← CD 2017-CD3 Mortgage Trust · Loan annex · CMBS market
- Deal
- CD 2017-CD3 Mortgage Trust
- Current balance
- not yet reported
- Share of deal
- not yet reported
- Status
- not yet reported
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2026-12-06
Property and terms
| Property | Loan 38 |
| Address | not yet reported |
| Property type | SE |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $7.3M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.91% |
| Current interest rate | 0.00% |
| Origination date | 12-01-2016 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2026-12-06 |
| Prepayment lockout end | 03-05-2019 |
| Yield maintenance end | not yet reported |
| Servicer | Berkadia |
| Loan servicer | not yet reported |
| Originator | CGMRC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | Yes |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $12.5M | 11-02-2016 | MAI |
| Most recent reported | $13.4M | 2017-12-01 | MAI |
Change from securitization to the most recent reported valuation: 7.2%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| February 2017 | $7.3M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| March 2017 | $7.3M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| April 2017 | $7.3M | Current | 4.91% | 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 2017 | $7.2M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| June 2017 | $7.2M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| July 2017 | $7.2M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| August 2017 | $7.2M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| September 2017 | $7.2M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| October 2017 | $7.2M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| November 2017 | $7.2M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| December 2017 | $7.2M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| January 2018 | $7.1M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| February 2018 | $7.1M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| March 2018 | $7.1M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| April 2018 | $7.1M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| May 2018 | $7.1M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| June 2018 | $7.1M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| July 2018 | $7.1M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| August 2018 | $7.0M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| September 2018 | $7.0M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| October 2018 | $7.0M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| November 2018 | $7.0M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| December 2018 | $7.0M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| January 2019 | $7.0M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| February 2019 | $7.0M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| March 2019 | $7.0M | Current | 4.91% | 2.31 | 2.31 | not yet reported | $0 | 10-31-2016 | $2.9M | $1.8M | $1.2M | $1.2M |
| April 2019 | $6.9M | Current | 4.91% | 2.36 | 2.60 | not yet reported | not yet reported | 09-30-2018 | $3.3M | $2.0M | $1.3M | $1.2M |
| May 2019 | $6.9M | Current | 4.91% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2019 | $6.9M | Current | 4.91% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2019 | $6.9M | Current | 4.91% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2019 | $6.9M | Matured balloon, performing | 4.91% | not yet reported | not yet reported | not yet reported | $41,981 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2019 | $6.9M | Current | 4.91% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2019 | $6.9M | Current | 4.91% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2019 | $6.8M | Current | 4.91% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2019 | $6.8M | Current | 4.91% | 1.96 | 2.19 | not yet reported | not yet reported | 06-30-2019 | $3.5M | $2.4M | $1.1M | $994,270 |
| January 2020 | $6.8M | Current | 4.91% | 1.96 | 2.19 | not yet reported | not yet reported | 06-30-2019 | $3.5M | $2.4M | $1.1M | $994,270 |
| February 2020 | $6.8M | Current | 4.91% | 1.96 | 2.19 | not yet reported | not yet reported | 06-30-2019 | $3.5M | $2.4M | $1.1M | $994,270 |
| March 2020 | $6.8M | Current | 4.91% | 2.47 | 2.47 | not yet reported | not yet reported | 09-30-2019 | $3.3M | $2.1M | $1.3M | $1.3M |
| April 2020 | $6.8M | Current | 4.91% | 2.08 | 2.32 | not yet reported | not yet reported | 09-30-2019 | $3.5M | $2.3M | $1.2M | $1.1M |
| May 2020 | $6.8M | Current | 4.91% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2020 | $6.8M | Current | 4.91% | 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 2020 | $6.7M | Current | 4.91% | 1.44 | 1.67 | not yet reported | $0 | 03-31-2020 | $3.2M | $2.4M | $847,186 | $729,867 |
| August 2020 | $6.7M | Current | 4.91% | 1.44 | 1.67 | not yet reported | $0 | 03-31-2020 | $3.2M | $2.4M | $847,186 | $729,867 |
| September 2020 | $6.7M | Current | 4.91% | 1.44 | 1.67 | not yet reported | $0 | 03-31-2020 | $3.2M | $2.4M | $847,186 | $729,867 |
| October 2020 | $6.7M | Current | 4.91% | 1.44 | 1.67 | not yet reported | $0 | 03-31-2020 | $3.2M | $2.4M | $847,186 | $729,867 |
| November 2020 | $6.7M | Current | 4.91% | 1.27 | 1.50 | not yet reported | $0 | 06-30-2020 | $2.9M | $2.1M | $763,588 | $646,269 |
| December 2020 | $6.7M | Current | 4.91% | 1.27 | 1.50 | not yet reported | $0 | 06-30-2020 | $2.9M | $2.1M | $763,588 | $646,269 |
| January 2021 | $6.7M | Current | 4.91% | 1.27 | 1.50 | not yet reported | $0 | 06-30-2020 | $2.9M | $2.1M | $763,588 | $646,269 |
| February 2021 | $6.6M | Current | 4.91% | 1.24 | 1.47 | not yet reported | $0 | 09-30-2020 | $2.9M | $2.2M | $744,162 | $626,843 |
| March 2021 | $6.6M | Current | 4.91% | 1.24 | 1.47 | not yet reported | $0 | 09-30-2020 | $2.9M | $2.2M | $744,162 | $626,843 |
| April 2021 | $6.6M | Current | 4.91% | 1.24 | 1.47 | not yet reported | $0 | 09-30-2020 | $2.9M | $2.2M | $744,162 | $626,843 |
| May 2021 | $6.6M | Current | 4.91% | 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 2021 | $6.6M | Current | 4.91% | 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 2021 | $6.6M | Current | 4.91% | 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 2021 | $6.5M | Current | 4.91% | 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 2021 | $6.5M | Current | 4.91% | 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 2021 | $6.5M | Current | 4.91% | 0.92 | 1.15 | not yet reported | $0 | 03-31-2021 | $2.4M | $1.8M | $584,889 | $467,570 |
| November 2021 | $6.5M | Current | 4.91% | 0.92 | 1.15 | not yet reported | $0 | 03-31-2021 | $2.4M | $1.8M | $584,889 | $467,570 |
| December 2021 | $6.5M | Current | 4.91% | 1.08 | 1.31 | 70% | $0 | 06-30-2021 | $2.7M | $2.1M | $665,595 | $548,276 |
| January 2022 | $6.5M | Current | 4.91% | 1.08 | 1.31 | 70% | $0 | 06-30-2021 | $2.7M | $2.1M | $665,595 | $548,276 |
| February 2022 | $6.5M | Current | 4.91% | 1.22 | 1.45 | 70% | $0 | 09-30-2021 | $3.0M | $2.2M | $737,837 | $620,518 |
| March 2022 | $6.5M | Matured balloon, non-performing | 4.91% | 1.22 | 1.45 | 70% | $42,030 | 09-30-2021 | $3.0M | $2.2M | $737,837 | $620,518 |
| April 2022 | $6.4M | Current | 4.91% | 1.72 | 1.96 | 74% | $0 | 12-31-2021 | $3.4M | $2.5M | $992,217 | $874,898 |
| May 2022 | $6.4M | Current | 4.91% | 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 2022 | $6.4M | Current | 4.91% | 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 2022 | $6.4M | Current | 4.91% | 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 2022 | $6.4M | Current | 4.91% | 2.47 | 2.70 | not yet reported | $0 | 03-31-2022 | $4.1M | $2.7M | $1.4M | $1.3M |
| September 2022 | $6.3M | Current | 4.91% | 2.47 | 2.70 | not yet reported | $0 | 03-31-2022 | $4.1M | $2.7M | $1.4M | $1.3M |
| October 2022 | $6.3M | Current | 4.91% | 2.47 | 2.70 | not yet reported | $0 | 03-31-2022 | $4.1M | $2.7M | $1.4M | $1.3M |
| November 2022 | $6.3M | Current | 4.91% | 2.55 | 2.78 | 80% | $0 | 06-30-2022 | $4.3M | $2.9M | $1.4M | $1.3M |
| December 2022 | $6.3M | Current | 4.91% | 2.55 | 2.78 | 80% | $0 | 06-30-2022 | $4.3M | $2.9M | $1.4M | $1.3M |
| January 2023 | $6.3M | Current | 4.91% | 2.55 | 2.78 | 80% | $0 | 06-30-2022 | $4.3M | $2.9M | $1.4M | $1.3M |
| February 2023 | $6.3M | Current | 4.91% | 2.51 | 2.74 | 80% | $0 | 09-30-2022 | $4.3M | $2.9M | $1.4M | $1.3M |
| March 2023 | $6.2M | Current | 4.91% | 2.51 | 2.74 | 80% | $0 | 09-30-2022 | $4.3M | $2.9M | $1.4M | $1.3M |
| April 2023 | $6.2M | Current | 4.91% | 2.51 | 2.74 | 80% | $0 | 09-30-2022 | $4.3M | $2.9M | $1.4M | $1.3M |
| May 2023 | $6.2M | Current | 4.91% | 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 | $6.2M | Current | 4.91% | 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 | $6.2M | Current | 4.91% | 2.59 | 2.82 | 86% | $0 | 03-31-2023 | $4.6M | $3.2M | $1.4M | $1.3M |
| August 2023 | $6.2M | Current | 4.91% | 2.59 | 2.82 | 86% | $0 | 03-31-2023 | $4.6M | $3.2M | $1.4M | $1.3M |
| September 2023 | $6.1M | Current | 4.91% | 2.59 | 2.82 | 86% | $0 | 03-31-2023 | $4.6M | $3.2M | $1.4M | $1.3M |
| October 2023 | $6.1M | Current | 4.91% | 2.71 | 2.94 | 86% | $0 | 06-30-2023 | $4.7M | $3.2M | $1.5M | $1.4M |
| November 2023 | $6.1M | Current | 4.91% | 2.71 | 2.94 | 86% | $0 | 06-30-2023 | $4.7M | $3.2M | $1.5M | $1.4M |
| December 2023 | $6.1M | Current | 4.91% | 2.71 | 2.94 | 86% | $0 | 06-30-2023 | $4.7M | $3.2M | $1.5M | $1.4M |
| January 2024 | $6.1M | Current | 4.91% | 2.71 | 2.94 | 86% | $0 | 06-30-2023 | $4.7M | $3.2M | $1.5M | $1.4M |
| February 2024 | $6.1M | Current | 4.91% | 2.62 | 2.85 | 86% | $0 | 09-30-2023 | $4.7M | $3.3M | $1.4M | $1.3M |
| March 2024 | $6.0M | Current | 4.91% | 2.62 | 2.85 | 86% | $0 | 09-30-2023 | $4.7M | $3.3M | $1.4M | $1.3M |
| April 2024 | $6.0M | Current | 4.91% | 2.62 | 2.85 | 86% | $0 | 09-30-2023 | $4.7M | $3.3M | $1.4M | $1.3M |
| May 2024 | $6.0M | Current | 4.91% | 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 | $6.0M | Current | 4.91% | 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 2024 | $6.0M | Current | 4.91% | 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 2024 | $6.0M | Current | 4.91% | 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 2024 | $5.9M | Current | 4.91% | 2.11 | 2.34 | 78% | $0 | 06-30-2024 | $4.6M | $3.4M | $1.2M | $1.1M |
| October 2024 | $5.9M | Current | 4.91% | 2.11 | 2.34 | 78% | $0 | 06-30-2024 | $4.6M | $3.4M | $1.2M | $1.1M |
| November 2024 | $5.9M | Current | 4.91% | 2.11 | 2.34 | 78% | $0 | 06-30-2024 | $4.6M | $3.4M | $1.2M | $1.1M |
| December 2024 | $5.9M | Current | 4.91% | 2.11 | 2.34 | 78% | $0 | 06-30-2024 | $4.6M | $3.4M | $1.2M | $1.1M |
| January 2025 | $5.9M | Current | 4.91% | 2.02 | 2.25 | 78% | $0 | 09-30-2024 | $4.5M | $3.4M | $1.1M | $1.0M |
| February 2025 | $5.9M | Current | 4.91% | 2.02 | 2.25 | 78% | $0 | 09-30-2024 | $4.5M | $3.4M | $1.1M | $1.0M |
| March 2025 | $5.8M | Current | 4.91% | 2.02 | 2.25 | 78% | $0 | 09-30-2024 | $4.5M | $3.4M | $1.1M | $1.0M |
| April 2025 | $5.8M | Current | 4.91% | 2.02 | 2.25 | 78% | $0 | 09-30-2024 | $4.5M | $3.4M | $1.1M | $1.0M |
| May 2025 | $5.8M | Current | 4.91% | 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 | $5.8M | Current | 4.91% | 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 | $5.8M | Current | 4.91% | 1.89 | 2.12 | 78% | $0 | 03-31-2025 | $4.6M | $3.5M | $1.1M | $959,520 |
| August 2025 | $5.7M | Current | 4.91% | 1.89 | 2.12 | 78% | $0 | 03-31-2025 | $4.6M | $3.5M | $1.1M | $959,520 |
| September 2025 | $5.7M | Current | 4.91% | 1.89 | 2.12 | 78% | $0 | 03-31-2025 | $4.6M | $3.5M | $1.1M | $959,520 |
| October 2025 | $5.7M | Current | 4.91% | 1.89 | 2.12 | 78% | $0 | 03-31-2025 | $4.6M | $3.5M | $1.1M | $959,520 |
| November 2025 | $5.7M | Current | 4.91% | 1.34 | 1.57 | 78% | $0 | 06-30-2025 | $4.5M | $3.7M | $797,461 | $680,142 |
| December 2025 | $5.7M | Current | 4.91% | 1.34 | 1.57 | 78% | $0 | 06-30-2025 | $4.5M | $3.7M | $797,461 | $680,142 |
| January 2026 | $5.7M | Current | 4.91% | 1.57 | 1.81 | 78% | $0 | 09-30-2025 | $4.5M | $3.6M | $916,526 | $799,207 |
| February 2026 | $5.6M | Current | 4.91% | 1.57 | 1.81 | 78% | $0 | 09-30-2025 | $4.5M | $3.6M | $916,526 | $799,207 |
| March 2026 | $5.6M | Current | 4.91% | 1.57 | 1.81 | 78% | $0 | 09-30-2025 | $4.5M | $3.6M | $916,526 | $799,207 |
| April 2026 | $5.6M | Current | 4.91% | 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 2026 | $5.6M | Current | 4.91% | 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 | $5.6M | Current | 4.91% | 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 | $0 | Current | 4.91% | 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 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | 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 |
|---|---|
| 2026-04-06 | Defeasance recorded (first filing showing defeased status) |
| 2026-07-06 | Liquidated |
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 of America Merrill Lynch Commercial Mortgage Trust 2017-BNK3; Bank of America Merrill Lynch Commercial Mortgage Trust 2017-BNK3; Benchmark 2025-V16 Mortgage Trust (segment D02, CIK 2060845); Benchmark 2025-V16 Mortgage Trust (segment D02, CIK 2060845); Wells Fargo Commercial Mortgage Trust 2017-RC1.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.