Morgan Stanley Capital I Trust 2018-H3: loan annex
Page built October 19, 2026
Loan detail for Morgan Stanley Capital I Trust 2018-H3.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15
← Morgan Stanley Capital I Trust 2018-H3 · CMBS market
Detail sections for the 33 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.
BRIDGE AT FOXCROFT
| Property | BRIDGE AT FOXCROFT |
| Address | 323 OLD YORK ROAD; Abington Township, PA 19046 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 151,136 |
| Year built | 1968 |
| Year last renovated | 2016 |
| Original balance | $16.9M |
| Current balance | $16.9M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 5.02% |
| Current interest rate | 5.02% |
| Origination date | 05-10-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 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 | AREF |
| 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 | $450,547 |
| Net operating income | $875,146 |
| Net cash flow | $826,027 |
| DSCR (net cash flow) | 1.93 |
| DSCR (net operating income) | 2.05 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
636 11TH AVENUE
| Property | 636 11TH AVENUE |
| Address | 636 11TH AVENUE; New York, NY 10036 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 564,004 |
| Year built | 1917 |
| Year last renovated | 2008 |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | CREFI |
| 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 | $21.2M |
| Operating expenses | $7.3M |
| Net operating income | $14.0M |
| Net cash flow | $13.4M |
| DSCR (net cash flow) | 2.73 |
| DSCR (net operating income) | 2.84 |
| Occupancy | 0% |
| 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 | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 4.71% |
| Current interest rate | 4.71% |
| Origination date | 04-26-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| 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 |
791 PARK OF COMMERCE BOULEVARD
| Property | 791 PARK OF COMMERCE BOULEVARD |
| Address | 791 PARK OF COMMERCE BOULEVARD; Boca Raton, FL 33487 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 145,591 |
| Year built | 1994 |
| Year last renovated | 2000 |
| Original balance | $15.2M |
| Current balance | $13.8M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 5.37% |
| Current interest rate | 5.37% |
| Origination date | 06-05-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 04-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | AREF |
| 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 | $811,544 |
| Operating expenses | $315,518 |
| Net operating income | $496,026 |
| Net cash flow | $450,529 |
| DSCR (net cash flow) | 1.76 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
AXCELIS CORPORATE CENTER
| Property | AXCELIS CORPORATE CENTER |
| Address | 108 CHERRY HILL DRIVE; Beverly, MA 01915 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 417,313 |
| Year built | 1984 |
| Year last renovated | 2006 |
| Original balance | $17.0M |
| Current balance | $13.4M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 4.92% |
| Current interest rate | 4.92% |
| Origination date | 01-12-2018 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-02-01 |
| Prepayment lockout end | 10-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| 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 | $6.0M |
| Operating expenses | $860,905 |
| Net operating income | $5.1M |
| Net cash flow | $4.6M |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.45 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HOLIDAY INN BUENA PARK
| Property | HOLIDAY INN BUENA PARK |
| Address | 7000 BEACH BOULEVARD; Buena Park, CA 90620 |
| Property type | Lodging |
| Units, beds or keys | 249 |
| Net rentable square feet | not yet reported |
| Year built | 1974 |
| Year last renovated | 2012 |
| Original balance | $14.0M |
| Current balance | $11.9M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 4.52% |
| Current interest rate | 4.52% |
| Origination date | 05-24-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | 02-29-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $13.4M |
| Operating expenses | $10.4M |
| Net operating income | $3.0M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 2.89 |
| DSCR (net operating income) | 3.52 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
Fresenius Portfolio
| Property | Fresenius Portfolio |
| Address | not yet reported |
| 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 | $12.4M |
| Current balance | $11.8M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 4.61% |
| Current interest rate | 4.61% |
| Origination date | 05-02-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | 12-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.5M |
| Operating expenses | $194,343 |
| Net operating income | $1.3M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 1.66 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
THE SHOPPES AT ARROWHEAD
| Property | THE SHOPPES AT ARROWHEAD |
| Address | 2411-2699 SOUTH UNIVERSITY DRIVE; Davie, FL 33324 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 42,555 |
| Year built | 1986 |
| Year last renovated | 2014 |
| Original balance | $13.5M |
| Current balance | $11.6M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 4.81% |
| Current interest rate | 4.81% |
| Origination date | 06-05-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 08-05-2020 |
| Yield maintenance end | 04-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | CREFI |
| 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 | $370,259 |
| Net operating income | $816,339 |
| Net cash flow | $785,777 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.92 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
OUTLOOK GROUP
| Property | OUTLOOK GROUP |
| Address | 1180 & 1250 AMERICAN DRIVE; Neenah, WI 54956 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 336,525 |
| Year built | 1979 |
| Year last renovated | not yet reported |
| Original balance | $10.9M |
| Current balance | $10.4M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 4.74% |
| Current interest rate | 4.74% |
| Origination date | 06-05-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 08-05-2020 |
| Yield maintenance end | 01-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | CREFI |
| 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 | $809,677 |
| Operating expenses | $72,750 |
| Net operating income | $736,927 |
| Net cash flow | $666,163 |
| DSCR (net cash flow) | 1.95 |
| DSCR (net operating income) | 2.16 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
BURLINGTON ALDI
| Property | BURLINGTON ALDI |
| Address | 2830-2840 SOUTH BRISTOL STREET; Santa Ana, CA 92704 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 58,450 |
| Year built | 2000 |
| Year last renovated | 2017 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 4.49% |
| Current interest rate | 4.49% |
| Origination date | 06-08-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-07-01 |
| Prepayment lockout end | 03-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| 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 | $844,974 |
| Operating expenses | $327,229 |
| Net operating income | $517,745 |
| Net cash flow | $476,537 |
| DSCR (net cash flow) | 2.10 |
| DSCR (net operating income) | 2.28 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HOMEWOOD SUITES NEW BRAUNFELS
| Property | HOMEWOOD SUITES NEW BRAUNFELS |
| Address | 620 OXFORD DRIVE; New Braunfels, TX 78130 |
| Property type | Lodging |
| Units, beds or keys | 90 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $8.7M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 5.65% |
| Current interest rate | 5.65% |
| Origination date | 05-18-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | 02-29-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $4.0M |
| Operating expenses | $2.8M |
| Net operating income | $1.2M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.48 |
| DSCR (net operating income) | 1.71 |
| Occupancy | 80% |
| Servicer advances outstanding | $0 |
ORLANDO AIRPORT MARRIOTT LAKESIDE
| Property | ORLANDO AIRPORT MARRIOTT LAKESIDE |
| Address | 7499 AUGUSTA NATIONAL DRIVE; Orlando, FL 32822 |
| Property type | Lodging |
| Units, beds or keys | 485 |
| Net rentable square feet | not yet reported |
| Year built | 1983 |
| Year last renovated | 2018 |
| Original balance | $10.0M |
| Current balance | $8.2M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 5.20% |
| Current interest rate | 5.20% |
| Origination date | 05-15-2018 |
| Original term | 120 months |
| Amortization term | 312 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 | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | AREF |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $10.7M |
| Operating expenses | $5.1M |
| Net operating income | $5.5M |
| Net cash flow | $5.0M |
| DSCR (net cash flow) | 3.96 |
| DSCR (net operating income) | 4.38 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
Loan 11A
| Property | Loan 11A |
| 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 | $10.0M |
| Current balance | $8.2M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 5.20% |
| Current interest rate | 5.20% |
| Origination date | 05-15-2018 |
| Original term | 120 months |
| Amortization term | 312 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | AREF |
| 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 |
Loan 11B
| Property | Loan 11B |
| 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 | $10.0M |
| Current balance | $8.2M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 5.20% |
| Current interest rate | 5.20% |
| Origination date | 05-15-2018 |
| Original term | 120 months |
| Amortization term | 312 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | AREF |
| 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 |
IVANHOE EL CAJON APARTMENTS
| Property | IVANHOE EL CAJON APARTMENTS |
| Address | 2675 FLETCHER PARKWAY; El Cajon, CA 92020 |
| Property type | Multifamily |
| Units, beds or keys | 118 |
| Net rentable square feet | not yet reported |
| Year built | 1964 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.33% |
| Current interest rate | 4.33% |
| Origination date | 04-30-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | 01-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.8M |
| Operating expenses | $710,162 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 6.44 |
| DSCR (net operating income) | 6.53 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
RESIDENCE INN HARLINGEN
| Property | RESIDENCE INN HARLINGEN |
| Address | 109 BASS PRO ROAD; Harlingen, TX 78552 |
| Property type | Lodging |
| Units, beds or keys | 93 |
| Net rentable square feet | not yet reported |
| Year built | 2014 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $7.9M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 5.62% |
| Current interest rate | 5.62% |
| Origination date | 05-18-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | 02-29-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $4.8M |
| Operating expenses | $2.7M |
| Net operating income | $2.1M |
| Net cash flow | $1.9M |
| DSCR (net cash flow) | 3.07 |
| DSCR (net operating income) | 3.38 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
14405 WALTERS ROAD
| Property | 14405 WALTERS ROAD |
| Address | 14405 WALTERS ROAD; Houston, TX 77014 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 174,072 |
| Year built | 1984 |
| Year last renovated | 2015 |
| Original balance | $8.8M |
| Current balance | $7.8M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 5.08% |
| Current interest rate | 5.08% |
| Origination date | 05-24-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 18 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 | SMC |
| 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 | $564,235 |
| Operating expenses | $508,137 |
| Net operating income | $56,098 |
| Net cash flow | $-4,252 |
| DSCR (net cash flow) | -0.01 |
| DSCR (net operating income) | 0.20 |
| Occupancy | 35% |
| Servicer advances outstanding | $0 |
LA GRAN PLAZA AZ
| Property | LA GRAN PLAZA AZ |
| Address | 1245, 1251, 1255 AND 1259 EAST SOUTHERN AVENUE; Mesa, AZ 85204 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 79,753 |
| Year built | 1986 |
| Year last renovated | 2014 |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.61% |
| Current interest rate | 4.61% |
| Origination date | 05-31-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | 02-29-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| 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 | $629,481 |
| Operating expenses | $213,252 |
| Net operating income | $416,228 |
| Net cash flow | $390,252 |
| DSCR (net cash flow) | 2.24 |
| DSCR (net operating income) | 2.38 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
MONACO SELF STORAGE
| Property | MONACO SELF STORAGE |
| Address | 3800 MONACO PARKWAY; Denver, CO 80207 |
| Property type | Self storage |
| Units, beds or keys | 712 |
| Net rentable square feet | 82,677 |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.92% |
| Current interest rate | 4.92% |
| Origination date | 05-04-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | 03-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $842,852 |
| Operating expenses | $385,974 |
| Net operating income | $456,878 |
| Net cash flow | $452,744 |
| DSCR (net cash flow) | 2.44 |
| DSCR (net operating income) | 2.47 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
MONTE VISTA PLAZA
| Property | MONTE VISTA PLAZA |
| Address | 969-1089 EAST PROSPERITY AVENUE; Tulare, CA 93274 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 82,526 |
| Year built | 1982 |
| Year last renovated | not yet reported |
| Original balance | $7.8M |
| Current balance | $7.4M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 5.08% |
| Current interest rate | 5.08% |
| Origination date | 05-30-2018 |
| 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 | SMC |
| 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 | $430,137 |
| Operating expenses | $116,400 |
| Net operating income | $313,737 |
| Net cash flow | $288,980 |
| DSCR (net cash flow) | 2.28 |
| DSCR (net operating income) | 2.47 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
COUNTRY VILLAS
| Property | COUNTRY VILLAS |
| Address | 4715 EAST BEAU BIEN BOULEVARD; Lisle, IL 60532 |
| Property type | Multifamily |
| Units, beds or keys | 160 |
| Net rentable square feet | not yet reported |
| Year built | 1969 |
| Year last renovated | not yet reported |
| Original balance | $7.7M |
| Current balance | $7.3M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.22% |
| Current interest rate | 5.22% |
| Origination date | 05-01-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | 01-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.3M |
| Operating expenses | $770,898 |
| Net operating income | $503,988 |
| Net cash flow | $479,588 |
| DSCR (net cash flow) | 1.90 |
| DSCR (net operating income) | 2.00 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
1 BROOKLYN ROAD
| Property | 1 BROOKLYN ROAD |
| Address | 1 BROOKLYN ROAD; Hempstead, NY 11550 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 76,028 |
| Year built | 1975 |
| Year last renovated | not yet reported |
| Original balance | $6.6M |
| Current balance | $6.6M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.35% |
| Current interest rate | 4.35% |
| Origination date | 06-04-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-07-01 |
| Prepayment lockout end | 06-30-2020 |
| Yield maintenance end | 03-31-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| 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 | $278,351 |
| Operating expenses | $8,351 |
| Net operating income | $270,000 |
| Net cash flow | $255,051 |
| DSCR (net cash flow) | 3.55 |
| DSCR (net operating income) | 3.76 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
ROSSIGNOL BUILDING
| Property | ROSSIGNOL BUILDING |
| Address | 1413 CENTER DRIVE; Park City, UT 84098 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 30,382 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.78% |
| Current interest rate | 4.78% |
| Origination date | 04-26-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2038-05-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | AREF |
| 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 | $412,930 |
| Operating expenses | $19,470 |
| Net operating income | $393,460 |
| Net cash flow | $390,422 |
| DSCR (net cash flow) | 2.49 |
| DSCR (net operating income) | 2.50 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
FORT KNOX EXECUTIVE PARK
| Property | FORT KNOX EXECUTIVE PARK |
| Address | 2727 MAHAN DRIVE AND 2728, 2737 AND 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 | 0.9% |
| 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 | SMC |
| 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 |
WORKSHOP 4200
| Property | WORKSHOP 4200 |
| Address | 4200 WEST DIVERSEY AVENUE; Chicago, IL 60639 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 153,921 |
| Year built | 1941 |
| Year last renovated | 2018 |
| Original balance | $5.8M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.85% |
| Current interest rate | 4.85% |
| Origination date | 04-19-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | 01-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| 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 | $844,872 |
| Operating expenses | $457,621 |
| Net operating income | $387,251 |
| Net cash flow | $342,670 |
| DSCR (net cash flow) | 1.86 |
| DSCR (net operating income) | 2.10 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
SHOPS AT EASLEY TOWN CENTER
| Property | SHOPS AT EASLEY TOWN CENTER |
| Address | 125 AND 128 ROLLING HILLS CIRCLE; Easley, SC 29640 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 21,300 |
| Year built | 2011 |
| Year last renovated | not yet reported |
| Original balance | $5.8M |
| Current balance | $5.2M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.27% |
| Current interest rate | 5.27% |
| Origination date | 05-22-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | 02-29-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| 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 | $450,948 |
| Operating expenses | $89,301 |
| Net operating income | $361,647 |
| Net cash flow | $343,888 |
| DSCR (net cash flow) | 1.78 |
| DSCR (net operating income) | 1.88 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SAN LUIS MHC
| Property | SAN LUIS MHC |
| Address | 115 WEST COUNTY 22ND STREET SOUTH; San Luis, AZ 85349 |
| Property type | Manufactured housing |
| Units, beds or keys | 252 |
| Net rentable square feet | not yet reported |
| Year built | 1998 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.55% |
| Current interest rate | 4.55% |
| Origination date | 03-09-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-04-01 |
| Prepayment lockout end | 12-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $469,923 |
| Net operating income | $648,306 |
| Net cash flow | $642,006 |
| DSCR (net cash flow) | 5.58 |
| DSCR (net operating income) | 5.64 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
GROVE RETAIL CENTER
| Property | GROVE RETAIL CENTER |
| Address | 33001 GRAND RIVER AVENUE; Farmington, MI 48335 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 71,364 |
| Year built | 1967 |
| Year last renovated | 2016 |
| Original balance | $5.1M |
| Current balance | $4.7M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.53% |
| Current interest rate | 5.53% |
| Origination date | 04-26-2018 |
| 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 | SMC |
| 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 | $264,993 |
| Operating expenses | $146,742 |
| Net operating income | $118,251 |
| Net cash flow | $104,349 |
| DSCR (net cash flow) | 1.20 |
| DSCR (net operating income) | 1.36 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CULLEN RETAIL & SELF STORAGE
| Property | CULLEN RETAIL & SELF STORAGE |
| Address | 9441 CULLEN BOULEVARD; Houston, TX 77051 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 51,650 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $4.7M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.93% |
| Current interest rate | 4.93% |
| Origination date | 03-29-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-04-06 |
| Prepayment lockout end | 08-05-2020 |
| Yield maintenance end | 01-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | SMC |
| 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 | $220,411 |
| Operating expenses | $86,225 |
| Net operating income | $134,186 |
| Net cash flow | $126,660 |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.53 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
HUALAPAI PLAZA
| Property | HUALAPAI PLAZA |
| Address | 4280 SOUTH HUALAPAI WAY; Las Vegas, NV 89147 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 26,027 |
| Year built | 2004 |
| Year last renovated | 2017 |
| Original balance | $4.9M |
| Current balance | $4.2M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.90% |
| Current interest rate | 4.90% |
| Origination date | 04-25-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | SMC |
| 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 | $399,842 |
| Operating expenses | $122,428 |
| Net operating income | $277,414 |
| Net cash flow | $263,472 |
| DSCR (net cash flow) | 1.68 |
| DSCR (net operating income) | 1.77 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
SAFEWAY DRAKE ROAD
| Property | SAFEWAY DRAKE ROAD |
| Address | 2160 WEST DRAKE ROAD; Fort Collins, CO 80526 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 58,240 |
| Year built | 1983 |
| Year last renovated | 2013 |
| Original balance | $4.0M |
| Current balance | $4.0M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.62% |
| Current interest rate | 4.62% |
| Origination date | 05-23-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 12-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | CREFI |
| 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 | $401,790 |
| Operating expenses | $1,700 |
| Net operating income | $400,090 |
| Net cash flow | $386,112 |
| DSCR (net cash flow) | 4.13 |
| DSCR (net operating income) | 4.28 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
ARELLA SELF-STORAGE
| Property | ARELLA SELF-STORAGE |
| Address | 12310 PERRY ROAD; Houston, TX 77070 |
| Property type | Self storage |
| Units, beds or keys | 744 |
| Net rentable square feet | 89,505 |
| Year built | 1995 |
| Year last renovated | 2003 |
| Original balance | $4.5M |
| Current balance | $3.9M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 5.29% |
| Current interest rate | 5.29% |
| Origination date | 05-23-2018 |
| Original term | 120 months |
| Amortization term | 360 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 | SMC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $440,485 |
| Operating expenses | $194,643 |
| Net operating income | $245,842 |
| Net cash flow | $241,367 |
| DSCR (net cash flow) | 1.61 |
| DSCR (net operating income) | 1.64 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Stockton Portfolio
| Property | Stockton Portfolio |
| Address | CA |
| 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 | $7.0M |
| Current balance | $3.6M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.96% |
| Current interest rate | 4.96% |
| Origination date | 05-29-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.1M |
| Operating expenses | $591,588 |
| Net operating income | $533,330 |
| Net cash flow | $445,418 |
| DSCR (net cash flow) | 0.99 |
| DSCR (net operating income) | 1.18 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |