← CSAIL 2017-CX10 Commercial Mortgage Trust (segment D02, CIK 1720474) · Loan annex · CMBS market
- Deal
- CSAIL 2017-CX10 Commercial Mortgage Trust (segment D02, CIK 1720474)
- Current balance
- $29.2M (December 2020)
- Share of deal
- 2.5%
- Status
- not yet reported
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2033-01-06
Property and terms
| Property | Dollar General-Afton NY (and 33 more properties) |
| Address | 311 Main Street; 10604 Main Street; 103 South Bradley Highway; 15297 Alabama Highway 51; 3022 Noccalula Parkway; 147 State Highway 32 South; 22 South Westwood Drive; 4020 Broad Street; 6127 County Road 24; 2210 Highway 7 Southwest; 35 Kendall Avenue; 115 North Boardman Avenue North; 201 Chestnut Street; 702 West Main Street; 105 2nd Street Southwest; 211 East State Street; 803 Dow Avenue Southeast; 2347 County Road 103; 542 State Highway 371 Northwest; 209 Highway 2; 28091 Wooley Springs Road; 32655 Alabama Highway 91; 87 South US Highway 31; 129 Alabama Highway 39; 307 5th Street Southwest; 9415 Moores Mill Road; 65563 Highway 17; 30 Johnny Shirley Road; 1430 Iowa Highway 9; 88 Curtis Mixon Road; 8299 County Road 8; 5336 Main Street; 1198 Main Street; Afton, NY (and 32 more) 13730 |
| Property type | Retail |
| Units, beds or keys | ["0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $29.2M |
| Current balance | $29.2M (December 2020) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 5.16% |
| Current interest rate | 5.16% |
| Origination date | 12-17-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 33 months |
| Scheduled maturity | 2033-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| 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", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"] |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Afton NY Dollar General #1853 | not yet reported | ["09-30-2033", "05-31-2033", "02-28-2033", "05-31-2033", "06-30-2033", "08-31-2033", "08-31-2033", "10-31-2033", "10-31-2033", "09-30-2031", "08-31-2031", "08-31-2031", "11-30-2033", "10-31-2033", "11-30-2033", "11-30-2033", "08-31-2031", "12-31-2033", "09-30-2031", "07-31-2030", "06-30-2033", "08-31-2033", "11-30-2033", "11-30-2033", "11-30-2033", "10-31-2033", "10-31-2033", "08-31-2031", "12-31-2033", "11-30-2033", "11-30-2033", "10-31-2031", "12-31-2032"] |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 2020 | $29.2M | not yet reported | 5.16% | 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 |
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 2019-B10 Mortgage Trust.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.