← CSAIL 2017-CX9 Commercial Mortgage Trust (segment D01, CIK 1716602) · Loan annex · CMBS market
- Deal
- CSAIL 2017-CX9 Commercial Mortgage Trust (segment D01, CIK 1716602)
- Current balance
- $17.8M (May 2024)
- Share of deal
- not yet reported
- Status
- not yet reported
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2024-07-06
Property and terms
| Property | HOLIDAY INN EXPRESS & SUITES (and 4 more properties) |
| Address | 160 Van Campen Boulevard; 9230 Harris Corners Parkway; 1003 Sunburst Drive; 1874 Remount Road; 10231 North Kings Highway; Wilmington, NC (and 4 more) 28403 |
| Property type | Lodging |
| Units, beds or keys | ["131", "93", "92", "109", "86"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2014", "2015", "2016", "2015"] |
| Original balance | $20.0M |
| Current balance | $17.8M (May 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.68% |
| Current interest rate | 5.68% |
| Origination date | 06-21-2017 |
| Original term | 84 months |
| Amortization term | 300 months |
| Interest-only period | 18 months |
| Scheduled maturity | 2024-07-06 |
| Prepayment lockout end | 10-05-2019 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Benefit Street Partners CRE Finance LLC |
| Current status | not yet reported |
| Specially serviced now | Yes |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $55.4M | not yet reported | MAI |
| Most recent reported | not yet reported | not yet reported | ["MAI", "MAI", "MAI", "MAI", "MAI"] |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| September 2017 | $20.0M | Current | 5.68% | 1.88 | 2.10 | not yet reported | $0 | 02-28-2017 | $13.7M | $8.0M | $5.8M | $5.1M |
| November 2017 | $20.0M | not yet reported | 5.68% | 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 2017 | $20.0M | not yet reported | 5.68% | 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 2018 | $20.0M | not yet reported | 5.68% | 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 2018 | $20.0M | not yet reported | 5.68% | 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 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2017 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2017 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2017 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2017 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2018 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2019 | $20.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2019 | $19.9M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2019 | $19.9M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2018 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2019 | $19.9M | not yet reported | 5.68% | 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 2019 | $19.9M | not yet reported | 5.68% | 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 2019 | $19.8M | not yet reported | 5.68% | 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 2019 | $19.8M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2019 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2019 | $19.8M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2019 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2019 | $19.7M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2019 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2019 | $19.7M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2019 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2019 | $19.7M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2019 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2020 | $19.6M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2019 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2020 | $19.6M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2019 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2020 | $19.6M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2019 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2020 | $19.6M | Matured balloon, non-performing | 5.68% | not yet reported | not yet reported | not yet reported | $124,842 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2020 | $19.6M | Matured balloon, non-performing | 5.68% | not yet reported | not yet reported | not yet reported | $124,846 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2020 | $19.6M | 60-89 days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $374,530 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2020 | $19.6M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $499,377 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2020 | $19.5M | 60-89 days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $374,532 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2020 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $499,374 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2020 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $499,380 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2020 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $624,223 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2020 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $749,071 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $873,914 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $998,758 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $1.1M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $1.4M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $1.5M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $1.6M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $1.7M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $1.9M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $2.0M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2021 | $19.5M | 90+ days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $124,846 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2021 | $19.0M | 60-89 days delinquent | 5.68% | not yet reported | not yet reported | not yet reported | $374,546 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2022 | $18.9M | not yet reported | 5.68% | 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 2022 | $18.8M | not yet reported | 5.68% | 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 2022 | $18.8M | Matured balloon, non-performing | 5.68% | not yet reported | not yet reported | not yet reported | $124,859 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2022 | $18.8M | not yet reported | 5.68% | 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 2022 | $18.7M | not yet reported | 5.68% | 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 | $18.7M | Matured balloon, non-performing | 5.68% | not yet reported | not yet reported | not yet reported | $124,848 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2022 | $18.7M | not yet reported | 5.68% | 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 | $18.6M | not yet reported | 5.68% | 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 2022 | $18.6M | not yet reported | 5.68% | 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 2022 | $18.6M | Matured balloon, non-performing | 5.68% | not yet reported | not yet reported | not yet reported | $124,853 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2022 | $18.5M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $124,849 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2022 | $18.5M | not yet reported | 5.68% | 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 | $18.4M | not yet reported | 5.68% | 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 | $18.4M | not yet reported | 5.68% | 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 | $18.4M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $124,862 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2023 | $18.3M | not yet reported | 5.68% | 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 | $18.3M | not yet reported | 5.68% | 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 | $18.3M | not yet reported | 5.68% | 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 | $18.2M | not yet reported | 5.68% | 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 2023 | $18.2M | not yet reported | 5.68% | 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 2023 | $18.1M | not yet reported | 5.68% | 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 2023 | $18.1M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $124,856 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2023 | $18.1M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $124,852 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2023 | $18.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2024 | $18.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2024 | $18.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $124,853 | ["06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2024 | $18.0M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $124,861 | ["06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2024 | $17.9M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023"] | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2024 | $17.8M | not yet reported | 5.68% | not yet reported | not yet reported | not yet reported | $0 | ["06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023", "06-30-2023"] | 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 |
|---|---|
| 2020-04-02 | Transferred to the special servicer |
| 2020-04-03 | Transferred to the special servicer |
| 2020-04-06 | Loan modified (rate after modification 0.00%; maturity after modification 2024-07-06; payment after modification $0) |
| June 2020 | First reported 30 or more days delinquent |
| 2024-07-06 | Scheduled maturity passed; the loan is still reported, with status not yet reported in May 2024 |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.