← GS Mortgage Securities Trust 2017-GS7 · Loan annex · CMBS market
- Deal
- GS Mortgage Securities Trust 2017-GS7
- Current balance
- not yet reported
- Share of deal
- not yet reported
- Status
- not yet reported
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2022-06-20
Property and terms
| Property | MARRIOTT GRAND CAYMAN |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1990 |
| Year last renovated | 2014 |
| Original balance | $35.0M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.45% |
| Current interest rate | 0.00% |
| Origination date | 06-20-2017 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2022-06-20 |
| Prepayment lockout end | 08-31-2019 |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | Cantor Commercial Real Estate Lending, L.P. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $142.0M | 05-04-2017 | MAI |
| Most recent reported | $160.3M | 2022-09-16 | MAI |
Change from securitization to the most recent reported valuation: 12.9%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| August 2017 | $35.0M | Current | 5.45% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $37.4M | not yet reported | not yet reported |
| September 2017 | $34.9M | Current | 5.45% | 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 |
| November 2017 | $34.9M | Current | 5.45% | 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 | $34.8M | Current | 5.45% | 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 | $34.8M | Current | 5.45% | 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 | $34.8M | Current | 5.45% | 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 | $34.7M | Current | 5.45% | 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 | $34.7M | Current | 5.45% | 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 2018 | $34.6M | Current | 5.45% | 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 2018 | $34.6M | Current | 5.45% | 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 2018 | $34.6M | Current | 5.45% | 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 2018 | $34.5M | Current | 5.45% | 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 2018 | $34.5M | Current | 5.45% | 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 2018 | $34.4M | Current | 5.45% | 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 |
| November 2018 | $34.4M | Current | 5.45% | 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 2018 | $34.4M | Current | 5.45% | 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 2019 | $34.3M | Current | 5.45% | 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 2019 | $34.3M | Current | 5.45% | 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 2019 | $34.2M | Current | 5.45% | 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 2019 | $34.2M | Current | 5.45% | 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 2019 | $34.2M | Current | 5.45% | 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 | $34.1M | Current | 5.45% | 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 | $34.1M | Current | 5.45% | 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 | $34.0M | Current | 5.45% | 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 2019 | $34.0M | Current | 5.45% | 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 2019 | $34.0M | Current | 5.45% | 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 |
| November 2019 | $33.9M | Current | 5.45% | 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 2019 | $33.9M | Current | 5.45% | 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 2020 | $33.9M | Matured balloon, non-performing | 5.45% | not yet reported | not yet reported | not yet reported | $197,451 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2020 | $33.8M | Current | 5.45% | 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 2020 | $33.7M | Current | 5.45% | 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 2020 | $33.7M | Current | 5.45% | 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 2020 | $33.7M | Current | 5.45% | 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 2020 | $33.6M | Current | 5.45% | 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 | $33.6M | Current | 5.45% | 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 | $33.5M | Current | 5.45% | 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 2020 | $33.5M | Current | 5.45% | 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 2020 | $33.5M | Current | 5.45% | 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 |
| November 2020 | $33.4M | Current | 5.45% | 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 2020 | $33.4M | Current | 5.45% | 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 2021 | $33.3M | Current | 5.45% | 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 2021 | $33.3M | Current | 5.45% | 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 2021 | $33.2M | Current | 5.45% | 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 2021 | $33.2M | Current | 5.45% | 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 2021 | $33.1M | Current | 5.45% | 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 | $33.1M | Current | 5.45% | 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 2021 | $33.1M | Current | 5.45% | 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 2021 | $33.0M | Current | 5.45% | 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 2021 | $33.0M | Current | 5.45% | 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 2021 | $32.9M | Current | 5.45% | 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 |
| November 2021 | $32.9M | Current | 5.45% | -1.24 | -1.19 | 4% | $0 | 06-30-2021 | $2.4M | $5.6M | $-3.2M | $-3.4M |
| December 2021 | $32.8M | Current | 5.45% | -1.24 | -1.19 | 4% | $0 | 06-30-2021 | $2.4M | $5.6M | $-3.2M | $-3.4M |
| January 2022 | $32.8M | Current | 5.45% | -1.24 | -1.19 | 4% | $0 | 06-30-2021 | $2.4M | $5.6M | $-3.2M | $-3.4M |
| February 2022 | $32.7M | Current | 5.45% | -1.24 | -1.19 | 4% | $0 | 06-30-2021 | $2.4M | $5.6M | $-3.2M | $-3.4M |
| March 2022 | $32.7M | Current | 5.45% | -1.24 | -1.19 | 4% | $0 | 06-30-2021 | $2.4M | $5.6M | $-3.2M | $-3.4M |
| April 2022 | $32.6M | Current | 5.45% | -1.24 | -1.19 | 4% | $0 | 06-30-2021 | $2.4M | $5.6M | $-3.2M | $-3.4M |
| May 2022 | $32.6M | Current | 5.45% | -1.05 | -1.00 | 5% | $0 | 12-31-2021 | $5.4M | $10.8M | $-5.4M | $-5.7M |
| June 2022 | $32.5M | Current | 5.45% | -1.05 | -1.00 | 5% | $0 | 12-31-2021 | $5.4M | $10.8M | $-5.4M | $-5.7M |
| July 2022 | $32.5M | Current | 5.45% | -1.05 | -1.00 | 5% | $0 | 12-31-2021 | $5.4M | $10.8M | $-5.4M | $-5.7M |
| August 2022 | $32.5M | Real estate owned (REO) | 5.45% | -1.05 | -1.00 | 5% | $197,457 | 12-31-2021 | $5.4M | $10.8M | $-5.4M | $-5.7M |
| September 2022 | $32.5M | Real estate owned (REO) | 5.45% | -1.05 | -1.00 | 5% | $394,914 | 12-31-2021 | $5.4M | $10.8M | $-5.4M | $-5.7M |
| October 2022 | $32.4M | Real estate owned (REO) | 5.45% | 0.64 | 0.86 | 31% | $197,462 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| November 2022 | $32.4M | Real estate owned (REO) | 5.45% | 0.64 | 0.86 | 31% | $197,457 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| December 2022 | $32.3M | Foreclosure | 5.45% | 0.64 | 0.86 | 31% | $0 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| January 2023 | $32.3M | Real estate owned (REO) | 5.45% | 0.64 | 0.86 | 31% | $197,458 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| February 2023 | $32.2M | Real estate owned (REO) | 5.45% | 0.64 | 0.86 | 31% | $197,458 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| March 2023 | $32.1M | Foreclosure | 5.45% | 0.64 | 0.86 | 31% | $0 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| April 2023 | $32.1M | Real estate owned (REO) | 5.45% | 0.64 | 0.86 | 31% | $197,458 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| May 2023 | $32.0M | Current | 5.45% | 0.64 | 0.86 | 31% | $0 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| June 2023 | $32.0M | Matured balloon, non-performing | 5.45% | 0.64 | 0.86 | 31% | $197,459 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| July 2023 | $32.0M | Matured balloon, non-performing | 5.45% | 0.64 | 0.86 | 31% | $197,464 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| August 2023 | $31.9M | Matured balloon, non-performing | 5.45% | 0.64 | 0.86 | 31% | $197,459 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| September 2023 | $31.9M | Matured balloon, non-performing | 5.45% | 0.64 | 0.86 | 31% | $197,460 | 06-30-2022 | $12.1M | $9.7M | $2.3M | $1.7M |
| October 2023 | $31.8M | Current | 5.45% | 2.29 | 2.78 | 31% | $0 | 06-30-2023 | $26.2M | $18.7M | $7.5M | $6.2M |
| November 2023 | $31.8M | Matured balloon, non-performing | 5.45% | 2.29 | 2.78 | 31% | $197,460 | 06-30-2023 | $26.2M | $18.7M | $7.5M | $6.2M |
| December 2023 | $31.7M | Matured balloon, non-performing | 5.45% | 2.29 | 2.78 | 31% | $197,465 | 06-30-2023 | $26.2M | $18.7M | $7.5M | $6.2M |
| January 2024 | $31.7M | Matured balloon, non-performing | 5.45% | 2.29 | 2.78 | 31% | $197,460 | 06-30-2023 | $26.2M | $18.7M | $7.5M | $6.2M |
| February 2024 | $31.6M | Current | 5.45% | 1.05 | 1.45 | 55% | $0 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| March 2024 | $31.6M | Matured balloon, non-performing | 5.45% | 1.05 | 1.45 | 55% | $197,470 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| April 2024 | $31.4M | Current | 5.45% | 1.05 | 1.45 | 55% | $0 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| May 2024 | $31.4M | Current | 5.45% | 1.05 | 1.45 | 55% | $0 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| June 2024 | $31.3M | Current | 5.45% | 1.05 | 1.45 | 55% | $0 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| July 2024 | $31.3M | Current | 5.45% | 1.05 | 1.45 | 55% | $0 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| August 2024 | $31.3M | Matured balloon, non-performing | 5.45% | 1.05 | 1.45 | 55% | $197,462 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| September 2024 | $31.3M | 30-59 days delinquent | 5.45% | 1.05 | 1.45 | 55% | $394,924 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| October 2024 | $31.1M | Current | 5.45% | 1.05 | 1.45 | 55% | $0 | 09-30-2023 | $32.5M | $26.6M | $5.9M | $4.3M |
| November 2024 | $31.1M | Current | 5.45% | 1.02 | 1.40 | 46% | $0 | 06-30-2024 | $20.6M | $16.9M | $3.8M | $2.8M |
| December 2024 | $31.0M | Current | 5.45% | 1.02 | 1.40 | 46% | $0 | 06-30-2024 | $20.6M | $16.9M | $3.8M | $2.8M |
| January 2025 | $31.0M | Matured balloon, non-performing | 5.45% | 0.99 | 1.39 | 55% | $197,463 | 09-30-2024 | $32.5M | $26.8M | $5.7M | $4.0M |
| February 2025 | $31.0M | Matured balloon, non-performing | 5.45% | 0.99 | 1.39 | 55% | $197,463 | 09-30-2024 | $32.5M | $26.8M | $5.7M | $4.0M |
| March 2025 | $30.9M | Matured balloon, non-performing | 5.45% | 0.99 | 1.39 | 55% | $197,476 | 09-30-2024 | $32.5M | $26.8M | $5.7M | $4.0M |
| April 2025 | $30.8M | Current | 5.45% | 0.99 | 1.39 | 55% | $0 | 09-30-2024 | $32.5M | $26.8M | $5.7M | $4.0M |
| May 2025 | $30.8M | Matured balloon, non-performing | 5.45% | 0.99 | 1.39 | 55% | $197,468 | 09-30-2024 | $32.5M | $26.8M | $5.7M | $4.0M |
| June 2025 | $30.7M | Matured balloon, non-performing | 5.45% | 0.99 | 1.39 | 55% | $197,464 | 09-30-2024 | $32.5M | $26.8M | $5.7M | $4.0M |
| July 2025 | $0 | Current | 5.45% | 0.99 | 1.39 | 55% | $0 | 09-30-2024 | $32.5M | $26.8M | $5.7M | $4.0M |
| August 2025 | not yet reported | not yet reported | 0.00% | 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 2025 | not yet reported | not yet reported | 0.00% | 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 |
| October 2025 | not yet reported | not yet reported | 0.00% | 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 2025 | not yet reported | not yet reported | 0.00% | 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 2025 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 2026 | not yet reported | not yet reported | 0.00% | 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 |
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 |
|---|---|
| 2022-07-01 | Transferred to the special servicer |
| August 2022 | First reported 30 or more days delinquent |
| 2022-10-13 | Transferred to the special servicer |
| 2023-04-26 | Loan modified (maturity after modification 2025-07-06) |
| 2025-07-02 | Liquidated; realized loss $170,395 |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.