← Citigroup Commercial Mortgage Trust 2018-B2 · Loan annex · CMBS market
- Deal
- Citigroup Commercial Mortgage Trust 2018-B2
- Current balance
- $105.0M (September 2026)
- Share of deal
- 11.6%
- Status
- Current
- DSCR (latest)
- 2.77
- Occupancy (latest)
- 95%
- Scheduled maturity
- 2028-03-01
Property and terms
| Property | Extra Space Washington (and 23 more properties) |
| Address | 1420 U St Nw; 895 Thornton Way; 8038 Arjons Dr; 8540 Cedros Ave; 10950 Firestone Blvd; 13800 Sw 84th St; 20625 NE 16th Ave; 999 E Bayshore Rd; 318 N Vincent Ave; 18920 Earhart Ct; 1553 Grant Ave; 6942 Garden Grove Blvd; 121 Ruthar Dr; 6100 Rossville Blvd; 3131 Acushnet Ave; 2135 Columbiana Rd; 50 Ferry Rd; 53 Clinton St; 1931 Fort Worth Ave; 163 South Rd; 8192 Miramar Rd; 12977 W 63Rd St; 7880 Mastin Dr; 8100 E 22Nd St; Washington, DC (and 23 more) 20009 |
| Property type | Self storage |
| Units, beds or keys | ["1673", "802", "909", "927", "1012", "875", "727", "596", "746", "652", "618", "715", "564", "530", "582", "612", "553", "438", "472", "531", "456", "474", "374", "420"] |
| Net rentable square feet | not yet reported |
| Year built | 1910 |
| Year last renovated | ["2009", "2009"] |
| Original balance | $105.0M |
| Current balance | $105.0M (September 2026) |
| Share of deal balance | 11.6% |
| Interest rate at origination | 4.53% |
| Current interest rate | 4.53% |
| Origination date | 02-02-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-03-01 |
| Prepayment lockout end | 08-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $47.5M | 11-30-2017 | MAI |
| Most recent reported | $47.5M | 2017-11-30 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 2018 | $105.0M | Current | 4.53% | 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 2018 | 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 | not yet reported | not yet reported | not yet reported |
| May 2018 | 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 | not yet reported | not yet reported | not yet reported |
| June 2018 | 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 | not yet reported | not yet reported | not yet reported |
| July 2018 | 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 | not yet reported | not yet reported | not yet reported |
| August 2018 | 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 | not yet reported | not yet reported | not yet reported |
| September 2018 | 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 | not yet reported | not yet reported | not yet reported |
| November 2018 | 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 | not yet reported | not yet reported | not yet reported |
| December 2018 | 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 | not yet reported | not yet reported | not yet reported |
| January 2019 | 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 | not yet reported | not yet reported | not yet reported |
| February 2019 | 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 | not yet reported | not yet reported | not yet reported |
| March 2019 | 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 | not yet reported | not yet reported | not yet reported |
| April 2019 | not yet reported | not yet reported | not yet reported | 1.91 | 1.92 | 85% | not yet reported | 12-31-2018 | $3.8M | $1.1M | $2.7M | $2.7M |
| May 2019 | 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 | not yet reported | not yet reported | not yet reported |
| June 2019 | 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 | not yet reported | not yet reported | not yet reported |
| July 2019 | 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 | not yet reported | not yet reported | not yet reported |
| August 2019 | not yet reported | not yet reported | not yet reported | 1.92 | 1.93 | 94% | not yet reported | 06-30-2019 | $3.9M | $1.1M | $2.7M | $2.7M |
| September 2019 | not yet reported | not yet reported | not yet reported | 1.92 | 1.93 | 94% | not yet reported | 06-30-2019 | $3.9M | $1.1M | $2.7M | $2.7M |
| October 2019 | not yet reported | not yet reported | not yet reported | 1.92 | 1.93 | 94% | not yet reported | 06-30-2019 | $3.9M | $1.1M | $2.7M | $2.7M |
| November 2019 | not yet reported | not yet reported | not yet reported | 1.92 | 1.93 | 94% | not yet reported | 06-30-2019 | $3.9M | $1.1M | $2.7M | $2.7M |
| December 2019 | not yet reported | not yet reported | not yet reported | 1.92 | 1.93 | 94% | not yet reported | 06-30-2019 | $3.9M | $1.1M | $2.7M | $2.7M |
| January 2020 | not yet reported | not yet reported | not yet reported | 1.90 | 1.91 | 85% | not yet reported | 09-30-2019 | $3.8M | $1.1M | $2.7M | $2.7M |
| February 2020 | not yet reported | not yet reported | not yet reported | 1.90 | 1.91 | 85% | not yet reported | 09-30-2019 | $3.8M | $1.1M | $2.7M | $2.7M |
| March 2020 | not yet reported | not yet reported | not yet reported | 1.83 | 1.84 | 88% | not yet reported | 12-31-2019 | $3.7M | $1.1M | $2.6M | $2.6M |
| April 2020 | not yet reported | not yet reported | not yet reported | 1.83 | 1.84 | 88% | not yet reported | 12-31-2019 | $3.7M | $1.1M | $2.6M | $2.6M |
| May 2020 | 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 | not yet reported | not yet reported | not yet reported |
| June 2020 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 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 2020 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020", "03-31-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2020 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "03-31-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2020 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "03-31-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2020 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "03-31-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020", "06-30-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2020 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2020", "09-30-2020", "12-31-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020", "09-30-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020", "12-31-2020"] | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2021 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021", "03-31-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2021 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021", "09-30-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021", "12-31-2021"] | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2022 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2022 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022", "03-31-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2023 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2023 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2023 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2023 | $105.0M | Current | 4.53% | not yet reported | not yet reported | not yet reported | $0 | ["12-31-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022", "09-30-2022"] | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2023 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 2.72 | 2.74 | 96% | $0 | 03-31-2023 | $10.0M | $2.8M | $7.2M | $7.2M |
| August 2023 | $105.0M | Current | 4.53% | 2.72 | 2.74 | 96% | $0 | 03-31-2023 | $10.0M | $2.8M | $7.2M | $7.2M |
| September 2023 | $105.0M | Current | 4.53% | 2.82 | 2.84 | 98% | $0 | 06-30-2023 | $41.1M | $11.3M | $29.9M | $29.7M |
| October 2023 | $105.0M | Current | 4.53% | 2.82 | 2.84 | 98% | $0 | 06-30-2023 | $41.1M | $11.3M | $29.9M | $29.7M |
| November 2023 | $105.0M | Current | 4.53% | 2.82 | 2.84 | 98% | $0 | 06-30-2023 | $41.1M | $11.3M | $29.9M | $29.7M |
| December 2023 | $105.0M | Current | 4.53% | 2.82 | 2.84 | 98% | $0 | 06-30-2023 | $41.1M | $11.3M | $29.9M | $29.7M |
| January 2024 | $105.0M | Current | 4.53% | 2.82 | 2.84 | 86% | $0 | 09-30-2023 | $41.3M | $11.4M | $29.9M | $29.7M |
| February 2024 | $105.0M | Current | 4.53% | 2.82 | 2.84 | 86% | $0 | 09-30-2023 | $41.3M | $11.4M | $29.9M | $29.7M |
| March 2024 | $105.0M | Current | 4.53% | 2.82 | 2.84 | 86% | $0 | 09-30-2023 | $41.3M | $11.4M | $29.9M | $29.7M |
| April 2024 | $105.0M | Current | 4.53% | 2.82 | 2.84 | 88% | $0 | 09-30-2023 | $41.3M | $11.4M | $29.9M | $29.7M |
| May 2024 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 2.78 | 2.80 | 89% | $0 | 03-31-2024 | $41.3M | $11.8M | $29.5M | $29.3M |
| July 2024 | $105.0M | Current | 4.53% | 2.78 | 2.80 | 89% | $0 | 03-31-2024 | $41.3M | $11.8M | $29.5M | $29.3M |
| August 2024 | $105.0M | Current | 4.53% | 2.78 | 2.80 | 99% | $0 | 03-31-2024 | $41.3M | $11.8M | $29.5M | $29.3M |
| September 2024 | $105.0M | Current | 4.53% | 2.70 | 2.73 | 99% | $0 | 06-30-2024 | $40.4M | $11.7M | $28.7M | $28.5M |
| October 2024 | $105.0M | Current | 4.53% | 2.70 | 2.73 | 99% | $0 | 06-30-2024 | $40.4M | $11.7M | $28.7M | $28.5M |
| November 2024 | $105.0M | Current | 4.53% | 2.70 | 2.73 | 99% | $0 | 06-30-2024 | $40.4M | $11.7M | $28.7M | $28.5M |
| December 2024 | $105.0M | Current | 4.53% | 2.69 | 2.71 | 90% | $0 | 09-30-2024 | $40.2M | $11.7M | $28.6M | $28.3M |
| January 2025 | $105.0M | Current | 4.53% | 2.69 | 2.71 | 90% | $0 | 09-30-2024 | $40.2M | $11.7M | $28.6M | $28.3M |
| February 2025 | $105.0M | Current | 4.53% | 2.69 | 2.71 | 90% | $0 | 09-30-2024 | $40.2M | $11.7M | $28.6M | $28.3M |
| March 2025 | $105.0M | Current | 4.53% | 2.69 | 2.71 | 90% | $0 | 09-30-2024 | $40.2M | $11.7M | $28.6M | $28.3M |
| April 2025 | $105.0M | Current | 4.53% | 2.66 | 2.69 | 90% | $0 | 12-31-2024 | $40.1M | $11.9M | $28.3M | $28.0M |
| May 2025 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 2.81 | 2.83 | 97% | $0 | 06-30-2025 | $41.8M | $12.0M | $29.8M | $29.5M |
| October 2025 | $105.0M | Current | 4.53% | 2.81 | 2.83 | 97% | $0 | 06-30-2025 | $41.8M | $12.0M | $29.8M | $29.5M |
| November 2025 | $105.0M | Current | 4.53% | 2.81 | 2.83 | 97% | $0 | 06-30-2025 | $41.8M | $12.0M | $29.8M | $29.5M |
| December 2025 | $105.0M | Current | 4.53% | 2.81 | 2.83 | 97% | $0 | 06-30-2025 | $41.8M | $12.0M | $29.8M | $29.5M |
| January 2026 | $105.0M | Current | 4.53% | 2.81 | 2.83 | 97% | $0 | 06-30-2025 | $41.8M | $12.0M | $29.8M | $29.5M |
| February 2026 | $105.0M | Current | 4.53% | 2.80 | 2.82 | 87% | $0 | 09-30-2025 | $41.7M | $12.0M | $29.7M | $29.4M |
| March 2026 | $105.0M | Current | 4.53% | 2.80 | 2.82 | 89% | $0 | 09-30-2025 | $41.7M | $12.0M | $29.7M | $29.4M |
| April 2026 | $105.0M | Current | 4.53% | 2.77 | 2.80 | 89% | $0 | 12-31-2025 | $41.6M | $12.2M | $29.4M | $29.2M |
| May 2026 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 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 | $105.0M | Current | 4.53% | 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 2026 | $105.0M | Current | 4.53% | 2.77 | 2.79 | 95% | $0 | 06-30-2026 | $42.0M | $12.6M | $29.4M | $29.1M |
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: Benchmark 2018-B3 Commercial Mortgage Trust.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.