J.P. Morgan Chase Commercial Mortgage Securities Trust 2012-C8: loan annex

Data as of loan data through February 2021; ratings as held in the dataset at 2026-10-15

← J.P. Morgan Chase Commercial Mortgage Securities Trust 2012-C8 · 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.

NORTHWEST BUSINESS CENTER

Property	NORTHWEST BUSINESS CENTER
Address	1335 & 1337-1351 CAPITAL CIRCLE SOUTHEAST AND 2130, 2150, 2152, 2242, 2244, 2252, 2256, 2260, 2270 & 2275 NORTHWEST PARKWAY SOUTHEAST; Marietta, GA 30067
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	470,971
Year built	1982
Year last renovated	not yet reported
Original balance	$22.8M
Current balance	$22.8M (February 2021)
Share of deal balance	3.2%
Interest rate at origination	5.23%
Current interest rate	5.23%
Origination date	04-23-2018
Original term	120 months
Amortization term	360 months
Interest-only period	48 months
Scheduled maturity	2028-05-06
Prepayment lockout end	06-05-2019
Yield maintenance end	02-05-2028
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$34.2M	02-07-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
DRMF Inc. d/b/a	56,616	10-31-2030
Engineered Solutions of Georgia Inc.	27,900	04-30-2023
HBN media Inc. dba Commissions	26,715	01-31-2022

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$3.5M
Operating expenses	$870,628
Net operating income	$2.6M
Net cash flow	$2.4M
DSCR (net cash flow)	2.60
DSCR (net operating income)	2.89
Occupancy	96%
Servicer advances outstanding	$0

LAKEWOOD FOREST PLAZA

Property	LAKEWOOD FOREST PLAZA
Address	21147 STATE HIGHWAY 249; Houston, TX 77070
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	108,016
Year built	1984
Year last renovated	2011
Original balance	$16.6M
Current balance	$16.6M (February 2021)
Share of deal balance	2.4%
Interest rate at origination	4.65%
Current interest rate	4.65%
Origination date	04-06-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-05-01
Prepayment lockout end	06-30-2020
Yield maintenance end	02-29-2028
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$25.5M	03-21-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
El Palenque	5,585	12-31-2021
First Watch Restaurants Inc	3,795	05-31-2022
Dragon's Lair Comics and Fantasy	3,789	03-31-2022

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$1.5M
Operating expenses	$572,139
Net operating income	$913,103
Net cash flow	$807,788
DSCR (net cash flow)	1.37
DSCR (net operating income)	1.55
Occupancy	87%
Servicer advances outstanding	$0

Troy Hotel Portfolio

Property	Troy Hotel Portfolio
Address	Troy, MI
Property type	Lodging
Units, beds or keys	177
Net rentable square feet	not yet reported
Year built	2016
Year last renovated	not yet reported
Original balance	$17.0M
Current balance	$16.1M (February 2021)
Share of deal balance	2.3%
Interest rate at origination	5.22%
Current interest rate	5.22%
Origination date	05-08-2018
Original term	120 months
Amortization term	300 months
Interest-only period	not yet reported
Scheduled maturity	2028-06-06
Prepayment lockout end	03-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	BSPRT Finance, LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$29.8M	04-13-2018	MAI

Latest financials

Financial period end (latest)	06-30-2020
Revenue	$5.0M
Operating expenses	$2.9M
Net operating income	$2.1M
Net cash flow	$1.9M
DSCR (net cash flow)	1.57
DSCR (net operating income)	1.73
Occupancy	63%
Servicer advances outstanding	$0

TWELVE OAKS MALL

Property	TWELVE OAKS MALL
Address	27500 NOVI ROAD; Novi, MI 48377
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	716,771
Year built	1977
Year last renovated	2007
Original balance	$16.7M
Current balance	$15.9M (February 2021)
Share of deal balance	2.3%
Interest rate at origination	4.40%
Current interest rate	4.40%
Origination date	02-28-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-03-06
Prepayment lockout end	12-05-2027
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Goldman Sachs Mortgage Company/Wells Fargo Bank, National Association/JPMorgan Chase Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$552.9M	12-14-2017	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Nordstrom	160,000	12-31-2022
H&M Clothing Stores	24,440	01-31-2029
Forever 21	22,996	01-31-2023

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$27.4M
Operating expenses	$9.1M
Net operating income	$18.4M
Net cash flow	$17.9M
DSCR (net cash flow)	2.03
DSCR (net operating income)	2.08
Occupancy	89%
Servicer advances outstanding	$0

5805 SEPULVEDA BOULEVARD

Property	5805 SEPULVEDA BOULEVARD
Address	5805 SEPULVEDA BOULEVARD; Sherman Oaks, CA 91411
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	87,691
Year built	1990
Year last renovated	not yet reported
Original balance	$15.8M
Current balance	$15.5M (February 2021)
Share of deal balance	2.2%
Interest rate at origination	4.78%
Current interest rate	4.78%
Origination date	04-13-2018
Original term	120 months
Amortization term	360 months
Interest-only period	18 months
Scheduled maturity	2028-05-06
Prepayment lockout end	02-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$26.0M	03-23-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Caine & Weiner	16,791	03-31-2025
JSI Acquisitions Inc	9,154	04-30-2023
Enterprise Fleet Management Inc.	7,136	06-30-2026

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$2.0M
Operating expenses	$733,251
Net operating income	$1.3M
Net cash flow	$1.2M
DSCR (net cash flow)	1.60
DSCR (net operating income)	1.69
Occupancy	100%
Servicer advances outstanding	$0

800 SOUTH BARRANCA

Property	800 SOUTH BARRANCA
Address	800 SOUTH BARRANCA AVENUE; Covina, CA 91723
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	89,937
Year built	1981
Year last renovated	2007
Original balance	$14.5M
Current balance	$14.5M (February 2021)
Share of deal balance	2.1%
Interest rate at origination	4.90%
Current interest rate	4.90%
Origination date	03-16-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-04-06
Prepayment lockout end	12-05-2027
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$23.9M	01-29-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
State of California	30,475	07-31-2022
Regal Medical Group Inc	18,285	12-31-2021
Think Together	9,033	02-29-2024

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$1.9M
Operating expenses	$747,469
Net operating income	$1.1M
Net cash flow	$1.0M
DSCR (net cash flow)	1.90
DSCR (net operating income)	2.06
Occupancy	95%
Servicer advances outstanding	$0

LEHIGH VALLEY MALL

Property	LEHIGH VALLEY MALL
Address	250 LEHIGH VALLEY MALL; Whitehall, PA 18052
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	545,233
Year built	1976
Year last renovated	2006
Original balance	$15.0M
Current balance	$14.1M (February 2021)
Share of deal balance	2.0%
Interest rate at origination	4.06%
Current interest rate	4.06%
Origination date	10-13-2017
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2027-11-01
Prepayment lockout end	04-30-2027
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association/Column Financial, Inc./Cantor Commercial Real Estate Lending, L.P.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$445.0M	09-04-2017	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Bob's Dicount Furniture	30,204	02-29-2028
Barnes & Noble	29,875	01-31-2023
Michael's Stores Inc.	25,009	02-28-2030

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$22.5M
Operating expenses	$5.4M
Net operating income	$17.1M
Net cash flow	$16.4M
DSCR (net cash flow)	1.89
DSCR (net operating income)	1.98
Occupancy	84%
Servicer advances outstanding	$0

THE MARKET AT CROSS CREEK RANCH

Property	THE MARKET AT CROSS CREEK RANCH
Address	FM 1463 AND FULSHEAR BEND DRIVE; Fulshear, TX 77494
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	41,160
Year built	2018
Year last renovated	not yet reported
Original balance	$13.3M
Current balance	$13.3M (February 2021)
Share of deal balance	1.9%
Interest rate at origination	4.78%
Current interest rate	4.78%
Origination date	04-10-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-05-01
Prepayment lockout end	06-30-2020
Yield maintenance end	02-29-2028
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$20.3M	02-09-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
VENETIAN NAILS	4,173	08-31-2028
Twin Liquors	3,405	06-30-2028
Mod pizza	3,092	03-31-2027

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	$346,376
Net operating income	$911,701
Net cash flow	$875,830
DSCR (net cash flow)	1.81
DSCR (net operating income)	1.88
Occupancy	100%
Servicer advances outstanding	$0

WESLACO SHOPPING CENTER

Property	WESLACO SHOPPING CENTER
Address	1901 WEST EXPRESSWAY 83; Weslaco, TX 78596
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	141,335
Year built	1996
Year last renovated	2005
Original balance	$13.1M
Current balance	$12.8M (February 2021)
Share of deal balance	1.8%
Interest rate at origination	5.53%
Current interest rate	5.53%
Origination date	04-10-2018
Original term	120 months
Amortization term	360 months
Interest-only period	12 months
Scheduled maturity	2028-05-06
Prepayment lockout end	02-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Deutsche Bank AG, New York Branch
Current status	Matured balloon, non-performing
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$18.9M	12-02-2017	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Ross	30,000	01-31-2022
Planet Fitness	19,413	06-30-2027
Dollar Tree	15,120	01-31-2026

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$1.5M
Operating expenses	$488,484
Net operating income	$1.0M
Net cash flow	$955,335
DSCR (net cash flow)	1.42
DSCR (net operating income)	1.50
Occupancy	72%
Servicer advances outstanding	$74,572

Guardian Self Storage 2-Pack

Property	Guardian Self Storage 2-Pack
Address	PA
Property type	Self storage
Units, beds or keys	1262
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$12.3M
Current balance	$12.3M (February 2021)
Share of deal balance	1.7%
Interest rate at origination	4.46%
Current interest rate	4.46%
Origination date	03-15-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-04-01
Prepayment lockout end	05-31-2020
Yield maintenance end	01-31-2028
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$20.9M	02-13-2018	MAI

Latest financials

Financial period end (latest)	12-31-2020
Revenue	$2.4M
Operating expenses	$901,592
Net operating income	$1.5M
Net cash flow	$1.5M
DSCR (net cash flow)	2.68
DSCR (net operating income)	2.71
Occupancy	92%
Servicer advances outstanding	$0

GREENMARK AT ANDREWS

Property	GREENMARK AT ANDREWS
Address	200 NORTHWEST AVENUE M; Andrews, TX 79714
Property type	Multifamily
Units, beds or keys	144
Net rentable square feet	not yet reported
Year built	2012
Year last renovated	not yet reported
Original balance	$11.4M
Current balance	$11.4M (February 2021)
Share of deal balance	1.6%
Interest rate at origination	5.24%
Current interest rate	5.24%
Origination date	04-25-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-05-06
Prepayment lockout end	02-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Deutsche Bank AG, New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$17.3M	02-23-2018	MAI

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$1.9M
Operating expenses	$553,342
Net operating income	$1.3M
Net cash flow	$1.3M
DSCR (net cash flow)	2.80
DSCR (net operating income)	2.86
Occupancy	90%
Servicer advances outstanding	$0

NORTHRIDGE MEDICAL TOWER

Property	NORTHRIDGE MEDICAL TOWER
Address	18250 ROSCOE BOULEVARD; Northridge, CA 91325
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	33,196
Year built	1961
Year last renovated	2004
Original balance	$8.3M
Current balance	$8.3M (February 2021)
Share of deal balance	1.2%
Interest rate at origination	4.92%
Current interest rate	4.92%
Origination date	03-29-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-04-06
Prepayment lockout end	05-05-2019
Yield maintenance end	12-05-2027
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Deutsche Bank AG, New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.2M	03-08-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
ElProyectoDelBarrio Inc.	4,589	11-30-2022
United Imaging	3,989	12-31-2027
Vogue prosthetic orthotic	2,640	09-30-2031

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$780,285
Operating expenses	$289,344
Net operating income	$490,941
Net cash flow	$451,121
DSCR (net cash flow)	1.44
DSCR (net operating income)	1.56
Occupancy	85%
Servicer advances outstanding	$0

DAM NECK SHOPPING CENTER

Property	DAM NECK SHOPPING CENTER
Address	1630-1650 GENERAL BOOTH BOULEVARD; Virginia Beach, VA 23454
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	131,100
Year built	1991
Year last renovated	not yet reported
Original balance	$8.0M
Current balance	$7.7M (February 2021)
Share of deal balance	1.1%
Interest rate at origination	5.28%
Current interest rate	5.28%
Origination date	04-05-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-04-06
Prepayment lockout end	01-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	BSPRT Finance, LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.8M	12-13-2017	MAI

Largest tenants

Tenant	Square feet	Lease expiration
USF S&H VIRGINIA LLC	67,760	12-31-2032
Big Lots	35,000	01-31-2027
Warriors Brewing Company LLC	4,380	11-30-2021

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$762,144
Operating expenses	$255,855
Net operating income	$506,289
Net cash flow	$442,377
DSCR (net cash flow)	1.11
DSCR (net operating income)	1.27
Occupancy	95%
Servicer advances outstanding	$0

FORT KNOX EXECUTIVE PARK

Property	FORT KNOX EXECUTIVE PARK
Address	2727 MAHAN DRIVE AND 2728, 2737 & 2747 FORT KNOX BOULEVARD; Tallahassee, FL 32308
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	300,419
Year built	1979
Year last renovated	2017
Original balance	$8.0M
Current balance	$7.5M (February 2021)
Share of deal balance	1.1%
Interest rate at origination	5.10%
Current interest rate	5.10%
Origination date	02-12-2018
Original term	120 months
Amortization term	300 months
Interest-only period	not yet reported
Scheduled maturity	2028-03-06
Prepayment lockout end	12-05-2027
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$56.8M	01-16-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Agency For Healthcare	226,931	02-28-2035
FDLE	23,993	04-30-2022

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$4.4M
Operating expenses	$1.4M
Net operating income	$2.9M
Net cash flow	$2.8M
DSCR (net cash flow)	1.49
DSCR (net operating income)	1.57
Occupancy	100%
Servicer advances outstanding	$0

8851 SANTA MONICA BOULEVARD

Property	8851 SANTA MONICA BOULEVARD
Address	801-805 LARRABEE STREET AND 8851-8853 SANTA MONICA BOULEVARD; West Hollywood, CA 90069
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	9,948
Year built	1926
Year last renovated	2016
Original balance	$7.3M
Current balance	$7.3M (February 2021)
Share of deal balance	1.0%
Interest rate at origination	4.94%
Current interest rate	4.94%
Origination date	05-09-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-06-06
Prepayment lockout end	07-05-2020
Yield maintenance end	02-05-2028
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.8M	04-02-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Loaded Gun LLC dba Revolver Bar	2,874	06-30-2023
Blanks2Go Inc.	1,800	02-28-2023
Barber Surgeons' Guild PC	1,600	01-31-2022

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$471,649
Operating expenses	$109,280
Net operating income	$362,369
Net cash flow	$353,415
DSCR (net cash flow)	1.28
DSCR (net operating income)	1.32
Occupancy	100%
Servicer advances outstanding	$0

MEZZ 42

Property	MEZZ 42
Address	881 3RD AVENUE SOUTHWEST AND 5 CENTER GREEN; Carmel, IN 46032
Property type	Mixed use
Units, beds or keys	45
Net rentable square feet	not yet reported
Year built	2016
Year last renovated	not yet reported
Original balance	$6.3M
Current balance	$6.3M (February 2021)
Share of deal balance	0.9%
Interest rate at origination	5.20%
Current interest rate	5.20%
Origination date	05-11-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-06-06
Prepayment lockout end	06-05-2020
Yield maintenance end	03-05-2028
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Deutsche Bank AG, New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.5M	10-23-2017	MAI

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$601,423
Operating expenses	$382,860
Net operating income	$218,563
Net cash flow	$209,718
DSCR (net cash flow)	0.84
DSCR (net operating income)	0.88
Occupancy	98%
Servicer advances outstanding	$0

Adams Portfolio

Property	Adams Portfolio
Address	Las Vegas, NV
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	$6.2M
Current balance	$6.1M (February 2021)
Share of deal balance	0.9%
Interest rate at origination	4.79%
Current interest rate	4.79%
Origination date	12-11-2017
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2028-01-06
Prepayment lockout end	10-05-2027
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.2M	11-15-2017	MAI

Latest financials

Financial period end (latest)	12-31-2020
Revenue	$726,138
Operating expenses	$205,732
Net operating income	$520,406
Net cash flow	$503,515
DSCR (net cash flow)	1.32
DSCR (net operating income)	1.36
Occupancy	100%
Servicer advances outstanding	$0

JHMR POWDERHORN

Property	JHMR POWDERHORN
Address	605, 655 & 685 POWDERHORN LANE; Jackson, WY 83001
Property type	Multifamily
Units, beds or keys	25
Net rentable square feet	not yet reported
Year built	2014
Year last renovated	not yet reported
Original balance	$6.0M
Current balance	$6.0M (February 2021)
Share of deal balance	0.9%
Interest rate at origination	5.00%
Current interest rate	5.00%
Origination date	05-09-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-06-06
Prepayment lockout end	03-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Deutsche Bank AG, New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.8M	03-02-2018	MAI

Latest financials

Financial period end (latest)	12-31-2020
Revenue	$652,509
Operating expenses	$65,585
Net operating income	$586,924
Net cash flow	$585,112
DSCR (net cash flow)	1.92
DSCR (net operating income)	1.92
Occupancy	100%
Servicer advances outstanding	$0

CITY VIEW FARMS

Property	CITY VIEW FARMS
Address	1037 WEST JEFFERSON STREET; Franklin, IN 46131
Property type	Multifamily
Units, beds or keys	84
Net rentable square feet	not yet reported
Year built	2004
Year last renovated	not yet reported
Original balance	$6.0M
Current balance	$5.9M (February 2021)
Share of deal balance	0.8%
Interest rate at origination	5.09%
Current interest rate	5.09%
Origination date	05-04-2018
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2028-05-06
Prepayment lockout end	02-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.0M	03-30-2018	MAI

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$769,080
Operating expenses	$352,822
Net operating income	$416,258
Net cash flow	$397,340
DSCR (net cash flow)	1.53
DSCR (net operating income)	1.61
Occupancy	98%
Servicer advances outstanding	$0

Fireside IL Storage Portfolio

Property	Fireside IL Storage Portfolio
Address	Bourbonnais, IL
Property type	Self storage
Units, beds or keys	830
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$5.8M
Current balance	$5.8M (February 2021)
Share of deal balance	0.8%
Interest rate at origination	4.90%
Current interest rate	4.90%
Origination date	03-29-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-04-06
Prepayment lockout end	07-05-2020
Yield maintenance end	12-05-2027
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.4M	03-16-2018	MAI

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$838,413
Operating expenses	$300,500
Net operating income	$537,913
Net cash flow	$530,319
DSCR (net cash flow)	2.42
DSCR (net operating income)	2.46
Occupancy	91%
Servicer advances outstanding	$0

Aaron's Rent Portfolio

Property	Aaron's Rent Portfolio
Address	not yet reported
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$5.8M
Current balance	$5.8M (February 2021)
Share of deal balance	0.8%
Interest rate at origination	4.90%
Current interest rate	4.90%
Origination date	03-23-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-04-06
Prepayment lockout end	01-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	BSPRT Finance, LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$11.7M	not yet reported	MAI

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$638,088
Operating expenses	$110,793
Net operating income	$527,295
Net cash flow	$515,301
DSCR (net cash flow)	2.36
DSCR (net operating income)	2.42
Occupancy	100%
Servicer advances outstanding	$0

FOUNTAINGROVE EXECUTIVE CENTER

Property	FOUNTAINGROVE EXECUTIVE CENTER
Address	3700 OLD REDWOOD HIGHWAY; Santa Rosa, CA 95403
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	37,428
Year built	2004
Year last renovated	not yet reported
Original balance	$5.6M
Current balance	$5.6M (February 2021)
Share of deal balance	0.8%
Interest rate at origination	4.60%
Current interest rate	4.60%
Origination date	03-08-2018
Original term	120 months
Amortization term	360 months
Interest-only period	48 months
Scheduled maturity	2028-04-06
Prepayment lockout end	05-05-2020
Yield maintenance end	12-05-2027
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Deutsche Bank AG, New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.1M	01-26-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Wells Fargo Bank	7,911	03-31-2025
IN HOME CARE INC.	7,140	09-30-2023
Mendocino Forest Products Co.	6,785	11-30-2023

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$763,441
Operating expenses	$292,441
Net operating income	$471,000
Net cash flow	$435,632
DSCR (net cash flow)	2.21
DSCR (net operating income)	2.39
Occupancy	91%
Servicer advances outstanding	$0

SHOPPES AT SCHOOLHOUSE CROSSING

Property	SHOPPES AT SCHOOLHOUSE CROSSING
Address	150 ONIX DRIVE; Kennett Square, PA 19348
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	37,000
Year built	2007
Year last renovated	not yet reported
Original balance	$5.6M
Current balance	$5.6M (February 2021)
Share of deal balance	0.8%
Interest rate at origination	5.24%
Current interest rate	5.24%
Origination date	03-02-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-03-06
Prepayment lockout end	12-05-2027
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.0M	01-23-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Onix Group	15,000	04-30-2031
Plaza Azteca	4,400	04-30-2021
CIRRE LLC	3,886	07-31-2024

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$768,687
Operating expenses	$345,009
Net operating income	$423,678
Net cash flow	$390,378
DSCR (net cash flow)	1.74
DSCR (net operating income)	1.89
Occupancy	100%
Servicer advances outstanding	$0

1-21 EXPORT DRIVE

Property	1-21 EXPORT DRIVE
Address	21 EXPORT DRIVE; Sterling, VA 20164
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	74,729
Year built	1985
Year last renovated	2016
Original balance	$5.2M
Current balance	$5.2M (February 2021)
Share of deal balance	0.7%
Interest rate at origination	5.05%
Current interest rate	5.05%
Origination date	05-04-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-05-06
Prepayment lockout end	02-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.7M	03-01-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Avitecture Inc.	29,960	07-31-2025
Mil-Tek Mid-Atlantic Recycling &	15,094	11-30-2023
Largo Marble and Granite Inc.	13,137	04-30-2021

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$589,364
Operating expenses	$163,058
Net operating income	$426,306
Net cash flow	$392,676
DSCR (net cash flow)	1.94
DSCR (net operating income)	2.10
Occupancy	100%
Servicer advances outstanding	$0

SUNRISE PASS ESTATES MHC

Property	SUNRISE PASS ESTATES MHC
Address	1000 WINDY PASS; Barstow, CA 92311
Property type	Manufactured housing
Units, beds or keys	161
Net rentable square feet	not yet reported
Year built	1972
Year last renovated	not yet reported
Original balance	$4.7M
Current balance	$4.7M (February 2021)
Share of deal balance	0.7%
Interest rate at origination	4.99%
Current interest rate	4.99%
Origination date	05-04-2018
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2028-05-06
Prepayment lockout end	02-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.1M	03-30-2018	MAI

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$715,719
Operating expenses	$436,201
Net operating income	$279,518
Net cash flow	$272,877
DSCR (net cash flow)	1.37
DSCR (net operating income)	1.40
Occupancy	97%
Servicer advances outstanding	$0

TAYLOR INDUSTRIAL

Property	TAYLOR INDUSTRIAL
Address	21740 TROLLEY INDUSTRIAL DRIVE; Taylor, MI 48180
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	240,120
Year built	1971
Year last renovated	2016
Original balance	$4.8M
Current balance	$4.6M (February 2021)
Share of deal balance	0.6%
Interest rate at origination	5.17%
Current interest rate	5.17%
Origination date	05-01-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-05-06
Prepayment lockout end	02-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	BSPRT Finance, LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$7.6M	03-14-2018	MAI

Largest tenants

Tenant	Square feet	Lease expiration
JAT Holdings Inc.	103,500	12-31-2023
GLHPP Expansion	48,120	08-31-2022
Chrysler Group LLC	44,800	06-30-2021

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

Latest financials

Financial period end (latest)	09-30-2020
Revenue	$1.2M
Operating expenses	$604,079
Net operating income	$577,013
Net cash flow	$540,232
DSCR (net cash flow)	2.31
DSCR (net operating income)	2.47
Occupancy	100%
Servicer advances outstanding	$0

SPRINGFIELD STORAGE

Property	SPRINGFIELD STORAGE
Address	1215 NORTH BELMONT AVENUE; Springfield, OH 45503
Property type	Self storage
Units, beds or keys	509
Net rentable square feet	not yet reported
Year built	2002
Year last renovated	not yet reported
Original balance	$2.4M
Current balance	$2.4M (February 2021)
Share of deal balance	0.3%
Interest rate at origination	4.87%
Current interest rate	4.87%
Origination date	04-12-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-05-06
Prepayment lockout end	01-05-2028
Yield maintenance end	not yet reported
Servicer	Wells Fargo Bank, NA
Loan servicer	not yet reported
Originator	Starwood Mortgage Capital LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$3.7M	03-21-2018	MAI

Latest financials

Financial period end (latest)	12-31-2020
Revenue	$491,781
Operating expenses	$191,931
Net operating income	$299,850
Net cash flow	$292,922
DSCR (net cash flow)	2.52
DSCR (net operating income)	2.58
Occupancy	99%
Servicer advances outstanding	$0