401 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 25,506 |
| Year built | 1930 |
| Year last renovated | 2017 |
| Original balance | $21.0M |
| Current balance | $21.0M (December 2020) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.95% |
| Current interest rate | 4.95% |
| Origination date | 02-19-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 119 months |
| Scheduled maturity | 2029-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $793,959 |
| Operating expenses | $97,345 |
| Net operating income | $696,614 |
| Net cash flow | $662,876 |
| DSCR (net cash flow) | 1.25 |
| DSCR (net operating income) | 1.32 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Liberty Station Retail
| Property | Liberty Station Retail |
| Address | 2401 2445 & 2495 Truxtun Road; San Diego, CA 92106 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 327,704 |
| Year built | 1923 |
| Year last renovated | 2007 |
| Original balance | $20.0M |
| Current balance | $20.0M (December 2020) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 5.23% |
| Current interest rate | 5.23% |
| Origination date | 11-15-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 116 months |
| Scheduled maturity | 2028-12-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $5.3M |
| Operating expenses | $2.6M |
| Net operating income | $2.7M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 0.81 |
| DSCR (net operating income) | 0.87 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Colonie Apartments (and 5 more properties)
| Property | Colonie Apartments (and 5 more properties) |
| Address | 7 Bristol Court; 120 15th St. east; 2190 NW 4th Court; 1101 Fuller Ave; 817 Chestnut Street; 801 Southgate Drive; Amherst, NY (and 5 more) 14228 |
| Property type | Multifamily |
| Units, beds or keys | ["430", "252", "165", "184", "616", "152"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.5M |
| Current balance | $17.5M (December 2020) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 5.15% |
| Current interest rate | 5.15% |
| Origination date | 01-28-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 118 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | not yet reported |
| 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 |
Roanoke Crossing Shopping Center
| Property | Roanoke Crossing Shopping Center |
| Address | 1200-1224 North Highway 377 and; Roanoke, TX 76262 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 78,572 |
| Year built | 2003 |
| Year last renovated | not yet reported |
| Original balance | $16.6M |
| Current balance | $16.6M (December 2020) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 4.87% |
| Current interest rate | 4.87% |
| Origination date | 01-18-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 58 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2020 |
| Revenue | $545,283 |
| Operating expenses | $176,728 |
| Net operating income | $368,555 |
| Net cash flow | $345,966 |
| DSCR (net cash flow) | 1.70 |
| DSCR (net operating income) | 1.81 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Homewood Suites Brownsville (and 1 more properties)
| Property | Homewood Suites Brownsville (and 1 more properties) |
| Address | 3759 North Expressway; 310 Lost Oaks Boulevard; Brownsville, TX (and 1 more) 78520 |
| Property type | Lodging |
| Units, beds or keys | ["86", "109"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $16.6M |
| Current balance | $16.2M (December 2020) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.40% |
| Current interest rate | 5.40% |
| Origination date | 02-19-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["06-30-2020", "06-30-2020"] |
| 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 |
AC Marriott Downtown Tucson
| Property | AC Marriott Downtown Tucson |
| Address | 151 East Broadway Boulevard &; Tucson, AZ 85701 |
| Property type | Lodging |
| Units, beds or keys | 136 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (December 2020) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.38% |
| Current interest rate | 5.38% |
| Origination date | 12-19-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 33 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2020 |
| Revenue | $9.2M |
| Operating expenses | $4.7M |
| Net operating income | $4.5M |
| Net cash flow | $4.1M |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 2.06 |
| Occupancy | 67% |
| Servicer advances outstanding | $0 |
Atlantic Gardens
| Property | Atlantic Gardens |
| Address | 525-541 Atlantic Avenue; Brooklyn, NY 11217 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 24 |
| Year built | 1900 |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (December 2020) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.79% |
| Current interest rate | 4.79% |
| Origination date | 02-07-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 119 months |
| Scheduled maturity | 2029-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $1.6M |
| Operating expenses | $451,369 |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.61 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Homewood Suites Philadelphia - Valley Forge
| Property | Homewood Suites Philadelphia - Valley Forge |
| Address | 681 Shannondell Boulevard; Audubon, PA 19403 |
| Property type | Lodging |
| Units, beds or keys | 123 |
| Net rentable square feet | not yet reported |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $15.3M |
| Current balance | $14.9M (December 2020) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.10% |
| Current interest rate | 5.10% |
| Origination date | 02-07-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 | 79% |
| Servicer advances outstanding | $0 |
Hilton Garden Inn - Valley Forge
| Property | Hilton Garden Inn - Valley Forge |
| Address | 500 Cresson Boulevard; Phoenixville, PA 19460 |
| Property type | Lodging |
| Units, beds or keys | 135 |
| Net rentable square feet | not yet reported |
| Year built | 2012 |
| Year last renovated | not yet reported |
| Original balance | $15.3M |
| Current balance | $14.9M (December 2020) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.10% |
| Current interest rate | 5.10% |
| Origination date | 02-07-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 | 76% |
| Servicer advances outstanding | $0 |
Residence Inn Anaheim Hills Yorba Linda
| Property | Residence Inn Anaheim Hills Yorba Linda |
| Address | 125 South Festival Drive; Anaheim, CA 92808 |
| Property type | Lodging |
| Units, beds or keys | 128 |
| Net rentable square feet | not yet reported |
| Year built | 2002 |
| Year last renovated | 2017 |
| Original balance | $14.9M |
| Current balance | $14.9M (December 2020) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.85% |
| Current interest rate | 4.85% |
| Origination date | 01-17-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 118 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2020 |
| Revenue | $5.3M |
| Operating expenses | $3.4M |
| Net operating income | $1.9M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 2.35 |
| DSCR (net operating income) | 2.64 |
| Occupancy | 80% |
| Servicer advances outstanding | $0 |
Compass Self Storage Spring Hill (and 1 more properties)
| Property | Compass Self Storage Spring Hill (and 1 more properties) |
| Address | 10161 County Line Road; 5301 North Pioneer Road; Spring Hill, FL (and 1 more) 34608 |
| Property type | Self storage |
| Units, beds or keys | ["95085", "91740"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $14.4M |
| Current balance | $14.4M (December 2020) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.06% |
| Current interest rate | 5.06% |
| Origination date | 02-06-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 34 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
Meridian Tower
| Property | Meridian Tower |
| Address | 10201 North Illinois Street; Indianapolis, IN 46290 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 142,970 |
| Year built | 1991 |
| Year last renovated | 2005 |
| Original balance | $13.2M |
| Current balance | $12.9M (December 2020) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.96% |
| Current interest rate | 4.96% |
| Origination date | 12-20-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $2.6M |
| Operating expenses | $1.1M |
| Net operating income | $1.5M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 1.49 |
| DSCR (net operating income) | 1.73 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
69 Clinton Street (and 1 more properties)
| Property | 69 Clinton Street (and 1 more properties) |
| Address | 69 Clinton Street; 28 East 13th Street; New York, NY (and 1 more) 10002 |
| Property type | Mixed use |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2018 |
| Original balance | $12.4M |
| Current balance | $12.4M (December 2020) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.98% |
| Current interest rate | 4.98% |
| Origination date | 02-21-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 119 months |
| Scheduled maturity | 2029-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
8401 Melrose
| Property | 8401 Melrose |
| Address | 8401 Melrose Avenue; Los Angeles, CA 90069 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 5,850 |
| Year built | 1940 |
| Year last renovated | 1988 |
| Original balance | $12.0M |
| Current balance | $11.8M (December 2020) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.40% |
| Current interest rate | 4.40% |
| Origination date | 02-11-2019 |
| Original term | 120 months |
| Amortization term | 480 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2020 |
| Revenue | $1.3M |
| Operating expenses | $91,347 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 2.51 |
| DSCR (net operating income) | 2.51 |
| Occupancy | 67% |
| Servicer advances outstanding | $0 |
Hampton Cove (and 2 more properties)
| Property | Hampton Cove (and 2 more properties) |
| Address | 7250 US-431; 1542 Winchester Road Northeast; 753 Homer Nance Road and 2746 Winchester Road; Owens Cross Roads, AL (and 2 more) 35763 |
| Property type | Self storage |
| Units, beds or keys | ["233730", "85255", "59050"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $11.6M |
| Current balance | $11.6M (December 2020) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.30% |
| Current interest rate | 5.30% |
| Origination date | 02-08-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 35 months |
| Scheduled maturity | 2029-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["06-30-2020", "06-30-2020", "06-30-2020"] |
| 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 |
Rosemont Commons Fee
| Property | Rosemont Commons Fee |
| Address | 3750 West Market Street; Fairlawn, OH 44333 |
| Property type | not yet reported |
| Units, beds or keys | 0 |
| Net rentable square feet | 483,688 |
| Year built | 1992 |
| Year last renovated | not yet reported |
| Original balance | $11.0M |
| Current balance | $11.0M (December 2020) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.85% |
| Current interest rate | 4.85% |
| Origination date | 02-15-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 119 months |
| Scheduled maturity | 2029-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 246.9%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $628,402 |
| Operating expenses | $21,441 |
| Net operating income | $606,961 |
| Net cash flow | $606,961 |
| DSCR (net cash flow) | 2.24 |
| DSCR (net operating income) | 2.24 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Walgreens - NH (and 1 more properties)
| Property | Walgreens - NH (and 1 more properties) |
| Address | 131 Nashua Road; 328 Rhode Island Avenue; Londonderry, NH (and 1 more) 03053 |
| Property type | Retail |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.7M |
| Current balance | $10.7M (December 2020) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.82% |
| Current interest rate | 4.82% |
| Origination date | 02-25-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 35 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | not yet reported |
| 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) | ["06-30-2020", "06-30-2020"] |
| 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 |
116 University Place
| Property | 116 University Place |
| Address | 116 University Place; New York, NY 10003 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 2,626 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $9.6M |
| Current balance | $9.6M (December 2020) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 5.10% |
| Current interest rate | 5.10% |
| Origination date | 02-05-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 119 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
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 |
Massman Property (and 1 more properties)
| Property | Massman Property (and 1 more properties) |
| Address | 660 Massman Drive; 3662 West Ina Road; Nashville, TN (and 1 more) 37210 |
| Property type | Multiple property types |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2009 |
| Original balance | $8.7M |
| Current balance | $8.5M (December 2020) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.88% |
| Current interest rate | 4.88% |
| Origination date | 01-29-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| 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", "09-30-2020"] |
| 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 |
Colony Retail
| Property | Colony Retail |
| Address | 5651 Sam Rayburn Tollway; The Colony, TX 75056 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 89,826 |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $8.1M |
| Current balance | $8.1M (December 2020) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.20% |
| Current interest rate | 5.20% |
| Origination date | 02-27-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 35 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $914,664 |
| Operating expenses | $226,136 |
| Net operating income | $688,528 |
| Net cash flow | $666,360 |
| DSCR (net cash flow) | 3.12 |
| DSCR (net operating income) | 3.22 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
161 Court Street
| Property | 161 Court Street |
| Address | 161 Court Street; Brooklyn, NY 11201 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 7,700 |
| Year built | 1910 |
| Year last renovated | 2018 |
| Original balance | $7.4M |
| Current balance | $7.4M (December 2020) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 5.06% |
| Current interest rate | 5.06% |
| Origination date | 02-08-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 119 months |
| Scheduled maturity | 2029-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $326,400 |
| Operating expenses | $46,845 |
| Net operating income | $279,555 |
| Net cash flow | $276,460 |
| DSCR (net cash flow) | 1.45 |
| DSCR (net operating income) | 1.47 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
First Colony Self Storage
| Property | First Colony Self Storage |
| Address | 16615 Lexington Boulevard; Sugar Land, TX 77479 |
| Property type | Self storage |
| Units, beds or keys | 61338 |
| Net rentable square feet | not yet reported |
| Year built | 2003 |
| Year last renovated | not yet reported |
| Original balance | $5.3M |
| Current balance | $5.3M (December 2020) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 02-01-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 118 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2020 |
| Revenue | $636,179 |
| Operating expenses | $207,213 |
| Net operating income | $428,966 |
| Net cash flow | $424,366 |
| DSCR (net cash flow) | 3.54 |
| DSCR (net operating income) | 3.58 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
South Port Apartments
| Property | South Port Apartments |
| Address | 9371 Mansfield Road; Shreveport, LA 71118 |
| Property type | Multifamily |
| Units, beds or keys | 113 |
| Net rentable square feet | not yet reported |
| Year built | 1967 |
| Year last renovated | not yet reported |
| Original balance | $3.7M |
| Current balance | $3.6M (December 2020) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 01-18-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |