← UBS Commercial Mortgage Trust 2017-C5 · Loan annex · CMBS market
- Deal
- UBS Commercial Mortgage Trust 2017-C5
- Current balance
- $16.7M (September 2026)
- Share of deal
- 3.6%
- Status
- Matured balloon, non-performing
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2027-09-06
Property and terms
| Property | Doubletree By Hilton - Berkeley Marina |
| Address | 200 Marina Blvd; Berkeley, CA 94710 |
| Property type | Lodging |
| Units, beds or keys | 378 |
| Net rentable square feet | not yet reported |
| Year built | 1972 |
| Year last renovated | 2016 |
| Original balance | $18.8M |
| Current balance | $16.7M (September 2026) |
| Share of deal balance | 3.6% |
| Interest rate at origination | 4.82% |
| Current interest rate | 4.82% |
| Origination date | 08-09-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 30 months |
| Scheduled maturity | 2027-09-06 |
| Prepayment lockout end | 06-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo |
| Loan servicer | not yet reported |
| Originator | Cantor Commercial Real Estate Lending, L.P. |
| Current status | Matured balloon, non-performing |
| Specially serviced now | Yes |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $100.3M | 04-11-2017 | MAI |
| Most recent reported | $100.3M | 2017-04-11 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| November 2017 | $18.8M | not yet reported | 4.80% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| December 2017 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| January 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| February 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| March 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| April 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| May 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| June 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| July 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| August 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| September 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| October 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| November 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| December 2018 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| January 2019 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| February 2019 | $18.8M | Current | 4.82% | 2.40 | 2.89 | 90% | $0 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| March 2019 | $18.8M | Matured balloon, non-performing | 4.82% | 2.40 | 2.89 | 90% | $70,219 | 06-30-2017 | $31.4M | $24.0M | $7.4M | $6.1M |
| April 2019 | $18.8M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $77,742 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2019 | $18.8M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $75,234 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2019 | $18.8M | Current | 4.82% | 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 | $18.8M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $75,234 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2019 | $18.8M | Current | 4.82% | 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 | $18.8M | Current | 4.82% | not yet reported | not yet reported | not yet reported | $38,871 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2019 | $18.8M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $75,234 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2019 | $18.8M | Current | 4.82% | 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 | $18.8M | Current | 4.82% | 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 2020 | $18.8M | Current | 4.82% | 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 2020 | $18.8M | Current | 4.82% | 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 2020 | $18.8M | Current | 4.82% | 1.99 | 2.48 | 87% | not yet reported | 09-30-2019 | $42.1M | $33.6M | $8.5M | $6.8M |
| April 2020 | $18.7M | Current | 4.82% | 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 2020 | $18.7M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,524 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2020 | $18.7M | Current | 4.82% | 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 | $18.7M | Current | 4.82% | 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 | $18.6M | Current | 4.82% | 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 | $18.6M | Current | 4.82% | 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 | $18.6M | Current | 4.82% | 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 | $18.6M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $49,261 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2020 | $18.6M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,524 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2021 | $18.5M | Current | 4.82% | 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 | $18.5M | Current | 4.82% | 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 | $18.5M | Current | 4.82% | -1.04 | -0.63 | 40% | $0 | 12-31-2020 | $11.0M | $13.0M | $-2.0M | $-3.2M |
| April 2021 | $18.5M | Matured balloon, non-performing | 4.82% | -1.04 | -0.63 | 40% | $98,522 | 12-31-2020 | $11.0M | $13.0M | $-2.0M | $-3.2M |
| May 2021 | $18.5M | 30-59 days delinquent | 4.82% | not yet reported | not yet reported | not yet reported | $197,047 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2021 | $18.5M | 60-89 days delinquent | 4.82% | not yet reported | not yet reported | not yet reported | $295,569 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2021 | $18.4M | Current | 4.82% | 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 | $18.4M | Current | 4.82% | -1.38 | -1.00 | 37% | $0 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| September 2021 | $18.3M | Current | 4.82% | -1.38 | -1.00 | 43% | $0 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| October 2021 | $18.3M | Current | 4.82% | -1.38 | -1.00 | 43% | $0 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| November 2021 | $18.3M | Matured balloon, non-performing | 4.82% | -1.38 | -1.00 | 43% | $98,523 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| December 2021 | $18.3M | Current | 4.82% | -1.38 | -1.00 | 43% | $0 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| January 2022 | $18.2M | Current | 4.82% | -1.38 | -1.00 | 43% | $0 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| February 2022 | $18.2M | Current | 4.82% | -1.38 | -1.00 | 43% | $0 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| March 2022 | $18.2M | Current | 4.82% | -1.38 | -1.00 | 43% | $0 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| April 2022 | $18.2M | Current | 4.82% | -1.38 | -1.00 | 43% | $0 | 03-31-2021 | $2.0M | $2.8M | $-826,452 | $-1.1M |
| May 2022 | $18.1M | Current | 4.82% | 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 | $18.1M | Current | 4.82% | 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 | $18.1M | Current | 4.82% | 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 | $18.1M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| September 2022 | $18.0M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| October 2022 | $18.0M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| November 2022 | $18.0M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| December 2022 | $18.0M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| January 2023 | $17.9M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| February 2023 | $17.9M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| March 2023 | $17.9M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| April 2023 | $17.9M | Current | 4.82% | 0.47 | 0.85 | not yet reported | $0 | 06-30-2022 | $22.1M | $19.2M | $2.8M | $1.6M |
| May 2023 | $17.8M | Current | 4.82% | 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 | $17.8M | Current | 4.82% | 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 | $17.8M | Current | 4.82% | 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 | $17.8M | Current | 4.82% | 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 | $17.7M | Current | 4.82% | 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 | $17.7M | Current | 4.82% | 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 | $17.7M | Current | 4.82% | 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 | $17.7M | Current | 4.82% | 0.52 | 0.90 | not yet reported | $0 | 09-30-2023 | $34.1M | $30.1M | $4.0M | $2.3M |
| January 2024 | $17.6M | Current | 4.82% | 0.52 | 0.90 | not yet reported | $0 | 09-30-2023 | $34.1M | $30.1M | $4.0M | $2.3M |
| February 2024 | $17.6M | Current | 4.82% | 0.52 | 0.90 | not yet reported | $0 | 09-30-2023 | $34.1M | $30.1M | $4.0M | $2.3M |
| March 2024 | $17.6M | Current | 4.82% | 0.52 | 0.90 | not yet reported | $0 | 09-30-2023 | $34.1M | $30.1M | $4.0M | $2.3M |
| April 2024 | $17.6M | Current | 4.82% | 0.52 | 0.90 | not yet reported | $0 | 09-30-2023 | $34.1M | $30.1M | $4.0M | $2.3M |
| May 2024 | $17.5M | Current | 4.82% | 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 | $17.5M | Current | 4.82% | 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 | $17.5M | Current | 4.82% | 0.01 | 0.39 | 70% | $0 | 03-31-2024 | $23.6M | $22.3M | $1.3M | $30,741 |
| August 2024 | $17.4M | Current | 4.82% | 0.01 | 0.39 | 70% | $0 | 03-31-2024 | $23.6M | $22.3M | $1.3M | $30,741 |
| September 2024 | $17.4M | Current | 4.82% | 0.01 | 0.39 | 70% | $0 | 03-31-2024 | $23.6M | $22.3M | $1.3M | $30,741 |
| October 2024 | $17.4M | Current | 4.82% | 0.01 | 0.39 | 70% | $0 | 03-31-2024 | $23.6M | $22.3M | $1.3M | $30,741 |
| November 2024 | $17.4M | Current | 4.82% | 0.01 | 0.39 | not yet reported | $0 | 03-31-2024 | $23.6M | $22.3M | $1.3M | $30,741 |
| December 2024 | $17.3M | Current | 4.82% | 0.01 | 0.39 | not yet reported | $0 | 03-31-2024 | $23.6M | $22.3M | $1.3M | $30,741 |
| January 2025 | $17.3M | Current | 4.82% | 0.50 | 0.88 | 75% | $0 | 09-30-2024 | $36.6M | $32.7M | $3.9M | $2.2M |
| February 2025 | $17.3M | Current | 4.82% | 0.50 | 0.88 | 75% | $0 | 09-30-2024 | $36.6M | $32.7M | $3.9M | $2.2M |
| March 2025 | $17.3M | Matured balloon, non-performing | 4.82% | 0.50 | 0.88 | 75% | $98,534 | 09-30-2024 | $36.6M | $32.7M | $3.9M | $2.2M |
| April 2025 | $17.3M | Matured balloon, non-performing | 4.82% | 0.34 | 0.72 | 73% | $147,794 | 12-31-2024 | $26.8M | $24.4M | $2.4M | $1.1M |
| May 2025 | $17.2M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $147,793 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $17.2M | 30-59 days delinquent | 4.82% | not yet reported | not yet reported | not yet reported | $197,057 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $17.2M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,530 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $17.1M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,528 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $17.1M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,528 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $17.1M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,530 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2025 | $17.0M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,528 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2025 | $17.0M | 30-59 days delinquent | 4.82% | not yet reported | not yet reported | not yet reported | $197,059 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2026 | $17.0M | 60-89 days delinquent | 4.82% | not yet reported | not yet reported | not yet reported | $295,587 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2026 | $17.0M | 90+ days delinquent | 4.82% | not yet reported | not yet reported | not yet reported | $394,116 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2026 | $17.0M | 90+ days delinquent | 4.82% | not yet reported | not yet reported | not yet reported | $492,651 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2026 | $16.9M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,529 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2026 | $16.8M | Current | 4.82% | 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 | $16.8M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,529 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $16.8M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,532 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | $16.8M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,529 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | $16.7M | Matured balloon, non-performing | 4.82% | not yet reported | not yet reported | not yet reported | $98,529 | 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 |
|---|---|
| May 2021 | First reported 30 or more days delinquent |
| 2021-06-16 | Loan modified (rate after modification 0.00%; maturity after modification 2027-09-06) |
| 2025-03-06 | 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.