JPMDB Commercial Mortgage Securities Trust 2018-C8 (segment D03, CIK 1735646): loan annex

Data as of loan data through October 2024; ratings as held in the dataset at 2026-10-01

← JPMDB Commercial Mortgage Securities Trust 2018-C8 (segment D03, CIK 1735646) · CMBS market

Detail sections for the 21 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.

Moffett Towers II - Building 1

Property	Moffett Towers II - Building 1
Address	1100 Discovery Way; Sunnyvale, CA 94089
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	350,633
Year built	2018
Year last renovated	not yet reported
Original balance	$25.0M
Current balance	$24.5M (October 2024)
Share of deal balance	2.6%
Interest rate at origination	3.89%
Current interest rate	3.89%
Origination date	07-13-2018
Original term	116 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-04-06
Prepayment lockout end	09-05-2020
Yield maintenance end	01-05-2028
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch/Barclays Bank PLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$358.6M	12-01-2018	MAI
Most recent reported	$358.6M	2018-12-01	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
AMAZON.COM SERVICES LLC	350,633	04-30-2028

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

Latest financials

Financial period end (latest)	not yet reported
Revenue	not yet reported
Operating expenses	not yet reported
Net operating income	not yet reported
Net cash flow	not yet reported
DSCR (net cash flow)	not yet reported
DSCR (net operating income)	not yet reported
Occupancy	not yet reported
Servicer advances outstanding	$0

TripAdvisor HQ

Property	TripAdvisor HQ
Address	400 First Avenue; Needham, MA 2494
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	280,892
Year built	2015
Year last renovated	not yet reported
Original balance	$23.1M
Current balance	$23.1M (October 2024)
Share of deal balance	2.4%
Interest rate at origination	4.88%
Current interest rate	4.88%
Origination date	07-24-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2030-12-06
Prepayment lockout end	08-05-2019
Yield maintenance end	05-05-2028
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Goldman Sachs Mortgage Company
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$152.0M	05-16-2018	MAI
Most recent reported	$152.0M	2018-05-16	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Trip Advisor HQ	280,892	12-31-2030

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$9.1M
Operating expenses	$23,482
Net operating income	$9.1M
Net cash flow	$8.9M
DSCR (net cash flow)	1.83
DSCR (net operating income)	1.87
Occupancy	100%
Servicer advances outstanding	$0

Missouri Falls

Property	Missouri Falls
Address	645 East Missouri Avenue; Phoenix, AZ 85012
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	190,815
Year built	1987
Year last renovated	2018
Original balance	$22.8M
Current balance	$22.8M (October 2024)
Share of deal balance	2.4%
Interest rate at origination	4.62%
Current interest rate	4.62%
Origination date	10-01-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Goldman Sachs Mortgage Company
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$44.2M	08-27-2019	MAI
Most recent reported	$44.2M	2019-08-27	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
LaneTerralever LLC	25,625	09-30-2025
Terrascape Consulting	14,166	12-31-2028
Realty Executives	12,615	12-31-2024

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$3.9M
Operating expenses	$1.7M
Net operating income	$2.2M
Net cash flow	$2.0M
DSCR (net cash flow)	1.84
DSCR (net operating income)	2.11
Occupancy	67%
Servicer advances outstanding	$0

Douglasville Pavilion

Property	Douglasville Pavilion
Address	2900 Chapel Hill Road; Douglasville, GA 30135
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	266,247
Year built	1998
Year last renovated	not yet reported
Original balance	$21.1M
Current balance	$21.1M (October 2024)
Share of deal balance	2.2%
Interest rate at origination	4.75%
Current interest rate	4.75%
Origination date	11-20-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-12-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	German American Capital Corporation
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$35.8M	08-29-2018	MAI
Most recent reported	$35.8M	2018-08-29	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Ross Dress For Less #520	36,000	01-31-2027
Michael's #5047	30,067	08-31-2028
Marshall's #715	30,000	01-31-2029

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$4.5M
Operating expenses	$1.2M
Net operating income	$3.3M
Net cash flow	$3.0M
DSCR (net cash flow)	2.97
DSCR (net operating income)	3.22
Occupancy	100%
Servicer advances outstanding	$0

636 11th Ave

Property	636 11th Ave
Address	636 11th Ave; New York, NY 10036
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	559,358
Year built	1917
Year last renovated	2008
Original balance	$20.0M
Current balance	$20.0M (October 2024)
Share of deal balance	2.1%
Interest rate at origination	4.07%
Current interest rate	4.07%
Origination date	05-11-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-06-01
Prepayment lockout end	12-31-2027
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association/Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$428.0M	04-04-2018	MAI
Most recent reported	$428.0M	2018-04-04	MAI

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$37.4M
Operating expenses	$13.1M
Net operating income	$24.2M
Net cash flow	$23.2M
DSCR (net cash flow)	2.34
DSCR (net operating income)	2.45
Occupancy	not yet reported
Servicer advances outstanding	$0

120 Bloomingdale Road

Property	120 Bloomingdale Road
Address	120 Bloomingdale Road; White Plains, NY 10605
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	140,520
Year built	1956
Year last renovated	2013
Original balance	$17.4M
Current balance	$17.4M (October 2024)
Share of deal balance	1.8%
Interest rate at origination	5.17%
Current interest rate	5.17%
Origination date	11-20-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-12-01
Prepayment lockout end	01-31-2021
Yield maintenance end	07-31-2028
Servicer	Midland Loan Services
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	$25.8M	10-25-2018	MAI
Most recent reported	$25.8M	2018-10-25	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
The People of the State of New York	36,666	10-31-2030
Byram Healthcare Centers, Inc.	27,837	12-31-2024
Cabanillas & Associates, P.C.	16,814	12-31-2025

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

Latest financials

Financial period end (latest)	not yet reported
Revenue	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

Glenn Hotel Downtown Atlanta

Property	Glenn Hotel Downtown Atlanta
Address	110 Marietta Street Northwest; Atlanta, GA 30303
Property type	Lodging
Units, beds or keys	110
Net rentable square feet	not yet reported
Year built	1923
Year last renovated	2006
Original balance	$18.9M
Current balance	$17.3M (October 2024)
Share of deal balance	1.8%
Interest rate at origination	5.55%
Current interest rate	5.55%
Origination date	11-02-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-11-06
Prepayment lockout end	09-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$34.9M	08-01-2020	MAI
Most recent reported	$34.9M	2020-08-01	MAI

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$11.1M
Operating expenses	$8.3M
Net operating income	$2.8M
Net cash flow	$2.4M
DSCR (net cash flow)	1.82
DSCR (net operating income)	2.16
Occupancy	75%
Servicer advances outstanding	$0

Safeway Olney

Property	Safeway Olney
Address	3333 Spartan Road; Olney, MD 20832
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	59,755
Year built	2012
Year last renovated	not yet reported
Original balance	$15.8M
Current balance	$15.8M (October 2024)
Share of deal balance	1.6%
Interest rate at origination	5.11%
Current interest rate	5.11%
Origination date	11-01-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-11-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$26.0M	09-20-2018	MAI
Most recent reported	$26.0M	2018-09-20	MAI

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$1.6M
Operating expenses	$85,662
Net operating income	$1.5M
Net cash flow	$1.5M
DSCR (net cash flow)	1.82
DSCR (net operating income)	1.82
Occupancy	100%
Servicer advances outstanding	$0

Trophy Club Plaza

Property	Trophy Club Plaza
Address	101 Trophy Lake Drive; Trophy Club, TX 76262
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	106,734
Year built	2000
Year last renovated	not yet reported
Original balance	$14.8M
Current balance	$14.8M (October 2024)
Share of deal balance	1.5%
Interest rate at origination	4.99%
Current interest rate	4.99%
Origination date	11-09-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-12-01
Prepayment lockout end	01-31-2021
Yield maintenance end	09-30-2028
Servicer	Midland Loan Services
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	$23.5M	10-09-2018	MAI
Most recent reported	$23.5M	2018-10-09	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Randall's Food & Drug Inc.	63,654	10-04-2035
Shal Holdings, LLC	5,981	01-31-2028
Bara Church, a Texas non-profit	5,400	04-30-2027

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$2.3M
Operating expenses	$700,618
Net operating income	$1.6M
Net cash flow	$1.5M
DSCR (net cash flow)	2.03
DSCR (net operating income)	2.18
Occupancy	100%
Servicer advances outstanding	$0

River Hills

Property	River Hills
Address	299 Swannanoa River Road; Asheville, NC 28805
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	169,174
Year built	1996
Year last renovated	2017
Original balance	$14.9M
Current balance	$14.3M (October 2024)
Share of deal balance	1.5%
Interest rate at origination	4.94%
Current interest rate	4.94%
Origination date	10-30-2018
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2028-11-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$20.3M	09-28-2018	MAI
Most recent reported	$20.3M	2018-09-28	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Dick's Sporting Goods	44,000	01-31-2025
Haverty's	33,000	11-30-2026
Ashley HomeStore	25,000	09-30-2031

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$2.2M
Operating expenses	$473,743
Net operating income	$1.7M
Net cash flow	$1.6M
DSCR (net cash flow)	1.72
DSCR (net operating income)	1.80
Occupancy	not yet reported
Servicer advances outstanding	$0

Sheraton Music City

Property	Sheraton Music City
Address	777 McGavock Pike; Nashville, TN 37214
Property type	Lodging
Units, beds or keys	410
Net rentable square feet	not yet reported
Year built	1985
Year last renovated	2017
Original balance	$15.0M
Current balance	$13.5M (October 2024)
Share of deal balance	1.4%
Interest rate at origination	4.94%
Current interest rate	4.94%
Origination date	05-23-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-06-01
Prepayment lockout end	07-31-2020
Yield maintenance end	03-31-2028
Servicer	Midland Loan Services
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	$115.0M	04-01-2018	MAI
Most recent reported	$115.0M	2018-04-01	MAI

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$27.9M
Operating expenses	$17.9M
Net operating income	$10.1M
Net cash flow	$9.0M
DSCR (net cash flow)	2.00
DSCR (net operating income)	2.25
Occupancy	not yet reported
Servicer advances outstanding	$0

Glendale Corporate Center

Property	Glendale Corporate Center
Address	5323 & 5281 North 99th Avenue; Glendale, AZ 85305
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	134,219
Year built	2004
Year last renovated	not yet reported
Original balance	$12.1M
Current balance	$11.3M (October 2024)
Share of deal balance	1.2%
Interest rate at origination	4.81%
Current interest rate	4.81%
Origination date	09-26-2018
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2028-10-01
Prepayment lockout end	07-31-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
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	$18.8M	07-31-2018	MAI
Most recent reported	$18.8M	2018-07-31	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Bechtel Corporation (t0008367)	52,890	03-31-2028
Sunwest Federal Credit Union	17,726	10-31-2034
VAI Global Development, LLC t0012144	15,201	07-31-2025

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$3.0M
Operating expenses	$1.8M
Net operating income	$1.1M
Net cash flow	$956,510
DSCR (net cash flow)	1.25
DSCR (net operating income)	1.49
Occupancy	100%
Servicer advances outstanding	$0

Walnut Creek

Property	Walnut Creek
Address	920,936,980,990 North US Highway 287 & 1070 Country Club Drive; Mansfield, TX 76063
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	122,339
Year built	2002
Year last renovated	not yet reported
Original balance	$11.1M
Current balance	$11.1M (October 2024)
Share of deal balance	1.2%
Interest rate at origination	5.00%
Current interest rate	5.00%
Origination date	11-14-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-12-01
Prepayment lockout end	01-31-2021
Yield maintenance end	09-30-2028
Servicer	Midland Loan Services
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	$17.1M	10-08-2018	MAI
Most recent reported	$17.1M	2018-10-08	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
(GrL) Randall's Food and Drugs, L.P. / Tom Thumb (Store #1972-00)	56,646	02-19-2027
The Salvation Army dba The Salvation Army Family Store	20,840	12-31-2025
Chen and Lin 88, LLC dba China IGng Buffet	7,200	09-30-2027

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$1.9M
Operating expenses	$645,598
Net operating income	$1.2M
Net cash flow	$1.1M
DSCR (net cash flow)	2.01
DSCR (net operating income)	2.18
Occupancy	97%
Servicer advances outstanding	$0

The Shoppes of Kemah

Property	The Shoppes of Kemah
Address	401-441 Farm to Market Road 518; Kemah, TX 77565
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	78,919
Year built	2018
Year last renovated	not yet reported
Original balance	$11.2M
Current balance	$11.1M (October 2024)
Share of deal balance	1.2%
Interest rate at origination	5.08%
Current interest rate	5.08%
Origination date	11-14-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-12-01
Prepayment lockout end	09-30-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
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	$15.9M	10-09-2018	MAI
Most recent reported	$15.9M	2018-10-09	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Marshall's #1381	22,000	03-31-2028
Ross #2101	22,000	01-31-2029
Petco #2447	12,500	01-31-2029

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$1.7M
Operating expenses	$693,990
Net operating income	$966,415
Net cash flow	$922,339
DSCR (net cash flow)	1.26
DSCR (net operating income)	1.33
Occupancy	91%
Servicer advances outstanding	$0

3603 Haven

Property	3603 Haven
Address	3603 Haven Avenue; Menlo Park, CA 94025
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	21,162
Year built	1987
Year last renovated	2018
Original balance	$10.6M
Current balance	$10.5M (October 2024)
Share of deal balance	1.1%
Interest rate at origination	5.40%
Current interest rate	5.40%
Origination date	11-01-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-11-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$15.7M	08-01-2019	MAI
Most recent reported	$15.7M	2019-08-01	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
main spring	21,162	08-31-2027

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

Latest financials

Financial period end (latest)	not yet reported
Revenue	not yet reported
Operating expenses	not yet reported
Net operating income	not yet reported
Net cash flow	not yet reported
DSCR (net cash flow)	not yet reported
DSCR (net operating income)	not yet reported
Occupancy	not yet reported
Servicer advances outstanding	$0

1076 Riverdale

Property	1076 Riverdale
Address	1076 West Riverdale Road; Riverdale, UT 84405
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	156,013
Year built	1992
Year last renovated	2010
Original balance	$10.2M
Current balance	$9.3M (October 2024)
Share of deal balance	1.0%
Interest rate at origination	5.02%
Current interest rate	5.02%
Origination date	11-09-2018
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2028-12-06
Prepayment lockout end	01-05-2021
Yield maintenance end	08-05-2028
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$14.9M	04-01-2019	MAI
Most recent reported	$14.9M	2019-04-01	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
At Home Stores, LLC	110,000	07-31-2030
LZB Retail dba Lazy Boy	29,893	06-30-2028
Aaron's Inc.	7,264	07-31-2024

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$2.0M
Operating expenses	$532,569
Net operating income	$1.5M
Net cash flow	$1.4M
DSCR (net cash flow)	2.17
DSCR (net operating income)	2.28
Occupancy	100%
Servicer advances outstanding	$0

Storgard Self Storage

Property	Storgard Self Storage
Address	1200 North Benson Avenue; Upland, CA 91786
Property type	Self storage
Units, beds or keys	902
Net rentable square feet	95,975
Year built	1985
Year last renovated	2008
Original balance	$7.0M
Current balance	$7.0M (October 2024)
Share of deal balance	0.7%
Interest rate at origination	4.73%
Current interest rate	4.73%
Origination date	10-01-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-10-06
Prepayment lockout end	07-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Goldman Sachs Mortgage Company
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.4M	09-12-2018	MAI
Most recent reported	$13.4M	2018-09-12	MAI

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$1.4M
Operating expenses	$464,071
Net operating income	$897,311
Net cash flow	$882,915
DSCR (net cash flow)	2.63
DSCR (net operating income)	2.67
Occupancy	not yet reported
Servicer advances outstanding	$0

Culver Exchange

Property	Culver Exchange
Address	3344 South La Cienega Boulevard; Los Angeles, CA 90016
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	12,659
Year built	1952
Year last renovated	2018
Original balance	$7.0M
Current balance	$7.0M (October 2024)
Share of deal balance	0.7%
Interest rate at origination	5.39%
Current interest rate	5.39%
Origination date	11-09-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-12-06
Prepayment lockout end	09-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$12.3M	10-10-2018	MAI
Most recent reported	$12.3M	2018-10-10	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Sweet Releaf LLC (t0000464) Blake Coolidge Holding Cmpny Bolour	6,279	03-31-2033
Circle of Friends Inc (t0000294) Bolour Babru Chowdhury Mahabub Alam M	2,115	11-30-2029
Starbucks Corporation (t0000295)	1,600	02-28-2034

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$997,523
Operating expenses	$248,959
Net operating income	$748,564
Net cash flow	$733,809
DSCR (net cash flow)	1.70
DSCR (net operating income)	1.74
Occupancy	90%
Servicer advances outstanding	$0

Jewel-Osco Huntley

Property	Jewel-Osco Huntley
Address	13200 Village Green Drive; Huntley, IL 60142
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	64,285
Year built	2005
Year last renovated	not yet reported
Original balance	$6.7M
Current balance	$6.7M (October 2024)
Share of deal balance	0.7%
Interest rate at origination	5.08%
Current interest rate	5.08%
Origination date	11-06-2018
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2028-11-06
Prepayment lockout end	08-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$11.9M	09-21-2018	MAI
Most recent reported	$11.9M	2018-09-21	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
New Albertsons, LP, a Delaware	64,285	11-01-2036

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$750,527
Operating expenses	$48,397
Net operating income	$702,131
Net cash flow	$688,917
DSCR (net cash flow)	2.00
DSCR (net operating income)	2.04
Occupancy	100%
Servicer advances outstanding	$0

The Shops at Moore Road

Property	The Shops at Moore Road
Address	1039 and 1041 Peachtree Industrial Boulevard 4140 and 4142 Moore Road; Suwanee, GA 30024
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	33,038
Year built	2007
Year last renovated	not yet reported
Original balance	$6.4M
Current balance	$6.4M (October 2024)
Share of deal balance	0.7%
Interest rate at origination	5.15%
Current interest rate	5.15%
Origination date	11-16-2018
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2028-12-06
Prepayment lockout end	10-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$10.5M	10-02-2018	MAI
Most recent reported	$10.5M	2018-10-02	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Suwanee Family Dentistry ,	3,785	06-30-2026
Cheeky Taqueria	3,649	04-30-2029
Robbins & Co. Home	3,244	12-15-2028

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$1.0M
Operating expenses	$238,696
Net operating income	$779,930
Net cash flow	$721,191
DSCR (net cash flow)	1.71
DSCR (net operating income)	1.85
Occupancy	100%
Servicer advances outstanding	$0

Shops on Navigation

Property	Shops on Navigation
Address	2240 Navigation Boulevard; Houston, TX 77003
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	17,888
Year built	2017
Year last renovated	not yet reported
Original balance	$6.5M
Current balance	$6.1M (October 2024)
Share of deal balance	0.6%
Interest rate at origination	5.31%
Current interest rate	5.31%
Origination date	11-16-2018
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2028-12-06
Prepayment lockout end	10-05-2028
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.2M	10-08-2018	MAI
Most recent reported	$9.2M	2018-10-08	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
JCJ Wings, LLC dba Big City Wings (t0001586)	3,648	03-31-2031
Frost Bank (t0001061)	3,225	06-30-2027
EADO Family Dental, PLLC (t0001003)	2,500	05-31-2027

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

Latest financials

Financial period end (latest)	06-30-2024
Revenue	$852,637
Operating expenses	$257,312
Net operating income	$595,325
Net cash flow	$569,582
DSCR (net cash flow)	1.31
DSCR (net operating income)	1.37
Occupancy	90%
Servicer advances outstanding	$0