Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34: loan annex
Page built October 19, 2026
Loan detail for Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34 · CMBS market
Detail sections for the 26 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.
DEMPSTER PLAZA
| Property | DEMPSTER PLAZA |
| Address | 8650-8832 WEST DEMPSTER STREET; Niles, IL 60714 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 113,191 |
| Year built | 1968 |
| Year last renovated | 1999 |
| Original balance | $24.5M |
| Current balance | $22.4M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 4.35% |
| Current interest rate | 4.35% |
| Origination date | 09-13-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 48 months |
| Scheduled maturity | 2027-10-06 |
| Prepayment lockout end | 05-05-2027 |
| 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) | 12-31-2025 |
| Revenue | $3.2M |
| Operating expenses | $1.3M |
| Net operating income | $1.9M |
| Net cash flow | $1.8M |
| DSCR (net cash flow) | 1.24 |
| DSCR (net operating income) | 1.30 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
HOLLISTER BUSINESS PARK
| Property | HOLLISTER BUSINESS PARK |
| Address | 7402-7412 HOLLISTER AVENUE; Goleta, CA 93117 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 142,206 |
| Year built | 1982 |
| Year last renovated | not yet reported |
| Original balance | $23.0M |
| Current balance | $21.5M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 4.77% |
| Current interest rate | 4.77% |
| Origination date | 08-01-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2027-08-01 |
| Prepayment lockout end | 10-31-2019 |
| Yield maintenance end | 03-31-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.4M |
| Operating expenses | $721,099 |
| Net operating income | $1.7M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 2.22 |
| DSCR (net operating income) | 2.38 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SEQUOIA PLAZA
| Property | SEQUOIA PLAZA |
| Address | 3706-3746, 3808, 3844, 3850, 3900-3940 SOUTH MOONEY BOULEVARD; Visalia, CA 93277 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 179,284 |
| Year built | 1991 |
| Year last renovated | 2017 |
| Original balance | $21.6M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 4.53% |
| Current interest rate | 4.53% |
| Origination date | 09-15-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 11-30-2019 |
| Yield maintenance end | 06-30-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | KeyBank 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) | 12-31-2025 |
| Revenue | $2.9M |
| Operating expenses | $832,465 |
| Net operating income | $2.1M |
| Net cash flow | $1.9M |
| DSCR (net cash flow) | 1.46 |
| DSCR (net operating income) | 1.60 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
GREAT VALLEY COMMERCE CENTER
| Property | GREAT VALLEY COMMERCE CENTER |
| Address | 2476 EAST SWEDESFORD ROAD AND 1000 CEDAR HOLLOW ROAD; Malvern, PA 19355 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 356,223 |
| Year built | 1968 |
| Year last renovated | 2011 |
| Original balance | $21.5M |
| Current balance | $17.9M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 4.48% |
| Current interest rate | 4.48% |
| Origination date | 07-25-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-08-01 |
| Prepayment lockout end | 05-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | KeyBank 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) | 12-31-2025 |
| Revenue | $9.4M |
| Operating expenses | $3.7M |
| Net operating income | $5.7M |
| Net cash flow | $5.0M |
| DSCR (net cash flow) | 1.67 |
| DSCR (net operating income) | 1.91 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
Bernwood Portfolio
| Property | Bernwood Portfolio |
| Address | FL |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $21.0M |
| Current balance | $17.6M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 4.60% |
| Current interest rate | 4.60% |
| Origination date | 09-22-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.3M |
| Operating expenses | $897,546 |
| Net operating income | $1.4M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 2.02 |
| DSCR (net operating income) | 2.22 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
SAN MAR PLAZA
| Property | SAN MAR PLAZA |
| Address | 901-933 HIGHWAY 80; San Marcos, TX 78666 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 186,016 |
| Year built | 1981 |
| Year last renovated | 2006 |
| Original balance | $16.8M |
| Current balance | $16.8M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 4.72% |
| Current interest rate | 4.72% |
| Origination date | 09-21-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-06 |
| Prepayment lockout end | 07-05-2027 |
| 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 | $1.4M |
| Operating expenses | $576,230 |
| Net operating income | $872,039 |
| Net cash flow | $785,735 |
| DSCR (net cash flow) | 1.96 |
| DSCR (net operating income) | 2.18 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Visions Hotel Portfolio
| Property | Visions Hotel Portfolio |
| Address | NY |
| Property type | Lodging |
| Units, beds or keys | 839 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $19.9M |
| Current balance | $16.6M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.48% |
| Current interest rate | 4.48% |
| Origination date | 08-23-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-06 |
| Prepayment lockout end | 06-05-2027 |
| 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 | $33.5M |
| Operating expenses | $22.2M |
| Net operating income | $11.3M |
| Net cash flow | $10.0M |
| DSCR (net cash flow) | 3.03 |
| DSCR (net operating income) | 3.43 |
| Occupancy | 70% |
| Servicer advances outstanding | $0 |
Chattanooga Hotel Portfolio
| Property | Chattanooga Hotel Portfolio |
| Address | TN |
| Property type | Lodging |
| Units, beds or keys | 184 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $16.0M |
| Current balance | $13.2M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 4.12% |
| Current interest rate | 4.12% |
| Origination date | 09-22-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $7.4M |
| Operating expenses | $4.5M |
| Net operating income | $2.9M |
| Net cash flow | $2.6M |
| DSCR (net cash flow) | 2.76 |
| DSCR (net operating income) | 3.08 |
| Occupancy | 76% |
| Servicer advances outstanding | $0 |
1102 BROADWAY
| Property | 1102 BROADWAY |
| Address | 1102 BROADWAY; Tacoma, WA 98402 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 84,035 |
| Year built | 1906 |
| Year last renovated | 2015 |
| Original balance | $12.4M |
| Current balance | $10.8M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 4.27% |
| Current interest rate | 4.27% |
| Origination date | 09-21-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 | $464,504 |
| Net operating income | $742,007 |
| Net cash flow | $681,534 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 2.02 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Sharp Rose Apartment Portfolio
| Property | Sharp Rose Apartment Portfolio |
| Address | IL |
| Property type | Multifamily |
| Units, beds or keys | 245 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $11.0M |
| Current balance | $10.3M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.46% |
| Current interest rate | 4.46% |
| Origination date | 09-15-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2027-10-06 |
| Prepayment lockout end | 06-05-2027 |
| 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 | $816,944 |
| Operating expenses | $580,046 |
| Net operating income | $236,898 |
| Net cash flow | $221,585 |
| DSCR (net cash flow) | 1.33 |
| DSCR (net operating income) | 1.42 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
HARBOR WALK OFFICE BUILDING
| Property | HARBOR WALK OFFICE BUILDING |
| Address | 1650-1670 SOUTHEAST 17TH STREET; Fort Lauderdale, FL 33316 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 61,465 |
| Year built | 1990 |
| Year last renovated | not yet reported |
| Original balance | $12.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.66% |
| Current interest rate | 4.66% |
| Origination date | 06-08-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-07-01 |
| Prepayment lockout end | 03-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.0M |
| Operating expenses | $491,839 |
| Net operating income | $526,114 |
| Net cash flow | $448,136 |
| DSCR (net cash flow) | 1.21 |
| DSCR (net operating income) | 1.42 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
Loan 3A
| Property | Loan 3A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $9.6M |
| Current balance | $9.6M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 07-26-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-08-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
PARK PLAZA
| Property | PARK PLAZA |
| Address | 1303 J STREET; Sacramento, CA 95814 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 72,762 |
| Year built | 1981 |
| Year last renovated | not yet reported |
| Original balance | $9.5M |
| Current balance | $9.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.30% |
| Current interest rate | 4.30% |
| Origination date | 08-30-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-09-06 |
| Prepayment lockout end | 06-05-2027 |
| 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 | $757,987 |
| Operating expenses | $402,351 |
| Net operating income | $355,636 |
| Net cash flow | $319,255 |
| DSCR (net cash flow) | 1.54 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 75% |
| Servicer advances outstanding | $0 |
334 BOWERY
| Property | 334 BOWERY |
| Address | 334 BOWERY; New York, NY 10012 |
| Property type | Multifamily |
| Units, beds or keys | 13 |
| Net rentable square feet | not yet reported |
| Year built | 1910 |
| Year last renovated | 2016 |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.04% |
| Current interest rate | 4.04% |
| Origination date | 09-15-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 03-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $407,920 |
| Operating expenses | $246,220 |
| Net operating income | $161,700 |
| Net cash flow | $151,021 |
| DSCR (net cash flow) | 0.82 |
| DSCR (net operating income) | 0.88 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
MARINA BEACH SHOPPING CENTER
| Property | MARINA BEACH SHOPPING CENTER |
| Address | 510-590 WASHINGTON BOULEVARD; Marina Del Rey, CA 90292 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 23,883 |
| Year built | 1968 |
| Year last renovated | 2008 |
| Original balance | $9.8M |
| Current balance | $8.8M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.25% |
| Current interest rate | 4.25% |
| Origination date | 09-19-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 07-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | KeyBank 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) | 12-31-2025 |
| Revenue | $2.3M |
| Operating expenses | $1.2M |
| Net operating income | $1.2M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.81 |
| DSCR (net operating income) | 1.99 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
SIMSBURY PLAZA
| Property | SIMSBURY PLAZA |
| Address | 33300 WEST 14 MILE ROAD; West Bloomfield, MI 48322 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 80,278 |
| Year built | 1987 |
| Year last renovated | 2007 |
| Original balance | $9.4M |
| Current balance | $8.2M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.35% |
| Current interest rate | 4.35% |
| Origination date | 08-31-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-09-06 |
| Prepayment lockout end | 05-05-2027 |
| 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 | $888,875 |
| Operating expenses | $401,565 |
| Net operating income | $487,310 |
| Net cash flow | $452,929 |
| DSCR (net cash flow) | 1.61 |
| DSCR (net operating income) | 1.74 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
U STOR IT CHICAGO - CAROL STREAM
| Property | U STOR IT CHICAGO - CAROL STREAM |
| Address | 120 TUBEWAY DRIVE; Carol Stream, IL 60188 |
| Property type | Self storage |
| Units, beds or keys | 669 |
| Net rentable square feet | 72,005 |
| Year built | 1989 |
| Year last renovated | 2009 |
| Original balance | $8.1M |
| Current balance | $6.7M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 09-01-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-01 |
| Prepayment lockout end | 05-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $677,488 |
| Operating expenses | $239,090 |
| Net operating income | $438,398 |
| Net cash flow | $434,798 |
| DSCR (net cash flow) | 1.80 |
| DSCR (net operating income) | 1.81 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
SAWGRASS TJ MAXX
| Property | SAWGRASS TJ MAXX |
| Address | 12801 WEST SUNRISE BOULEVARD; Sunrise, FL 33323 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 53,026 |
| Year built | 1995 |
| Year last renovated | 2016 |
| Original balance | $8.2M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.25% |
| Current interest rate | 4.25% |
| Origination date | 09-26-2017 |
| Original term | 120 months |
| Amortization term | 240 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 10-31-2019 |
| Yield maintenance end | 03-31-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $774,517 |
| Operating expenses | $154,232 |
| Net operating income | $620,285 |
| Net cash flow | $594,833 |
| DSCR (net cash flow) | 1.95 |
| DSCR (net operating income) | 2.03 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
PREMIER STORAGE
| Property | PREMIER STORAGE |
| Address | 22230 NORTH BLACK CANYON HIGHWAY; Phoenix, AZ 85027 |
| Property type | Self storage |
| Units, beds or keys | 183 |
| Net rentable square feet | 114,490 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $6.4M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.55% |
| Current interest rate | 4.55% |
| Origination date | 09-11-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 07-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $2.2M |
| Operating expenses | $993,272 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 3.00 |
| DSCR (net operating income) | 3.03 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
U STOR IT CHICAGO - STREAMWOOD
| Property | U STOR IT CHICAGO - STREAMWOOD |
| Address | 145 WEST IRVING PARK ROAD; Streamwood, IL 60107 |
| Property type | Self storage |
| Units, beds or keys | 615 |
| Net rentable square feet | 62,400 |
| Year built | 2013 |
| Year last renovated | not yet reported |
| Original balance | $5.9M |
| Current balance | $4.9M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 09-01-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-01 |
| Prepayment lockout end | 05-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $643,068 |
| Operating expenses | $238,456 |
| Net operating income | $404,612 |
| Net cash flow | $401,492 |
| DSCR (net cash flow) | 2.26 |
| DSCR (net operating income) | 2.28 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
U STOR IT CHICAGO - ASHLAND
| Property | U STOR IT CHICAGO - ASHLAND |
| Address | 8737 SOUTH ASHLAND AVENUE; Chicago, IL 60620 |
| Property type | Self storage |
| Units, beds or keys | 799 |
| Net rentable square feet | 76,107 |
| Year built | 1956 |
| Year last renovated | 2014 |
| Original balance | $5.2M |
| Current balance | $4.3M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 09-01-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-01 |
| Prepayment lockout end | 05-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $753,079 |
| Operating expenses | $323,549 |
| Net operating income | $429,530 |
| Net cash flow | $425,725 |
| DSCR (net cash flow) | 2.75 |
| DSCR (net operating income) | 2.77 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
ALGODON RETAIL CENTER
| Property | ALGODON RETAIL CENTER |
| Address | 9130-9140 WEST THOMAS ROAD & 2950 NORTH 91ST AVENUE; Phoenix, AZ 85037 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 24,746 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $4.0M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.20% |
| Current interest rate | 4.20% |
| Origination date | 08-29-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-09-01 |
| Prepayment lockout end | 05-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $546,778 |
| Operating expenses | $147,801 |
| Net operating income | $398,977 |
| Net cash flow | $378,066 |
| DSCR (net cash flow) | 4.45 |
| DSCR (net operating income) | 4.70 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
THE PAD AT DURANGO ARBY PLAZA
| Property | THE PAD AT DURANGO ARBY PLAZA |
| Address | 7040 SOUTH DURANGO DRIVE; Las Vegas, NV 89113 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 9,696 |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.1M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.57% |
| Current interest rate | 4.57% |
| Origination date | 08-18-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2027-09-01 |
| Prepayment lockout end | 10-31-2019 |
| Yield maintenance end | 06-30-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | KeyBank 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) | 12-31-2025 |
| Revenue | $560,194 |
| Operating expenses | $154,240 |
| Net operating income | $405,954 |
| Net cash flow | $377,349 |
| DSCR (net cash flow) | 1.84 |
| DSCR (net operating income) | 1.98 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
U STOR IT CHICAGO - BEVERLY
| Property | U STOR IT CHICAGO - BEVERLY |
| Address | 11118 SOUTH ROCKWELL STREET; Chicago, IL 60655 |
| Property type | Self storage |
| Units, beds or keys | 402 |
| Net rentable square feet | 41,033 |
| Year built | 1925 |
| Year last renovated | 2013 |
| Original balance | $3.6M |
| Current balance | $3.0M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 09-01-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-01 |
| Prepayment lockout end | 05-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $399,280 |
| Operating expenses | $167,895 |
| Net operating income | $231,385 |
| Net cash flow | $229,128 |
| DSCR (net cash flow) | 2.13 |
| DSCR (net operating income) | 2.15 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
SUNRISE APARTMENTS
| Property | SUNRISE APARTMENTS |
| Address | 3805 SOUTH HOPKINS AVENUE; Titusville, FL 32780 |
| Property type | Multifamily |
| Units, beds or keys | 97 |
| Net rentable square feet | not yet reported |
| Year built | 1981 |
| Year last renovated | 2017 |
| Original balance | $3.5M |
| Current balance | $2.9M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.42% |
| Current interest rate | 4.42% |
| Origination date | 08-25-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-05 |
| Prepayment lockout end | 06-04-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $661,067 |
| Operating expenses | $372,571 |
| Net operating income | $288,496 |
| Net cash flow | $273,946 |
| DSCR (net cash flow) | 2.60 |
| DSCR (net operating income) | 2.74 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
STORAGE XXTRA HIGHWAY 74
| Property | STORAGE XXTRA HIGHWAY 74 |
| Address | 109 KIRKLEY ROAD; Tyrone, GA 30290 |
| Property type | Self storage |
| Units, beds or keys | 358 |
| Net rentable square feet | 59,786 |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $3.3M |
| Current balance | $2.8M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.70% |
| Current interest rate | 4.70% |
| Origination date | 09-19-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 6 months |
| Scheduled maturity | 2027-10-06 |
| Prepayment lockout end | 07-05-2027 |
| 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) | 06-30-2026 |
| Revenue | $453,693 |
| Operating expenses | $154,342 |
| Net operating income | $299,351 |
| Net cash flow | $296,422 |
| DSCR (net cash flow) | 2.89 |
| DSCR (net operating income) | 2.92 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |