← CSMC 2016-NXSR Commercial Mortgage Trust · Loan annex · CMBS market
- Deal
- CSMC 2016-NXSR Commercial Mortgage Trust
- Current balance
- $4.1M (September 2026)
- Share of deal
- 1.5%
- Status
- 90+ days delinquent
- DSCR (latest)
- 0.91
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2026-12-06
Property and terms
| Property | 534 FLATBUSH AVE-BROOKLYN |
| Address | 534 FLATBUSH AVENUE; Brooklyn, NY 11225 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 11,700 |
| Year built | 1931 |
| Year last renovated | 2002 |
| Original balance | $4.6M |
| Current balance | $4.1M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 5.32% |
| Current interest rate | 5.32% |
| Origination date | 11-29-2016 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2026-12-06 |
| Prepayment lockout end | 01-05-2019 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Column Financial, Inc. |
| Current status | 90+ days delinquent |
| Specially serviced now | Yes |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $7.7M | 10-05-2016 | MAI |
| Most recent reported | $4.1M | 2025-07-28 | MAI |
Change from securitization to the most recent reported valuation: -46.8%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Taqueria Maxicano Grill | 2,550 | 12-31-2019 |
| Wholesome Foods | 2,400 | 09-30-2027 |
| Residential | 2,350 | 07-27-2021 |
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 2016 | $0 | Current | 5.32% | 1.33 | 1.39 | not yet reported | $0 | 10-31-2016 | $601,680 | $174,067 | $427,613 | $410,813 |
| January 2017 | $4.6M | Current | 5.32% | 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 2017 | $4.6M | Current | 5.32% | 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 2017 | $4.6M | Current | 5.32% | 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 2017 | $4.6M | 30-59 days delinquent | 5.32% | not yet reported | not yet reported | not yet reported | $51,393 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2017 | $4.6M | Current | 5.32% | 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 2017 | $4.6M | Current | 5.32% | 1.54 | 1.58 | 100% | $0 | 03-31-2017 | $166,400 | $44,838 | $121,562 | $118,909 |
| July 2017 | $4.6M | Matured balloon, non-performing | 5.32% | 1.54 | 1.58 | 100% | $25,696 | 03-31-2017 | $166,400 | $44,838 | $121,562 | $118,909 |
| August 2017 | $4.6M | Current | 5.32% | 1.53 | 1.57 | 100% | $0 | 06-30-2017 | $332,820 | $90,746 | $242,074 | $236,765 |
| September 2017 | $4.6M | Current | 5.32% | 1.53 | 1.57 | 100% | $0 | 06-30-2017 | $332,820 | $90,746 | $242,074 | $236,765 |
| October 2017 | $4.6M | Current | 5.32% | 1.51 | 1.54 | 100% | $0 | 09-30-2017 | $499,215 | $90,746 | $357,183 | $349,218 |
| November 2017 | $4.6M | Current | 5.32% | 1.51 | 1.54 | 100% | $0 | 09-30-2017 | $499,215 | $142,032 | $357,183 | $349,218 |
| December 2017 | $4.6M | Current | 5.32% | 1.51 | 1.54 | 100% | $0 | 09-30-2017 | $499,215 | $142,032 | $357,183 | $349,218 |
| January 2018 | $4.6M | Current | 5.32% | 1.51 | 1.54 | 100% | $0 | 09-30-2017 | $499,215 | $142,032 | $357,183 | $349,218 |
| February 2018 | $4.5M | Current | 5.32% | 1.51 | 1.54 | 100% | $0 | 09-30-2017 | $499,215 | $142,032 | $357,183 | $349,218 |
| March 2018 | $4.5M | Current | 5.32% | 1.51 | 1.54 | 100% | $0 | 09-30-2017 | $499,215 | $142,032 | $357,183 | $349,218 |
| April 2018 | $4.5M | Matured balloon, non-performing | 5.32% | not yet reported | not yet reported | not yet reported | $25,696 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2018 | $4.5M | Current | 5.32% | 1.49 | 1.53 | 100% | $0 | 03-31-2018 | $167,915 | $50,027 | $117,888 | $115,235 |
| June 2018 | $4.5M | Current | 5.32% | 1.49 | 1.53 | 100% | $0 | 03-31-2018 | $167,915 | $50,027 | $117,888 | $115,235 |
| July 2018 | $4.5M | Current | 5.32% | 1.49 | 1.53 | 100% | $0 | 03-31-2018 | $167,915 | $50,027 | $117,888 | $115,235 |
| August 2018 | $4.5M | Current | 5.32% | 1.49 | 1.53 | 100% | $0 | 06-30-2018 | $335,835 | $100,158 | $235,677 | $230,368 |
| September 2018 | $4.5M | Current | 5.32% | 1.49 | 1.53 | 100% | $0 | 06-30-2018 | $335,835 | $100,158 | $235,677 | $230,368 |
| October 2018 | $4.5M | Current | 5.32% | 1.49 | 1.52 | 100% | $0 | 09-30-2018 | $503,735 | $150,974 | $352,761 | $344,796 |
| November 2018 | $4.5M | Current | 5.32% | 1.49 | 1.52 | 100% | $0 | 09-30-2018 | $503,735 | $150,974 | $352,761 | $344,796 |
| December 2018 | $4.5M | Current | 5.32% | 1.49 | 1.52 | 100% | $0 | 09-30-2018 | $503,735 | $150,974 | $352,761 | $344,796 |
| January 2019 | $4.5M | Current | 5.32% | 1.49 | 1.52 | 100% | $0 | 09-30-2018 | $503,735 | $150,974 | $352,761 | $344,796 |
| February 2019 | $4.5M | Matured balloon, non-performing | 5.32% | 1.49 | 1.52 | 100% | $25,696 | 09-30-2018 | $503,735 | $150,974 | $352,761 | $344,796 |
| March 2019 | $4.5M | 30-59 days delinquent | 5.32% | 1.43 | 1.47 | 100% | $51,394 | 12-31-2018 | $671,625 | $218,739 | $452,886 | $442,265 |
| April 2019 | $4.5M | Current | 5.32% | 1.43 | 1.47 | 100% | $0 | 12-31-2018 | $671,625 | $218,739 | $452,886 | $442,265 |
| May 2019 | $4.5M | Current | 5.32% | 1.41 | 1.45 | 100% | $0 | 03-31-2019 | $167,885 | $56,199 | $111,686 | $109,030 |
| June 2019 | $4.5M | Current | 5.32% | 1.41 | 1.45 | 100% | $0 | 03-31-2019 | $167,885 | $56,199 | $111,686 | $109,030 |
| July 2019 | $4.5M | Matured balloon, non-performing | 5.32% | 1.41 | 1.45 | 100% | $25,697 | 03-31-2019 | $167,885 | $56,199 | $111,686 | $109,030 |
| August 2019 | $4.5M | Matured balloon, non-performing | 5.32% | 1.43 | 1.46 | 100% | $25,696 | 06-30-2019 | $335,835 | $110,613 | $225,222 | $219,913 |
| September 2019 | $4.4M | Matured balloon, non-performing | 5.32% | 1.43 | 1.46 | 100% | $25,696 | 06-30-2019 | $335,835 | $110,613 | $225,222 | $219,913 |
| October 2019 | $4.4M | Current | 5.32% | 1.43 | 1.46 | 100% | $0 | 06-30-2019 | $335,835 | $110,613 | $225,222 | $219,913 |
| November 2019 | $4.4M | Matured balloon, non-performing | 5.32% | 1.42 | 1.45 | 100% | $25,696 | 09-30-2019 | $501,340 | $165,763 | $335,577 | $327,612 |
| December 2019 | $4.4M | Matured balloon, non-performing | 5.32% | 1.42 | 1.45 | 100% | $25,697 | 09-30-2019 | $501,340 | $165,763 | $335,577 | $327,612 |
| January 2020 | $4.4M | 30-59 days delinquent | 5.32% | 1.42 | 1.45 | 100% | $51,393 | 09-30-2019 | $501,340 | $165,763 | $335,577 | $327,612 |
| February 2020 | $4.4M | 60-89 days delinquent | 5.32% | 1.42 | 1.45 | 100% | $77,090 | 09-30-2019 | $501,340 | $165,763 | $335,577 | $327,612 |
| March 2020 | $4.4M | Current | 5.32% | 1.37 | 1.40 | 100% | $0 | 12-31-2019 | $668,035 | $235,669 | $432,366 | $421,745 |
| April 2020 | $4.4M | Current | 5.32% | 1.37 | 1.40 | 100% | $0 | 12-31-2019 | $668,035 | $235,669 | $432,366 | $421,745 |
| May 2020 | $4.4M | Matured balloon, non-performing | 5.32% | 1.37 | 1.40 | 100% | $25,697 | 12-31-2019 | $668,035 | $235,669 | $432,366 | $421,745 |
| June 2020 | $4.4M | Matured balloon, non-performing | 5.32% | 1.37 | 1.40 | 100% | $25,696 | 12-31-2019 | $668,035 | $235,669 | $432,366 | $421,745 |
| July 2020 | $4.4M | 30-59 days delinquent | 5.32% | 1.37 | 1.40 | 100% | $51,393 | 03-31-2020 | $169,350 | $61,144 | $108,206 | $105,553 |
| August 2020 | $4.4M | 60-89 days delinquent | 5.32% | 1.37 | 1.40 | 100% | $51,393 | 03-31-2020 | $169,350 | $61,144 | $108,206 | $105,553 |
| September 2020 | $4.4M | Matured balloon, non-performing | 5.32% | 0.98 | 1.01 | 78% | $25,696 | 06-30-2020 | $274,250 | $117,687 | $156,563 | $151,254 |
| October 2020 | $4.4M | 30-59 days delinquent | 5.32% | 0.98 | 1.01 | 78% | $51,394 | 06-30-2020 | $274,250 | $117,687 | $156,563 | $151,254 |
| November 2020 | $4.4M | 30-59 days delinquent | 5.32% | 0.98 | 1.01 | 78% | $51,394 | 06-30-2020 | $274,250 | $117,687 | $156,563 | $151,254 |
| December 2020 | $4.4M | Matured balloon, non-performing | 5.32% | 0.98 | 1.01 | 78% | $25,697 | 06-30-2020 | $274,250 | $117,687 | $156,563 | $151,254 |
| January 2021 | $4.4M | Matured balloon, non-performing | 5.32% | 0.93 | 0.96 | 100% | $25,697 | 09-30-2020 | $399,750 | $177,629 | $222,121 | $214,155 |
| February 2021 | $4.4M | Matured balloon, non-performing | 5.32% | 0.93 | 0.96 | 100% | $25,697 | 09-30-2020 | $399,750 | $177,629 | $222,121 | $214,155 |
| March 2021 | $4.4M | 30-59 days delinquent | 5.32% | 0.49 | 0.53 | 85% | $51,395 | 12-31-2020 | $407,900 | $245,389 | $162,511 | $151,890 |
| April 2021 | $4.3M | Matured balloon, non-performing | 5.32% | 0.49 | 0.53 | 85% | $25,697 | 12-31-2020 | $407,900 | $245,389 | $162,511 | $151,890 |
| May 2021 | $4.3M | 30-59 days delinquent | 5.32% | 0.49 | 0.53 | 85% | $51,394 | 12-31-2020 | $407,900 | $245,389 | $162,511 | $151,890 |
| June 2021 | $4.3M | Current | 5.32% | 0.49 | 0.53 | 85% | $0 | 12-31-2020 | $407,900 | $245,389 | $162,511 | $151,890 |
| July 2021 | $4.3M | Matured balloon, non-performing | 5.32% | 0.85 | 0.88 | 100% | $25,697 | 03-31-2021 | $130,050 | $61,933 | $68,117 | $65,462 |
| August 2021 | $4.3M | Matured balloon, non-performing | 5.32% | 0.85 | 0.88 | 100% | $25,697 | 03-31-2021 | $130,050 | $61,933 | $68,117 | $65,462 |
| September 2021 | $4.3M | 30-59 days delinquent | 5.32% | 0.77 | 0.81 | 100% | $51,394 | 06-30-2021 | $246,075 | $121,346 | $124,730 | $119,419 |
| October 2021 | $4.3M | 30-59 days delinquent | 5.32% | 0.77 | 0.81 | 100% | $51,394 | 06-30-2021 | $246,075 | $121,346 | $124,730 | $119,419 |
| November 2021 | $4.3M | 60-89 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $77,091 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| December 2021 | $4.3M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $102,789 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| January 2022 | $4.3M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $128,486 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| February 2022 | $4.3M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,697 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| March 2022 | $4.3M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,699 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| April 2022 | $4.3M | 30-59 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $51,396 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| May 2022 | $4.3M | 60-89 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $77,093 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| June 2022 | $4.3M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $102,790 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| July 2022 | $4.2M | 30-59 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $51,395 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| August 2022 | $4.2M | 60-89 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $77,092 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| September 2022 | $4.2M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $102,789 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| October 2022 | $4.2M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $128,487 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| November 2022 | $4.2M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $154,184 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| December 2022 | $4.2M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $179,882 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| January 2023 | $4.2M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,697 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| February 2023 | $4.2M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,697 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| March 2023 | $4.2M | 30-59 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $51,396 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| April 2023 | $4.2M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,697 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| May 2023 | $4.2M | 30-59 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $51,395 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| June 2023 | $4.2M | 60-89 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $77,093 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| July 2023 | $4.2M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,698 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| August 2023 | $4.1M | Current | 5.32% | 0.91 | 0.95 | 100% | $0 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| September 2023 | $4.1M | Current | 5.32% | 0.91 | 0.95 | 100% | $0 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| October 2023 | $4.1M | Current | 5.32% | 0.91 | 0.95 | 100% | $0 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| November 2023 | $4.1M | Current | 5.32% | 0.91 | 0.95 | 100% | $0 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| December 2023 | $4.1M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,698 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| January 2024 | $4.1M | Current | 5.32% | 0.91 | 0.95 | 100% | $0 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| February 2024 | $4.1M | Current | 5.32% | 0.91 | 0.95 | 100% | $0 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| March 2024 | $4.1M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,699 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| April 2024 | $4.1M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,698 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| May 2024 | $4.1M | 30-59 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $51,396 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| June 2024 | $4.1M | 60-89 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $51,396 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| July 2024 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $77,094 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| August 2024 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $100,393 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| September 2024 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $123,769 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| October 2024 | $4.1M | Matured balloon, non-performing | 5.32% | 0.91 | 0.95 | 100% | $25,698 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| November 2024 | $4.1M | 30-59 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $51,396 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| December 2024 | $4.1M | 60-89 days delinquent | 5.32% | 0.91 | 0.95 | 100% | $72,373 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| January 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $95,672 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| February 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $116,649 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| March 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $140,181 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| April 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $163,480 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| May 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $186,856 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| June 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $208,738 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| July 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $233,532 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| August 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $255,741 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| September 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $277,951 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| October 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $300,274 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| November 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $322,484 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| December 2025 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $344,806 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| January 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $367,016 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| February 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $389,226 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| March 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $411,775 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| April 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $433,985 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| May 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $456,308 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| June 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $456,308 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| July 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $456,308 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| August 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $114,584 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
| September 2026 | $4.1M | 90+ days delinquent | 5.32% | 0.91 | 0.95 | 100% | $114,584 | 09-30-2021 | $402,075 | $182,447 | $219,628 | $211,662 |
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 |
|---|---|
| April 2017 | First reported 30 or more days delinquent |
| 2021-10-18 | Transferred to the special servicer |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.