← 3650R 2022-PF2 Commercial Mortgage Trust · Loan annex · CMBS market
- Deal
- 3650R 2022-PF2 Commercial Mortgage Trust
- Current balance
- $34.2M (September 2026)
- Share of deal
- 4.8%
- Status
- Current
- DSCR (latest)
- 1.36
- Occupancy (latest)
- 87%
- Scheduled maturity
- 2032-10-06
Property and terms
| Property | Anytime Storage #58 (and 9 more properties) |
| Address | 2100 West Baseline Road; 7340 East Benson Highway; 1751 East Benson Highway; 5600 South 12th Avenue; 11139 East Apache Trail; 1155 East Irvington Road; 3055 North 30th Avenue; 101 and 110 South Taylor Avenue; 556 East Frank Way; 508 North Grant Street; Apache Junction, AZ (and 9 more) 85120 |
| Property type | Self storage |
| Units, beds or keys | 3033 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $34.2M |
| Current balance | $34.2M (September 2026) |
| Share of deal balance | 4.8% |
| Interest rate at origination | 5.79% |
| Current interest rate | 5.79% |
| Origination date | 09-14-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-10-06 |
| Prepayment lockout end | 07-05-2032 |
| 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", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"] |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| November 2022 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 1.37 | 1.38 | not yet reported | $0 | 03-31-2023 | $1.2M | $485,907 | $695,113 | $685,675 |
| August 2023 | $34.2M | Current | 5.79% | 1.37 | 1.38 | not yet reported | $0 | 03-31-2023 | $1.2M | $485,907 | $695,113 | $685,675 |
| September 2023 | $34.2M | Current | 5.79% | 1.32 | 1.32 | not yet reported | $0 | 06-30-2023 | $4.6M | $2.0M | $2.6M | $2.6M |
| October 2023 | $34.2M | Current | 5.79% | 1.32 | 1.32 | not yet reported | $0 | 06-30-2023 | $4.6M | $2.0M | $2.6M | $2.6M |
| November 2023 | $34.2M | Current | 5.79% | 1.32 | 1.32 | not yet reported | $0 | 06-30-2023 | $4.6M | $2.0M | $2.6M | $2.6M |
| December 2023 | $34.2M | Current | 5.79% | 1.32 | 1.32 | not yet reported | $0 | 06-30-2023 | $4.6M | $2.0M | $2.6M | $2.6M |
| January 2024 | $34.2M | Current | 5.79% | 1.27 | 1.29 | not yet reported | $0 | 09-30-2023 | $4.6M | $2.0M | $2.6M | $2.6M |
| February 2024 | $34.2M | Current | 5.79% | 1.27 | 1.29 | not yet reported | $0 | 09-30-2023 | $4.6M | $2.0M | $2.6M | $2.6M |
| March 2024 | $34.2M | Current | 5.79% | 1.27 | 1.29 | not yet reported | $0 | 09-30-2023 | $4.6M | $2.0M | $2.6M | $2.6M |
| April 2024 | $34.2M | Current | 5.79% | 1.46 | 1.48 | not yet reported | $0 | 12-31-2023 | $4.6M | $1.6M | $3.0M | $2.9M |
| May 2024 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 1.45 | 1.47 | 92% | $0 | 03-31-2024 | $4.5M | $1.6M | $3.0M | $2.9M |
| July 2024 | $34.2M | Current | 5.79% | 1.45 | 1.47 | 92% | $0 | 03-31-2024 | $4.5M | $1.6M | $3.0M | $2.9M |
| August 2024 | $34.2M | Current | 5.79% | 1.45 | 1.47 | 92% | $0 | 03-31-2024 | $4.5M | $1.6M | $3.0M | $2.9M |
| September 2024 | $34.2M | Current | 5.79% | 1.45 | 1.47 | 92% | $0 | 03-31-2024 | $4.5M | $1.6M | $3.0M | $2.9M |
| October 2024 | $34.2M | Current | 5.79% | 1.45 | 1.47 | 92% | $0 | 03-31-2024 | $4.5M | $1.6M | $3.0M | $2.9M |
| November 2024 | $34.2M | Current | 5.79% | 1.45 | 1.47 | 93% | $0 | 03-31-2024 | $4.5M | $1.6M | $3.0M | $2.9M |
| December 2024 | $34.2M | Current | 5.79% | 1.50 | 1.52 | 93% | $0 | 06-30-2024 | $4.5M | $1.5M | $3.1M | $3.0M |
| January 2025 | $34.2M | Current | 5.79% | 1.50 | 1.52 | 96% | $0 | 06-30-2024 | $4.5M | $1.5M | $3.1M | $3.0M |
| February 2025 | $34.2M | Current | 5.79% | 1.50 | 1.52 | 96% | $0 | 06-30-2024 | $4.5M | $1.5M | $3.1M | $3.0M |
| March 2025 | $34.2M | Current | 5.79% | 1.50 | 1.52 | 96% | $0 | 06-30-2024 | $4.5M | $1.5M | $3.1M | $3.0M |
| April 2025 | $34.2M | Current | 5.79% | 1.47 | 1.49 | 100% | $0 | 12-31-2024 | $4.5M | $1.5M | $3.0M | $3.0M |
| May 2025 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 | $34.2M | Current | 5.79% | 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 2025 | $34.2M | Current | 5.79% | 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 |
| November 2025 | $34.2M | Current | 5.79% | 1.39 | 1.41 | not yet reported | $0 | 06-30-2025 | $4.3M | $1.5M | $2.8M | $2.8M |
| December 2025 | $34.2M | Current | 5.79% | 1.39 | 1.41 | not yet reported | $0 | 06-30-2025 | $4.3M | $1.5M | $2.8M | $2.8M |
| January 2026 | $34.2M | Current | 5.79% | 1.46 | 1.48 | 100% | $0 | 09-30-2025 | $4.5M | $1.5M | $3.0M | $2.9M |
| February 2026 | $34.2M | Current | 5.79% | 1.46 | 1.48 | 100% | $0 | 09-30-2025 | $4.5M | $1.5M | $3.0M | $2.9M |
| March 2026 | $34.2M | Current | 5.79% | 1.46 | 1.48 | 100% | $0 | 09-30-2025 | $4.5M | $1.5M | $3.0M | $2.9M |
| April 2026 | $34.2M | Current | 5.79% | 1.52 | 1.54 | 84% | $0 | 12-31-2025 | $3.9M | $818,207 | $3.1M | $3.1M |
| May 2026 | $34.2M | Current | 5.79% | 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 2026 | $34.2M | Current | 5.79% | 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 2026 | $34.2M | Current | 5.79% | 1.36 | 1.38 | 87% | $0 | 03-31-2026 | $4.0M | $1.3M | $2.8M | $2.7M |
| August 2026 | $34.2M | Current | 5.79% | 1.36 | 1.38 | 87% | $0 | 03-31-2026 | $4.0M | $1.3M | $2.8M | $2.7M |
| September 2026 | $34.2M | Current | 5.79% | 1.36 | 1.38 | 87% | $0 | 03-31-2026 | $4.0M | $1.3M | $2.8M | $2.7M |
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.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.