← UBS Commercial Mortgage Trust 2017-C3 · Loan annex · CMBS market
- Deal
- UBS Commercial Mortgage Trust 2017-C3
- Current balance
- $28.5M (September 2026)
- Share of deal
- 5.3%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2022-08-05
Property and terms
| Property | JW Marriott Chicago |
| Address | 151 West Adams; Chicago, IL 60603 |
| Property type | Lodging |
| Units, beds or keys | 610 |
| Net rentable square feet | not yet reported |
| Year built | 1914 |
| Year last renovated | not yet reported |
| Original balance | $28.5M |
| Current balance | $28.5M (September 2026) |
| Share of deal balance | 5.3% |
| Interest rate at origination | 4.04% |
| Current interest rate | 4.04% |
| Origination date | 07-21-2017 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2022-08-05 |
| Prepayment lockout end | 05-04-2022 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Natixis Real Estate Capital LLC |
| Current status | Current |
| Specially serviced now | Yes |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $370.4M | 05-02-2017 | MAI |
| Most recent reported | $218.5M | 2024-08-26 | 98 |
Change from securitization to the most recent reported valuation: -41.0%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| September 2017 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| October 2017 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| November 2017 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| December 2017 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| January 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| February 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| March 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| April 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| May 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| June 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| July 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| August 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| September 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| October 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| November 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| December 2018 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| January 2019 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| February 2019 | $28.5M | Current | 4.04% | 6.56 | 6.56 | 76% | $0 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| March 2019 | $28.5M | Matured balloon, non-performing | 4.04% | 6.56 | 6.56 | 76% | $89,533 | 04-30-2017 | $71.0M | $49.6M | $21.3M | $21.3M |
| April 2019 | $28.5M | Current | 4.04% | 5.63 | 6.51 | 77% | not yet reported | 09-30-2018 | $71.5M | $50.3M | $21.2M | $18.3M |
| May 2019 | $28.5M | Current | 4.04% | 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 | $28.5M | Current | 4.04% | 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 | $28.5M | Current | 4.04% | 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 | $28.5M | Current | 4.04% | 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 | $28.5M | Current | 4.04% | 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 | $28.5M | Current | 4.04% | 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 | $28.5M | Current | 4.04% | 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 | $28.5M | Current | 4.04% | 6.06 | 6.97 | 79% | not yet reported | 06-30-2019 | $74.0M | $51.3M | $22.7M | $19.7M |
| January 2020 | $28.5M | Current | 4.04% | 6.06 | 6.97 | 79% | not yet reported | 06-30-2019 | $74.0M | $51.3M | $22.7M | $19.7M |
| February 2020 | $28.5M | Current | 4.04% | 6.06 | 6.97 | 79% | not yet reported | 06-30-2019 | $74.0M | $51.3M | $22.7M | $19.7M |
| March 2020 | $28.5M | Current | 4.04% | 6.06 | 6.97 | 79% | not yet reported | 06-30-2019 | $74.0M | $51.3M | $22.7M | $19.7M |
| April 2020 | $28.5M | Current | 4.04% | 6.06 | 6.97 | 79% | not yet reported | 06-30-2019 | $74.0M | $51.3M | $22.7M | $19.7M |
| May 2020 | $28.5M | Matured balloon, non-performing | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2020 | $28.5M | Matured balloon, non-performing | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2020 | $28.5M | 30-59 days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $195,055 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2020 | $28.5M | 60-89 days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $294,181 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2020 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $393,307 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2020 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $489,236 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2020 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $588,362 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2020 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $684,291 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $783,417 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $783,417 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $777,022 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $876,148 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $972,077 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.1M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.2M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.3M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.4M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.5M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.6M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2021 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.7M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2022 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.8M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2022 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.9M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2022 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $1.9M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2022 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $2.0M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2022 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $2.1M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2022 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $2.2M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2022 | $28.5M | 90+ days delinquent | 4.04% | not yet reported | not yet reported | not yet reported | $2.3M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2022 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $2.4M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2022 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $2.5M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2022 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $2.6M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2022 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $2.7M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2022 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $2.8M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $2.9M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $3.0M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $3.1M | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2023 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2024 | $28.5M | Real estate owned (REO) | 4.04% | 1.66 | 2.65 | not yet reported | $99,126 | 06-30-2023 | $64.7M | $56.0M | $8.7M | $5.4M |
| February 2024 | $28.5M | Real estate owned (REO) | 4.04% | 1.66 | 2.65 | not yet reported | $198,252 | 06-30-2023 | $64.7M | $56.0M | $8.7M | $5.4M |
| March 2024 | $28.5M | Real estate owned (REO) | 4.04% | 1.66 | 2.65 | not yet reported | $191,857 | 06-30-2023 | $64.7M | $56.0M | $8.7M | $5.4M |
| April 2024 | $28.5M | Real estate owned (REO) | 4.04% | 1.66 | 2.65 | not yet reported | $99,126 | 06-30-2023 | $64.7M | $56.0M | $8.7M | $5.4M |
| May 2024 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $195,055 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $290,983 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2024 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2024 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2024 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2024 | $28.5M | Real estate owned (REO) | 4.04% | 2.83 | 3.85 | not yet reported | $95,929 | 06-30-2024 | $66.1M | $53.6M | $12.5M | $9.2M |
| January 2025 | $28.5M | Real estate owned (REO) | 4.04% | 2.83 | 3.85 | not yet reported | $99,126 | 06-30-2024 | $66.1M | $53.6M | $12.5M | $9.2M |
| February 2025 | $28.5M | Real estate owned (REO) | 4.04% | 3.64 | 4.76 | not yet reported | $99,126 | 09-30-2024 | $72.8M | $57.3M | $15.5M | $11.8M |
| March 2025 | $28.5M | Real estate owned (REO) | 4.04% | 3.64 | 4.76 | not yet reported | $188,660 | 09-30-2024 | $72.8M | $57.3M | $15.5M | $11.8M |
| April 2025 | $28.5M | Real estate owned (REO) | 4.04% | 3.64 | 4.76 | not yet reported | $99,126 | 09-30-2024 | $72.8M | $57.3M | $15.5M | $11.8M |
| May 2025 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $195,055 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $195,055 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2025 | $28.5M | Real estate owned (REO) | 4.04% | 3.96 | 5.12 | 89% | $294,181 | 06-30-2025 | $78.4M | $61.7M | $16.6M | $12.9M |
| December 2025 | $28.5M | Real estate owned (REO) | 4.04% | 3.96 | 5.12 | 89% | $95,929 | 06-30-2025 | $78.4M | $61.7M | $16.6M | $12.9M |
| January 2026 | $28.5M | Real estate owned (REO) | 4.04% | 3.96 | 5.12 | 89% | $99,126 | 06-30-2025 | $78.4M | $61.7M | $16.6M | $12.9M |
| February 2026 | $28.5M | Real estate owned (REO) | 4.04% | 5.16 | 6.43 | 88% | $99,126 | 09-30-2025 | $84.1M | $63.2M | $20.9M | $16.8M |
| March 2026 | $28.5M | Real estate owned (REO) | 4.04% | 5.16 | 6.43 | 88% | $89,533 | 09-30-2025 | $84.1M | $63.2M | $20.9M | $16.8M |
| April 2026 | $28.5M | Real estate owned (REO) | 4.04% | 5.16 | 6.43 | 88% | $99,126 | 09-30-2025 | $84.1M | $63.2M | $20.9M | $16.8M |
| May 2026 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $195,055 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $99,126 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $95,929 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | $28.5M | Real estate owned (REO) | 4.04% | not yet reported | not yet reported | not yet reported | $112,900 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | $28.5M | Current | 4.04% | 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.
Status timeline
| Date | Event |
|---|---|
| 2020-04-22 | Transferred to the special servicer |
| July 2020 | First reported 30 or more days delinquent |
| 2022-08-05 | Scheduled maturity passed; the loan is still reported, with status Current in September 2026 |
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: CSAIL 2017-CX9 Commercial Mortgage Trust (segment D01, CIK 1716602); UBS Commercial Mortgage Trust 2017-C4.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.