JPMDB Commercial Mortgage Securities Trust 2018-C8 (segment D01, CIK 1735646): loan annex
Page built October 19, 2026
Loan detail for JPMDB Commercial Mortgage Securities Trust 2018-C8.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← JPMDB Commercial Mortgage Securities Trust 2018-C8 (segment D01, CIK 1735646) · CMBS market
Detail sections for the 19 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.
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 | $15.1M (September 2026) |
| Share of deal balance | 3.0% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $649,369 |
| Operating expenses | $198,869 |
| Net operating income | $450,500 |
| Net cash flow | $415,395 |
| DSCR (net cash flow) | 1.62 |
| DSCR (net operating income) | 1.76 |
| Occupancy | 89% |
| 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 | $14.2M (September 2026) |
| Share of deal balance | 2.8% |
| 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 | Trimont LLC |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $20.2M |
| Operating expenses | $5.8M |
| Net operating income | $14.4M |
| Net cash flow | $14.1M |
| DSCR (net cash flow) | 2.38 |
| DSCR (net operating income) | 2.43 |
| Occupancy | 86% |
| 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 | $14.0M (September 2026) |
| Share of deal balance | 2.7% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| 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 | $1.3M |
| Operating expenses | $573,447 |
| Net operating income | $762,717 |
| Net cash flow | $719,310 |
| DSCR (net cash flow) | 1.45 |
| DSCR (net operating income) | 1.54 |
| Occupancy | 94% |
| 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 | $13.7M (September 2026) |
| Share of deal balance | 2.7% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BSPRT Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2025 |
| Revenue | $6.8M |
| Operating expenses | $4.0M |
| Net operating income | $2.8M |
| Net cash flow | $2.6M |
| DSCR (net cash flow) | 2.11 |
| DSCR (net operating income) | 2.33 |
| Occupancy | 72% |
| 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 | $13.2M (September 2026) |
| Share of deal balance | 2.6% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| 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 | $567,974 |
| Net operating income | $889,242 |
| Net cash flow | $832,043 |
| DSCR (net cash flow) | 1.80 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 96% |
| 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 | $12.4M (September 2026) |
| Share of deal balance | 2.4% |
| 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 | Trimont LLC |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $15.0M |
| Operating expenses | $4.1M |
| Net operating income | $10.9M |
| Net cash flow | $10.4M |
| DSCR (net cash flow) | 1.80 |
| DSCR (net operating income) | 1.89 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
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 (September 2026) |
| Share of deal balance | 2.4% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.5M |
| Operating expenses | $566,746 |
| Net operating income | $916,184 |
| Net cash flow | $908,394 |
| DSCR (net cash flow) | 3.28 |
| DSCR (net operating income) | 3.30 |
| Occupancy | 89% |
| 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 | $11.7M (September 2026) |
| Share of deal balance | 2.3% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.2M |
| Operating expenses | $341,779 |
| Net operating income | $861,028 |
| Net cash flow | $825,094 |
| DSCR (net cash flow) | 1.84 |
| DSCR (net operating income) | 1.92 |
| Occupancy | 100% |
| 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 (September 2026) |
| Share of deal balance | 1.6% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $871,285 |
| Operating expenses | $288,261 |
| Net operating income | $583,024 |
| Net cash flow | $556,478 |
| DSCR (net cash flow) | 2.68 |
| DSCR (net operating income) | 2.80 |
| Occupancy | 94% |
| 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 (September 2026) |
| Share of deal balance | 1.4% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| 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) | 03-31-2026 |
| Revenue | $249,570 |
| Operating expenses | $54,862 |
| Net operating income | $194,708 |
| Net cash flow | $191,723 |
| DSCR (net cash flow) | 2.13 |
| DSCR (net operating income) | 2.16 |
| Occupancy | 92% |
| 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 | $6.4M (September 2026) |
| Share of deal balance | 1.2% |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $1.9M |
| Operating expenses | $574,035 |
| Net operating income | $1.3M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 2.02 |
| DSCR (net operating income) | 2.10 |
| Occupancy | 100% |
| 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 (September 2026) |
| Share of deal balance | 1.1% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BSPRT Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $225,361 |
| Operating expenses | $36,924 |
| Net operating income | $188,437 |
| Net cash flow | $184,439 |
| DSCR (net cash flow) | 2.58 |
| DSCR (net operating income) | 2.64 |
| 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 | $5.7M (September 2026) |
| Share of deal balance | 1.1% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $405,127 |
| Operating expenses | $83,720 |
| Net operating income | $321,407 |
| Net cash flow | $320,501 |
| DSCR (net cash flow) | 1.66 |
| DSCR (net operating income) | 1.66 |
| Occupancy | 100% |
| 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 | $5.5M (September 2026) |
| Share of deal balance | 1.1% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $226,801 |
| Operating expenses | $89,254 |
| Net operating income | $137,547 |
| Net cash flow | $133,324 |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.41 |
| Occupancy | 93% |
| 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 | $5.2M (September 2026) |
| Share of deal balance | 1.0% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $197,410 |
| Operating expenses | $108,318 |
| Net operating income | $89,092 |
| Net cash flow | $77,302 |
| DSCR (net cash flow) | 0.90 |
| DSCR (net operating income) | 1.03 |
| Occupancy | 74% |
| 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 | $5.1M (September 2026) |
| Share of deal balance | 1.0% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| 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 | $608,859 |
| Operating expenses | $311,196 |
| Net operating income | $297,663 |
| Net cash flow | $275,463 |
| DSCR (net cash flow) | 1.49 |
| DSCR (net operating income) | 1.61 |
| 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 | $5.0M (September 2026) |
| Share of deal balance | 1.0% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| 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 | $592,231 |
| Operating expenses | $351,912 |
| Net operating income | $240,319 |
| Net cash flow | $195,481 |
| DSCR (net cash flow) | 0.57 |
| DSCR (net operating income) | 0.71 |
| 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 | $4.2M (September 2026) |
| Share of deal balance | 0.8% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $673,192 |
| Operating expenses | $388,353 |
| Net operating income | $284,839 |
| Net cash flow | $280,411 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.88 |
| Occupancy | 86% |
| 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 | $2.1M (September 2026) |
| Share of deal balance | 0.4% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $337,651 |
| Operating expenses | $125,636 |
| Net operating income | $212,015 |
| Net cash flow | $208,551 |
| DSCR (net cash flow) | 2.80 |
| DSCR (net operating income) | 2.84 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |