Morgan Stanley Capital I Trust 2017-HR2: loan annex
Page built October 19, 2026
Loan detail for Morgan Stanley Capital I Trust 2017-HR2.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15
← Morgan Stanley Capital I Trust 2017-HR2 · CMBS market
Detail sections for the 20 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.
250-290 EAST JOHN CARPENTER FREEWAY
| Property | 250-290 EAST JOHN CARPENTER FREEWAY |
| Address | 250-290 EAST JOHN CARPENTER FREEWAY; Irving, TX 75062 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 277,776 |
| Year built | 1981 |
| Year last renovated | 2014 |
| Original balance | $23.2M |
| Current balance | $23.2M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 4.26% |
| Current interest rate | 4.26% |
| Origination date | 11-30-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 10-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance 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 | $8.2M |
| Operating expenses | $3.1M |
| Net operating income | $5.2M |
| Net cash flow | $4.5M |
| DSCR (net cash flow) | 4.49 |
| DSCR (net operating income) | 5.16 |
| Occupancy | 55% |
| Servicer advances outstanding | $0 |
Pebble Place & Paseo Verde Portfolio
| Property | Pebble Place & Paseo Verde Portfolio |
| Address | NV |
| Property type | Office |
| 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 | $19.3M |
| Current balance | $19.3M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 4.25% |
| Current interest rate | 4.25% |
| Origination date | 10-23-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-11-06 |
| Prepayment lockout end | 08-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $3.4M |
| Operating expenses | $841,636 |
| Net operating income | $2.6M |
| Net cash flow | $2.4M |
| DSCR (net cash flow) | 2.91 |
| DSCR (net operating income) | 3.12 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
THE ORCHARDS AT DOVER
| Property | THE ORCHARDS AT DOVER |
| Address | 1311 ROUTE 37 WEST; Toms River Township, NJ 08755 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 98,210 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $21.0M |
| Current balance | $17.4M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 4.32% |
| Current interest rate | 4.32% |
| Origination date | 08-25-2017 |
| 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 | Argentic Real Estate Finance 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 | $387,275 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.69 |
| DSCR (net operating income) | 1.74 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HIGHLAND PARK
| Property | HIGHLAND PARK |
| Address | 170 MCCUTCHEON ROAD; Triadelphia, WV 26059 |
| Property type | Multifamily |
| Units, beds or keys | 126 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $18.1M |
| Current balance | $16.3M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 4.50% |
| Current interest rate | 4.50% |
| Origination date | 11-21-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 10-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.2M |
| Operating expenses | $819,798 |
| Net operating income | $1.4M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 1.21 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Colorado Springs Hotel Portfolio
| Property | Colorado Springs Hotel Portfolio |
| Address | CO |
| Property type | Lodging |
| Units, beds or keys | 198 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 4.61% |
| Current interest rate | 4.61% |
| Origination date | 11-20-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 10-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $6.8M |
| Operating expenses | $4.5M |
| Net operating income | $2.3M |
| Net cash flow | $2.1M |
| DSCR (net cash flow) | 2.93 |
| DSCR (net operating income) | 3.32 |
| Occupancy | 69% |
| Servicer advances outstanding | $0 |
TRADER JOES CENTER
| Property | TRADER JOES CENTER |
| Address | 2949 VETERANS BOULEVARD; Metairie, LA 70002 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 43,697 |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $14.5M |
| Current balance | $14.5M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | 11-22-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-12-01 |
| Prepayment lockout end | 08-31-2027 |
| 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) | 12-31-2025 |
| Revenue | $1.9M |
| Operating expenses | $496,254 |
| Net operating income | $1.4M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 2.23 |
| DSCR (net operating income) | 2.42 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
KIRKWOOD PLAZA
| Property | KIRKWOOD PLAZA |
| Address | 4345, 4435, & 4365-4491 KIRKWOOD HIGHWAY; Wilmington, DE 19808 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 309,924 |
| Year built | 1962 |
| Year last renovated | 2010 |
| Original balance | $15.0M |
| Current balance | $12.6M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 4.59% |
| Current interest rate | 4.59% |
| Origination date | 10-26-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-11-01 |
| Prepayment lockout end | 07-31-2027 |
| 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 | $2.1M |
| Operating expenses | $629,962 |
| Net operating income | $1.5M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 1.95 |
| DSCR (net operating income) | 2.06 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
275 NORTH WASHINGTON
| Property | 275 NORTH WASHINGTON |
| Address | 275 NORTH WASHINGTON STREET; Rockville, MD 20850 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 23,083 |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $10.6M |
| Current balance | $10.6M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.61% |
| Current interest rate | 4.61% |
| Origination date | 11-22-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 09-05-2027 |
| 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 | $809,280 |
| Operating expenses | $238,211 |
| Net operating income | $571,069 |
| Net cash flow | $560,566 |
| DSCR (net cash flow) | 2.27 |
| DSCR (net operating income) | 2.31 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
RESIDENCE INN SAVANNAH AIRPORT
| Property | RESIDENCE INN SAVANNAH AIRPORT |
| Address | 900 TOWNE CENTER BOULEVARD; Pooler, GA 31322 |
| Property type | Lodging |
| Units, beds or keys | 117 |
| Net rentable square feet | not yet reported |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $15.2M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.84% |
| Current interest rate | 4.84% |
| Origination date | 11-28-2017 |
| Original term | 120 months |
| Amortization term | 330 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 10-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $5.6M |
| Operating expenses | $3.3M |
| Net operating income | $2.3M |
| Net cash flow | $2.1M |
| DSCR (net cash flow) | 2.11 |
| DSCR (net operating income) | 2.33 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
CONEJO BUSINESS CENTER
| Property | CONEJO BUSINESS CENTER |
| Address | 101, 123, 145 HODENCAMP ROAD; Thousand Oaks, CA 91360 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 68,172 |
| Year built | 1991 |
| Year last renovated | 2016 |
| Original balance | $9.5M |
| Current balance | $8.9M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.50% |
| Current interest rate | 4.50% |
| Origination date | 10-25-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2027-11-06 |
| Prepayment lockout end | 01-05-2020 |
| Yield maintenance end | 07-05-2027 |
| 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 | $1.6M |
| Operating expenses | $645,341 |
| Net operating income | $990,100 |
| Net cash flow | $901,466 |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.71 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
Amsdell TX & GA Portfolio
| Property | Amsdell TX & GA Portfolio |
| Address | not yet reported |
| Property type | Self storage |
| 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 | $9.0M |
| Current balance | $8.1M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.77% |
| Current interest rate | 4.77% |
| Origination date | 11-14-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 09-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $526,215 |
| Net operating income | $590,836 |
| Net cash flow | $583,828 |
| DSCR (net cash flow) | 2.07 |
| DSCR (net operating income) | 2.09 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
PREMIER LANDING
| Property | PREMIER LANDING |
| Address | 255-291 AND 305-337 PREMIER BOULEVARD; Roanoke Rapids, NC 27870 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 127,247 |
| Year built | 2003 |
| Year last renovated | 2006 |
| Original balance | $9.5M |
| Current balance | $8.1M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.03% |
| Current interest rate | 5.03% |
| Origination date | 11-29-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 10-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| 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 | $1.6M |
| Operating expenses | $629,524 |
| Net operating income | $1.0M |
| Net cash flow | $910,619 |
| DSCR (net cash flow) | 1.48 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
MARINA SOUTH SC
| Property | MARINA SOUTH SC |
| Address | 2951 MARINA BAY DRIVE; League City, TX 77573 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 86,546 |
| Year built | 1991 |
| Year last renovated | not yet reported |
| Original balance | $8.4M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.40% |
| Current interest rate | 4.40% |
| Origination date | 10-18-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-11-06 |
| Prepayment lockout end | 01-05-2020 |
| Yield maintenance end | 08-05-2027 |
| 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 | $810,869 |
| Operating expenses | $319,662 |
| Net operating income | $491,207 |
| Net cash flow | $458,178 |
| DSCR (net cash flow) | 1.82 |
| DSCR (net operating income) | 1.95 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
TURLOCK CENTER
| Property | TURLOCK CENTER |
| Address | 2319 WEST MAIN STREET; Turlock, CA 95380 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 99,794 |
| Year built | 1982 |
| Year last renovated | 1998 |
| Original balance | $8.7M |
| Current balance | $7.3M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.62% |
| Current interest rate | 4.62% |
| Origination date | 11-21-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-12-01 |
| Prepayment lockout end | 08-31-2027 |
| 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 | $969,023 |
| Operating expenses | $266,978 |
| Net operating income | $702,045 |
| Net cash flow | $655,661 |
| DSCR (net cash flow) | 2.44 |
| DSCR (net operating income) | 2.62 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
QUADRANT OFFICE
| Property | QUADRANT OFFICE |
| Address | 7100 NORTHLAND CIRCLE; Brooklyn Park, MN 55428 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 106,679 |
| Year built | 1987 |
| Year last renovated | 2017 |
| Original balance | $7.3M |
| Current balance | $6.4M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.69% |
| Current interest rate | 4.69% |
| Origination date | 10-27-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-11-06 |
| 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 | $1.2M |
| Operating expenses | $492,029 |
| Net operating income | $670,353 |
| Net cash flow | $595,498 |
| DSCR (net cash flow) | 2.62 |
| DSCR (net operating income) | 2.95 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
AYRES SUITES ONTARIO MILLS MALL
| Property | AYRES SUITES ONTARIO MILLS MALL |
| Address | 4370 MILLS CIRCLE; Ontario, CA 91764 |
| Property type | Lodging |
| Units, beds or keys | 140 |
| Net rentable square feet | not yet reported |
| Year built | 1998 |
| Year last renovated | 2015 |
| Original balance | $7.5M |
| Current balance | $6.3M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.30% |
| Current interest rate | 4.30% |
| Origination date | 11-06-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-12-01 |
| Prepayment lockout end | 08-31-2027 |
| 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 | $6.1M |
| Operating expenses | $4.3M |
| Net operating income | $1.8M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 3.39 |
| DSCR (net operating income) | 3.93 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
173 COURT STREET
| Property | 173 COURT STREET |
| Address | 173 COURT STREET; Brooklyn, NY 11201 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 5,234 |
| Year built | 1910 |
| Year last renovated | 2017 |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.55% |
| Current interest rate | 4.55% |
| Origination date | 11-08-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 09-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| 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 | $122,418 |
| Operating expenses | $31,534 |
| Net operating income | $90,884 |
| Net cash flow | $89,728 |
| DSCR (net cash flow) | 1.43 |
| DSCR (net operating income) | 1.45 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
LOCK & LEAVE SELF STORAGE
| Property | LOCK & LEAVE SELF STORAGE |
| Address | 550 SOUTH RICHFIELD ROAD; Placentia, CA 92870 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 45,994 |
| Year built | 1984 |
| Year last renovated | not yet reported |
| Original balance | $5.3M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.65% |
| Current interest rate | 4.65% |
| Origination date | 10-06-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-06 |
| Prepayment lockout end | 05-05-2018 |
| Yield maintenance end | 06-05-2027 |
| 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 | $506,402 |
| Operating expenses | $196,093 |
| Net operating income | $310,309 |
| Net cash flow | $307,090 |
| DSCR (net cash flow) | 2.46 |
| DSCR (net operating income) | 2.49 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
BEST WESTERN PLUS ATRIUM CLARKSVILLE
| Property | BEST WESTERN PLUS ATRIUM CLARKSVILLE |
| Address | 275 ALFRED THUN ROAD; Clarksville, TN 37040 |
| Property type | Lodging |
| Units, beds or keys | 78 |
| Net rentable square feet | not yet reported |
| Year built | 2015 |
| Year last renovated | 2016 |
| Original balance | $6.4M |
| Current balance | $5.1M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 5.30% |
| Current interest rate | 5.30% |
| Origination date | 11-22-2017 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-12-01 |
| Prepayment lockout end | 08-31-2027 |
| 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) | 12-31-2025 |
| Revenue | $2.1M |
| Operating expenses | $1.5M |
| Net operating income | $592,744 |
| Net cash flow | $507,374 |
| DSCR (net cash flow) | 1.10 |
| DSCR (net operating income) | 1.28 |
| Occupancy | 64% |
| Servicer advances outstanding | $0 |
SOUTH END MINI STORAGE
| Property | SOUTH END MINI STORAGE |
| Address | 1530 EAST MAIN STREET; Rock Hill, SC 29730 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 49,725 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $2.2M |
| Current balance | $1.9M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.42% |
| Current interest rate | 5.42% |
| Origination date | 11-20-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-12-06 |
| Prepayment lockout end | 09-05-2027 |
| 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) | 06-30-2019 |
| Revenue | $163,282 |
| Operating expenses | $69,145 |
| Net operating income | $94,137 |
| Net cash flow | $91,651 |
| DSCR (net cash flow) | 1.23 |
| DSCR (net operating income) | 1.27 |
| Occupancy | 73% |
| Servicer advances outstanding | $0 |