← Morgan Stanley Capital I Trust 2018-L1 · Loan annex · CMBS market
- Deal
- Morgan Stanley Capital I Trust 2018-L1
- Current balance
- $31.8M (September 2026)
- Share of deal
- 4.1%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2028-08-01
Property and terms
| Property | Market at Estrella Falls |
| Address | 1755,1785,1805,1825, N Pebble Creek Pkwy 15280 W McDowell Road; Goodyear, AZ 85395 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 296,228 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $35.3M |
| Current balance | $31.8M (September 2026) |
| Share of deal balance | 4.1% |
| Interest rate at origination | 4.80% |
| Current interest rate | 4.80% |
| Origination date | 07-06-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-08-01 |
| Prepayment lockout end | 05-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $47.1M | 01-01-2019 | MAI |
| Most recent reported | $47.1M | 2019-01-01 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Burlington | 55,419 | 01-31-2033 |
| C -A -L Ranch Stores | 50,311 | 09-30-2029 |
| T.J. Maxx | 50,043 | 09-30-2028 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| October 2018 | $35.3M | Current | 4.80% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported |
| November 2018 | $35.3M | Current | 4.80% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported |
| December 2018 | $35.3M | Matured balloon, non-performing | 4.80% | not yet reported | not yet reported | not yet reported | $79,792 | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported |
| January 2019 | $35.3M | Current | 4.80% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported |
| February 2019 | $35.3M | Matured balloon, non-performing | 4.80% | not yet reported | not yet reported | not yet reported | $145,630 | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported |
| March 2019 | $35.3M | Current | 4.80% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported |
| April 2019 | $35.3M | Current | 4.80% | 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 2019 | $35.3M | Current | 4.80% | 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 2019 | $35.3M | Current | 4.80% | 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 2019 | $35.3M | Current | 4.80% | 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 2019 | $35.3M | Current | 4.80% | 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 2019 | $35.3M | Current | 4.80% | 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 2019 | $35.3M | Current | 4.80% | 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 2019 | $35.3M | Current | 4.80% | 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 2019 | $35.3M | Current | 4.80% | 1.93 | 2.12 | 97% | not yet reported | 06-30-2019 | $5.1M | $1.4M | $3.6M | $3.3M |
| January 2020 | $35.3M | Current | 4.80% | 1.93 | 2.12 | 97% | not yet reported | 06-30-2019 | $5.1M | $1.4M | $3.6M | $3.3M |
| February 2020 | $35.3M | Current | 4.80% | 1.93 | 2.12 | 97% | not yet reported | 06-30-2019 | $5.1M | $1.4M | $3.6M | $3.3M |
| March 2020 | $35.3M | Current | 4.80% | 1.93 | 2.12 | 100% | not yet reported | 06-30-2019 | $5.1M | $1.4M | $3.6M | $3.3M |
| April 2020 | $35.3M | Current | 4.80% | 1.93 | 2.12 | 100% | not yet reported | 06-30-2019 | $5.1M | $1.4M | $3.6M | $3.3M |
| May 2020 | $35.3M | Current | 4.80% | 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 2020 | $35.3M | Current | 4.80% | 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 | $35.3M | Current | 4.80% | 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 | $35.3M | Current | 4.80% | 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 | $35.3M | Current | 4.80% | 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 | $35.2M | Current | 4.80% | 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 | $35.2M | Current | 4.80% | 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 | $35.2M | Current | 4.80% | 1.95 | 2.14 | 99% | $0 | 06-30-2020 | $5.0M | $1.3M | $3.7M | $3.4M |
| January 2021 | $35.1M | Current | 4.80% | 1.95 | 2.14 | 99% | $0 | 06-30-2020 | $5.0M | $1.3M | $3.7M | $3.4M |
| February 2021 | $35.1M | Current | 4.80% | 1.95 | 2.14 | 99% | $0 | 06-30-2020 | $5.0M | $1.3M | $3.7M | $3.4M |
| March 2021 | $35.0M | Current | 4.80% | 1.91 | 2.09 | 99% | $0 | 09-30-2020 | $5.2M | $1.4M | $3.8M | $3.5M |
| April 2021 | $35.0M | Current | 4.80% | 1.91 | 2.09 | 99% | $0 | 09-30-2020 | $5.2M | $1.4M | $3.8M | $3.5M |
| May 2021 | $34.9M | Current | 4.80% | 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 | $34.9M | Current | 4.80% | 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 | $34.9M | Current | 4.80% | 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 | $34.8M | Current | 4.80% | 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 | $34.8M | Current | 4.80% | 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 | $34.7M | Current | 4.80% | 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 | $34.7M | Current | 4.80% | 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 2021 | $34.6M | Current | 4.80% | 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 2022 | $34.6M | Current | 4.80% | 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 | $34.5M | Current | 4.80% | 3.22 | 3.48 | 99% | $0 | 09-30-2021 | $5.8M | $1.5M | $4.4M | $4.1M |
| March 2022 | $34.5M | Current | 4.80% | 3.22 | 3.48 | 99% | $0 | 09-30-2021 | $5.8M | $1.5M | $4.4M | $4.1M |
| April 2022 | $34.4M | Current | 4.80% | 3.22 | 3.48 | 99% | $0 | 09-30-2021 | $5.8M | $1.5M | $4.4M | $4.1M |
| May 2022 | $34.4M | Current | 4.80% | 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 | $34.4M | Current | 4.80% | 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 2022 | $34.3M | Current | 4.80% | 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 | $34.3M | Current | 4.80% | 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 | $34.2M | Current | 4.80% | 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 | $34.2M | Current | 4.80% | 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 2022 | $34.1M | Current | 4.80% | 1.99 | 2.14 | not yet reported | $0 | 06-30-2022 | $6.2M | $1.4M | $4.8M | $4.4M |
| December 2022 | $34.1M | Current | 4.80% | 1.99 | 2.14 | not yet reported | $0 | 06-30-2022 | $6.2M | $1.4M | $4.8M | $4.4M |
| January 2023 | $34.0M | Current | 4.80% | 1.99 | 2.14 | not yet reported | $0 | 06-30-2022 | $6.2M | $1.4M | $4.8M | $4.4M |
| February 2023 | $34.0M | Current | 4.80% | 1.99 | 2.14 | not yet reported | $0 | 06-30-2022 | $6.2M | $1.4M | $4.8M | $4.4M |
| March 2023 | $33.9M | Current | 4.80% | 1.91 | 2.06 | 100% | $0 | 09-30-2022 | $6.0M | $1.4M | $4.6M | $4.3M |
| April 2023 | $33.9M | Current | 4.80% | 1.91 | 2.06 | 100% | $0 | 09-30-2022 | $6.0M | $1.4M | $4.6M | $4.3M |
| May 2023 | $33.8M | Current | 4.80% | 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 | $33.8M | Current | 4.80% | 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 | $33.7M | Current | 4.80% | 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 | $33.7M | Current | 4.80% | 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 | $33.7M | Current | 4.80% | 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 | $33.6M | Current | 4.80% | 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 2023 | $33.6M | Current | 4.80% | 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 2023 | $33.5M | Current | 4.80% | 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 2024 | $33.5M | Current | 4.80% | 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 2024 | $33.4M | Current | 4.80% | 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 2024 | $33.4M | Current | 4.80% | 2.11 | 2.27 | not yet reported | $0 | 09-30-2023 | $6.0M | $1.5M | $4.5M | $4.2M |
| April 2024 | $33.3M | Current | 4.80% | 1.91 | 2.06 | 100% | $0 | 12-31-2023 | $6.1M | $1.5M | $4.6M | $4.3M |
| May 2024 | $33.3M | Current | 4.80% | 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 2024 | $33.2M | Current | 4.80% | 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 2024 | $33.2M | Current | 4.80% | 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 2024 | $33.1M | Current | 4.80% | 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 2024 | $33.1M | Current | 4.80% | 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 2024 | $33.0M | Current | 4.80% | 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 2024 | $33.0M | Current | 4.80% | 1.90 | 2.05 | not yet reported | $0 | 06-30-2024 | $6.0M | $1.4M | $4.6M | $4.2M |
| December 2024 | $32.9M | Matured balloon, non-performing | 4.80% | 1.90 | 2.05 | not yet reported | $104,739 | 06-30-2024 | $6.0M | $1.4M | $4.6M | $4.2M |
| January 2025 | $32.9M | Matured balloon, non-performing | 4.80% | 1.90 | 2.05 | not yet reported | $104,733 | 06-30-2024 | $6.0M | $1.4M | $4.6M | $4.2M |
| February 2025 | $32.8M | Matured balloon, non-performing | 4.80% | 1.90 | 2.05 | not yet reported | $104,733 | 06-30-2024 | $6.0M | $1.4M | $4.6M | $4.2M |
| March 2025 | $32.7M | Current | 4.80% | 1.90 | 2.05 | not yet reported | $0 | 06-30-2024 | $6.0M | $1.4M | $4.6M | $4.2M |
| April 2025 | $32.7M | Current | 4.80% | 1.90 | 2.05 | not yet reported | $0 | 06-30-2024 | $6.0M | $1.4M | $4.6M | $4.2M |
| May 2025 | $32.6M | Current | 4.80% | 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 2025 | $32.6M | Current | 4.80% | 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 2025 | $32.5M | Current | 4.80% | 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 2025 | $32.5M | Current | 4.80% | 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 2025 | $32.4M | Current | 4.80% | 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 2025 | $32.4M | Current | 4.80% | 2.06 | 2.21 | 95% | $0 | 06-30-2025 | $6.6M | $1.7M | $4.9M | $4.6M |
| November 2025 | $32.3M | Current | 4.80% | 2.06 | 2.21 | 95% | $0 | 06-30-2025 | $6.6M | $1.7M | $4.9M | $4.6M |
| December 2025 | $32.3M | Current | 4.80% | 2.06 | 2.21 | 95% | $0 | 06-30-2025 | $6.6M | $1.7M | $4.9M | $4.6M |
| January 2026 | $32.2M | Current | 4.80% | 1.99 | 2.13 | 100% | $0 | 09-30-2025 | $4.8M | $1.2M | $3.6M | $3.3M |
| February 2026 | $32.2M | Current | 4.80% | 1.99 | 2.13 | 100% | $0 | 09-30-2025 | $4.8M | $1.2M | $3.6M | $3.3M |
| March 2026 | $32.1M | Current | 4.80% | 1.99 | 2.13 | 100% | $0 | 09-30-2025 | $4.8M | $1.2M | $3.6M | $3.3M |
| April 2026 | $32.0M | Current | 4.80% | 1.99 | 2.13 | 100% | $0 | 09-30-2025 | $4.8M | $1.2M | $3.6M | $3.3M |
| May 2026 | $32.0M | Current | 4.80% | 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 2026 | $31.9M | Current | 4.80% | 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 2026 | $31.9M | Current | 4.80% | 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 2026 | $31.8M | Current | 4.80% | 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 2026 | $31.8M | Current | 4.80% | 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 |
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.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.