← Morgan Stanley Capital I Trust 2017-HR2 · Loan annex · CMBS market
- Deal
- Morgan Stanley Capital I Trust 2017-HR2
- 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
- 2022-11-30
Property and terms
| Property | EAGLE VILLAGE APARTMENTS |
| 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 | 2005 |
| Year last renovated | not yet reported |
| Original balance | $9.6M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.71% |
| Current interest rate | 0.00% |
| Origination date | 11-30-2017 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2022-11-30 |
| Prepayment lockout end | 09-05-2022 |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $12.8M | 11-03-2017 | MAI |
| Most recent reported | $13.6M | 2020-12-22 | MAI |
Change from securitization to the most recent reported valuation: 5.8%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 2017 | $9.6M | Current | 5.71% | 1.11 | 1.11 | 93% | $0 | 09-30-2017 | $2.0M | $1.3M | $743,760 | $743,759 |
| January 2018 | $9.6M | Current | 5.71% | 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 | $9.6M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 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 | $9.5M | Current | 5.71% | 0.79 | 0.91 | 77% | $0 | 06-30-2018 | $1.1M | $830,792 | $304,496 | $264,846 |
| December 2018 | $9.5M | Current | 5.71% | 0.65 | 0.77 | 99% | $0 | 09-30-2018 | $1.7M | $1.3M | $383,920 | $324,445 |
| January 2019 | $9.5M | Current | 5.71% | 0.65 | 0.77 | 99% | $0 | 09-30-2018 | $1.7M | $1.3M | $383,920 | $324,445 |
| February 2019 | $9.4M | Current | 5.71% | 0.65 | 0.77 | 99% | $0 | 09-30-2018 | $1.7M | $1.3M | $383,920 | $324,445 |
| March 2019 | $9.4M | Current | 5.71% | 0.65 | 0.77 | 99% | $0 | 09-30-2018 | $1.7M | $1.3M | $383,920 | $324,445 |
| April 2019 | $9.4M | Current | 5.71% | 0.65 | 0.77 | 99% | $0 | 09-30-2018 | $1.7M | $1.3M | $383,920 | $324,445 |
| May 2019 | $9.4M | Matured balloon, non-performing | 5.71% | 1.41 | 1.52 | 90% | $55,624 | 03-31-2019 | $648,779 | $394,117 | $254,662 | $234,837 |
| June 2019 | $9.4M | Current | 5.71% | 1.41 | 1.52 | 90% | $0 | 03-31-2019 | $648,779 | $394,117 | $254,662 | $234,837 |
| July 2019 | $9.4M | Current | 5.71% | 1.41 | 1.52 | 90% | $0 | 03-31-2019 | $648,779 | $394,117 | $254,662 | $234,837 |
| August 2019 | $9.4M | Current | 5.71% | 1.41 | 1.52 | 90% | $0 | 03-31-2019 | $648,779 | $394,117 | $254,662 | $234,837 |
| September 2019 | $9.4M | Current | 5.71% | 1.33 | 1.45 | 86% | $0 | 06-30-2019 | $1.3M | $776,762 | $485,106 | $445,455 |
| October 2019 | $9.4M | Current | 5.71% | 1.33 | 1.45 | 86% | $0 | 06-30-2019 | $1.3M | $776,762 | $485,106 | $445,455 |
| November 2019 | $9.4M | Current | 5.71% | 1.33 | 1.45 | 86% | $0 | 06-30-2019 | $1.3M | $776,762 | $485,106 | $445,455 |
| December 2019 | $9.3M | Current | 5.71% | 1.26 | 1.38 | 99% | $0 | 09-30-2019 | $1.9M | $1.2M | $689,043 | $629,568 |
| January 2020 | $9.3M | Current | 5.71% | 1.26 | 1.38 | 99% | $0 | 09-30-2019 | $1.9M | $1.2M | $689,043 | $629,568 |
| February 2020 | $9.3M | Current | 5.71% | 1.23 | 1.35 | 93% | $0 | 12-31-2019 | $2.6M | $1.7M | $898,902 | $819,601 |
| March 2020 | $9.3M | Current | 5.71% | 1.23 | 1.35 | 93% | $0 | 12-31-2019 | $2.6M | $1.7M | $898,902 | $819,601 |
| April 2020 | $9.3M | Current | 5.71% | 1.23 | 1.35 | 93% | $0 | 12-31-2019 | $2.6M | $1.7M | $898,902 | $819,601 |
| May 2020 | $9.3M | Current | 5.71% | 1.23 | 1.35 | 93% | $0 | 12-31-2019 | $2.6M | $1.7M | $898,902 | $819,601 |
| June 2020 | $9.3M | Current | 5.71% | 1.23 | 1.35 | 93% | $0 | 12-31-2019 | $2.6M | $1.7M | $898,902 | $819,601 |
| July 2020 | $9.3M | Current | 5.71% | 1.43 | 1.55 | 90% | $0 | 03-31-2020 | $651,142 | $392,241 | $258,901 | $239,076 |
| August 2020 | $9.3M | Matured balloon, non-performing | 5.71% | 1.43 | 1.55 | 90% | $55,623 | 03-31-2020 | $651,142 | $392,241 | $258,901 | $239,076 |
| September 2020 | $9.3M | 30-59 days delinquent | 5.71% | 1.43 | 1.55 | 90% | $111,246 | 03-31-2020 | $651,142 | $392,241 | $258,901 | $239,076 |
| October 2020 | $9.3M | 60-89 days delinquent | 5.71% | 1.43 | 1.55 | 90% | $166,871 | 03-31-2020 | $651,142 | $392,241 | $258,901 | $239,076 |
| November 2020 | $9.3M | 60-89 days delinquent | 5.71% | 1.26 | 1.38 | 73% | $166,871 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| December 2020 | $9.3M | 90+ days delinquent | 5.71% | 1.26 | 1.38 | 73% | $222,496 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| January 2021 | $9.3M | 90+ days delinquent | 5.71% | 1.26 | 1.38 | 73% | $278,119 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| February 2021 | $9.2M | Matured balloon, non-performing | 5.71% | 1.26 | 1.38 | 73% | $55,623 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| March 2021 | $9.2M | 30-59 days delinquent | 5.71% | 1.26 | 1.38 | 73% | $111,251 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| April 2021 | $9.2M | 60-89 days delinquent | 5.71% | 1.26 | 1.38 | 73% | $166,874 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| May 2021 | $9.2M | 90+ days delinquent | 5.71% | 1.26 | 1.38 | 73% | $222,499 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| June 2021 | $9.2M | 90+ days delinquent | 5.71% | 1.26 | 1.38 | 73% | $278,123 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| July 2021 | $9.2M | 90+ days delinquent | 5.71% | 1.26 | 1.38 | 73% | $333,748 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| August 2021 | $9.2M | 90+ days delinquent | 5.71% | 1.26 | 1.38 | 73% | $389,372 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| September 2021 | $9.2M | 90+ days delinquent | 5.71% | 1.26 | 1.38 | 73% | $389,372 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| October 2021 | $9.2M | Current | 5.71% | 1.26 | 1.38 | 73% | $389,370 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| November 2021 | $9.2M | Current | 5.71% | 1.26 | 1.38 | 73% | $333,745 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| December 2021 | $9.2M | Current | 5.71% | 1.26 | 1.38 | 73% | $388,814 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| January 2022 | $9.2M | Current | 5.71% | 1.26 | 1.38 | 73% | $443,881 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| February 2022 | $9.1M | Current | 5.71% | 1.26 | 1.38 | 73% | $332,076 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| March 2022 | $9.1M | Current | 5.71% | 1.26 | 1.38 | 73% | $332,635 | 06-30-2020 | $1.2M | $782,235 | $461,955 | $422,305 |
| April 2022 | $9.1M | Current | 5.71% | 0.02 | 0.08 | 43% | $387,703 | 09-30-2021 | $967,737 | $926,998 | $40,739 | $11,707 |
| May 2022 | $9.1M | Current | 5.71% | 0.02 | 0.08 | 43% | $275,344 | 09-30-2021 | $967,737 | $926,998 | $40,739 | $11,707 |
| June 2022 | $9.1M | Current | 5.71% | 0.02 | 0.08 | 43% | $278,126 | 09-30-2021 | $967,737 | $926,998 | $40,739 | $11,707 |
| July 2022 | $9.1M | Current | 5.71% | 0.02 | 0.08 | 43% | $330,412 | 09-30-2021 | $967,737 | $926,998 | $40,739 | $11,707 |
| August 2022 | $9.0M | Current | 5.71% | 0.02 | 0.08 | 43% | $278,124 | 09-30-2021 | $967,737 | $926,998 | $40,739 | $11,707 |
| September 2022 | $9.0M | Current | 5.71% | 0.02 | 0.08 | 43% | $337,748 | 09-30-2021 | $967,737 | $926,998 | $40,739 | $11,707 |
| October 2022 | $9.0M | Current | 5.71% | 0.02 | 0.08 | 43% | $55,069 | 09-30-2021 | $967,737 | $926,998 | $40,739 | $11,707 |
| November 2022 | $9.0M | Current | 5.71% | -1.03 | -0.92 | 47% | $55,068 | 06-30-2022 | $629,340 | $935,212 | $-305,872 | $-345,523 |
| December 2022 | $0 | Current | 5.71% | -0.93 | -0.81 | 72% | $0 | 09-30-2022 | $1.0M | $1.5M | $-404,850 | $-464,326 |
| January 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2023 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 2024 | 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 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 |
| February 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 |
| March 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 |
| April 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 |
| May 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 |
| June 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 |
| July 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 |
| 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 |
|---|---|
| September 2020 | First reported 30 or more days delinquent |
| 2020-11-18 | Transferred to the special servicer |
| 2021-02-06 | Loan modified (maturity after modification 2022-12-06) |
| 2021-11-06 | Returned to the master servicer |
| 2022-11-22 | Liquidated |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.