← CSAIL 2017-CX9 Commercial Mortgage Trust (segment D02, CIK 1716602) · Loan annex · CMBS market
- Deal
- CSAIL 2017-CX9 Commercial Mortgage Trust (segment D02, CIK 1716602)
- Current balance
- $30.0M (January 2019)
- Share of deal
- 4.2%
- Status
- not yet reported
- DSCR (latest)
- 0.00
- Occupancy (latest)
- 0%
- Scheduled maturity
- 2028-06-06
Property and terms
| Property | PLAYA LARGO RESORT & SPA |
| Address | 97450 OVERSEAS HIGHWAY; KEY LARGO, FL 33037 |
| Property type | Lodging |
| Units, beds or keys | 178 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $30.0M |
| Current balance | $30.0M (January 2019) |
| Share of deal balance | 4.2% |
| Interest rate at origination | 5.14% |
| Current interest rate | 5.14% |
| Origination date | 05-17-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $188.6M | 03-28-2018 | MAI |
| Most recent reported | $188.6M | 2018-03-28 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| January 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
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: CD 2018-CD7 Mortgage Trust (segment D01, CIK 1746406); Morgan Stanley Capital I Trust 2018-L1.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.