← 3650R 2022-PF2 Commercial Mortgage Trust · Loan annex · CMBS market
- Deal
- 3650R 2022-PF2 Commercial Mortgage Trust
- Current balance
- $4.1M (September 2026)
- Share of deal
- 0.6%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2032-10-06
Property and terms
| Property | Plano Parkway Self Storage (and 1 more properties) |
| Address | 1100 East Plano Parkway; 19289 Highway 550; Plano, TX (and 1 more) 75074 |
| Property type | Self storage |
| Units, beds or keys | ["243", "254"] |
| Net rentable square feet | 32,940 |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $4.1M |
| Current balance | $4.1M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.88% |
| Current interest rate | 6.88% |
| Origination date | 09-23-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-10-06 |
| Prepayment lockout end | 02-05-2032 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| Most recent reported | not yet reported | not yet reported | ["MAI", "MAI"] |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| November 2022 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2022 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2023", "06-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2023", "09-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2023 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2023", "09-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2024 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2023", "09-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2024 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2023", "09-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2024 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2023", "09-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2024 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2023", "09-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2024 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $4.1M | Matured balloon, non-performing | 6.88% | not yet reported | not yet reported | not yet reported | $24,281 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $4.1M | 30-59 days delinquent | 6.88% | not yet reported | not yet reported | not yet reported | $47,780 | ["03-31-2024", "03-31-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2024 | $4.1M | 30-59 days delinquent | 6.88% | not yet reported | not yet reported | not yet reported | $47,780 | ["03-31-2024", "03-31-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $4.1M | 30-59 days delinquent | 6.88% | not yet reported | not yet reported | not yet reported | $48,563 | ["03-31-2024", "03-31-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2024 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2024", "03-31-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2024 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2024", "03-31-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2024 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2024", "03-31-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2025 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2024", "03-31-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2025 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2024", "09-30-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2025 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2024", "09-30-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2025 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2024", "12-31-2024"] | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2025 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $4.1M | Current | 6.88% | 1.11 | 1.14 | 88% | $0 | 03-31-2025 | $83,642 | $43,945 | $39,697 | $38,874 |
| October 2025 | $4.1M | Current | 6.88% | 1.11 | 1.14 | 88% | $0 | 03-31-2025 | $83,642 | $43,945 | $39,697 | $38,874 |
| November 2025 | $4.1M | Current | 6.88% | 1.16 | 1.18 | 88% | $0 | 06-30-2025 | $332,508 | $167,587 | $164,921 | $161,627 |
| December 2025 | $4.1M | Matured balloon, non-performing | 6.88% | 1.16 | 1.18 | 88% | $23,498 | 06-30-2025 | $332,508 | $167,587 | $164,921 | $161,627 |
| January 2026 | $4.1M | Current | 6.88% | 1.16 | 1.18 | 88% | $0 | 06-30-2025 | $332,508 | $167,587 | $164,921 | $161,627 |
| February 2026 | $4.1M | Current | 6.88% | 1.16 | 1.18 | 95% | $0 | 06-30-2025 | $332,508 | $167,587 | $164,921 | $161,627 |
| March 2026 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2025", "12-31-2025"] | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2026 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2025", "12-31-2025"] | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2026 | $4.1M | Matured balloon, non-performing | 6.88% | not yet reported | not yet reported | not yet reported | $23,498 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2026", "03-31-2026"] | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2026", "03-31-2026"] | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2026", "03-31-2026"] | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | $4.1M | Current | 6.88% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2026", "06-30-2026"] | not yet reported | not yet reported | not yet reported | not yet reported |
Revenue, expenses, net operating income (NOI) and net cash flow (NCF) are the most recent financials reported as of each month, for the financial period ending on the date shown. DSCR is debt service coverage on the net cash flow and net operating income bases as reported.
Status timeline
| Date | Event |
|---|---|
| July 2024 | First reported 30 or more days delinquent |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.