← Bank 2017-BNK4 (segment D01, CIK 1698685) / Loan annex / CMBS market
- Deal
- Bank 2017-BNK4 (segment D01, CIK 1698685)
- Current balance
- $33.1M (October 2026)
- Share of deal
- 5.1%
- Status
- Matured balloon, non-performing
- DSCR (latest)
- 1.67
- Occupancy (latest)
- 89%
- Scheduled maturity
- 2027-02-06
Property and terms
| Property | Key Center Cleveland |
| Address | 127 Public Square; Cleveland, OH 44114 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,369,980 |
| Year built | 1991 |
| Year last renovated | 2015 |
| Original balance | $40.0M |
| Current balance | $33.1M (October 2026) |
| Share of deal balance | 5.1% |
| Interest rate at origination | 5.31% |
| Current interest rate | 5.31% |
| Origination date | 01-31-2017 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-02-06 |
| Prepayment lockout end | 11-05-2026 |
| Yield maintenance end | not yet reported |
| Servicer | Berkadia |
| Loan servicer | not yet reported |
| Originator | BANA/DB/Citi |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $362.0M | 12-01-2017 | MAI |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| KeyBank National Association | 477,781 | 06-30-2030 |
| Squire Patton Boggs | 150,890 | 04-30-2022 |
| Forest City | 147,795 | 03-31-2033 |
The three largest tenants as reported in the latest asset-level record.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| April 2017 | $40.0M | Current | 5.31% | 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 2026 | $33.1M | Matured balloon, non-performing | 5.31% | 1.67 | 1.84 | 89% | $240,772 | 06-30-2026 | $41.8M | $27.1M | $14.7M | $13.3M |
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.
Also filed in other trusts
Loans are sometimes split across trusts (pari passu), and each trust files the loan at its whole-loan amount. A loan with the same property name and origination date is filed in: Bank 2017-BNK4 (segment D02, CIK 1698685); Citigroup Commercial Mortgage Trust 2017-P7; JPMDB Commercial Mortgage Securities Trust 2017-C5; Morgan Stanley Bank of America Merrill Lynch Trust 2017-C33.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.