← UBS Commercial Mortgage Trust 2018-C12 · Loan annex · CMBS market
- Deal
- UBS Commercial Mortgage Trust 2018-C12
- 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
- 2025-07-06
Property and terms
| Property | 24 Hour Fitness - Cedar Hill Village |
| 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 | 2002 |
| Year last renovated | not yet reported |
| Original balance | $4.2M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.06% |
| Current interest rate | 0.00% |
| Origination date | 06-21-2018 |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2025-07-06 |
| Prepayment lockout end | 01-05-2025 |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $8.5M | 04-12-2018 | MAI |
| Most recent reported | $4.0M | 2023-10-17 | MAI |
Change from securitization to the most recent reported valuation: -52.6%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| August 2018 | $4.2M | not yet reported | 5.06% | not yet reported | not yet reported | 100% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2018 | $4.2M | Current | 5.06% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2018 | $4.2M | Current | 5.06% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2018 | $4.2M | Current | 5.06% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2018 | $4.2M | Current | 5.06% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2019 | $4.2M | Current | 5.06% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2019 | $4.2M | Current | 5.06% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2019 | $4.2M | Current | 5.06% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2019 | $4.2M | Current | 5.06% | 2.19 | 2.31 | 100% | not yet reported | 12-31-2018 | $779,072 | $276,628 | $502,444 | $475,132 |
| May 2019 | $4.2M | Current | 5.06% | 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 | $4.2M | Current | 5.06% | 1.36 | 1.49 | 100% | not yet reported | 03-31-2019 | $585,580 | $262,365 | $323,215 | $295,903 |
| July 2019 | $4.2M | Current | 5.06% | 1.36 | 1.49 | 100% | not yet reported | 03-31-2019 | $585,580 | $262,365 | $323,215 | $295,903 |
| August 2019 | $4.2M | Current | 5.06% | 1.36 | 1.49 | 100% | not yet reported | 03-31-2019 | $585,580 | $262,365 | $323,215 | $295,903 |
| September 2019 | $4.2M | Current | 5.06% | 1.36 | 1.49 | 100% | not yet reported | 03-31-2019 | $585,580 | $262,365 | $323,215 | $295,903 |
| October 2019 | $4.2M | Current | 5.06% | 1.36 | 1.49 | 100% | not yet reported | 03-31-2019 | $585,580 | $262,365 | $323,215 | $295,903 |
| November 2019 | $4.2M | Current | 5.06% | 1.24 | 1.37 | 100% | not yet reported | 06-30-2019 | $572,718 | $274,964 | $297,754 | $270,442 |
| December 2019 | $4.2M | Current | 5.06% | 1.24 | 1.37 | 100% | not yet reported | 06-30-2019 | $572,718 | $274,964 | $297,754 | $270,442 |
| January 2020 | $4.2M | Current | 5.06% | 1.24 | 1.37 | 100% | not yet reported | 06-30-2019 | $572,718 | $274,964 | $297,754 | $270,442 |
| February 2020 | $4.2M | Current | 5.06% | 1.24 | 1.37 | 100% | not yet reported | 06-30-2019 | $572,718 | $274,964 | $297,754 | $270,442 |
| March 2020 | $4.2M | Current | 5.06% | 2.11 | 2.23 | 100% | not yet reported | 09-30-2019 | $814,692 | $329,810 | $484,882 | $457,570 |
| April 2020 | $4.2M | Current | 5.06% | 2.11 | 2.23 | 100% | not yet reported | 09-30-2019 | $814,692 | $329,810 | $484,882 | $457,570 |
| May 2020 | $4.2M | Current | 5.06% | 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 | $4.2M | Current | 5.06% | 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 | $4.2M | Current | 5.06% | 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 | $4.2M | Matured balloon, non-performing | 5.06% | not yet reported | not yet reported | not yet reported | $18,445 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2020 | $4.2M | 30-59 days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $36,890 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2020 | $4.2M | 60-89 days delinquent | 5.06% | 1.28 | 1.41 | 100% | $54,741 | 06-30-2020 | $572,660 | $267,363 | $305,297 | $277,985 |
| November 2020 | $4.2M | 90+ days delinquent | 5.06% | 1.28 | 1.41 | 100% | $73,186 | 06-30-2020 | $572,660 | $267,363 | $305,297 | $277,985 |
| December 2020 | $4.2M | 90+ days delinquent | 5.06% | 1.28 | 1.41 | 100% | $91,036 | 06-30-2020 | $572,660 | $267,363 | $305,297 | $277,985 |
| January 2021 | $4.2M | 90+ days delinquent | 5.06% | 1.28 | 1.41 | 100% | $109,481 | 06-30-2020 | $572,660 | $267,363 | $305,297 | $277,985 |
| February 2021 | $4.2M | 90+ days delinquent | 5.06% | 1.28 | 1.41 | 100% | $127,926 | 06-30-2020 | $572,660 | $267,363 | $305,297 | $277,985 |
| March 2021 | $4.2M | 90+ days delinquent | 5.06% | 1.28 | 1.41 | 100% | $144,586 | 06-30-2020 | $572,660 | $267,363 | $305,297 | $277,985 |
| April 2021 | $4.2M | 90+ days delinquent | 5.06% | 1.28 | 1.41 | 100% | $163,032 | 06-30-2020 | $572,660 | $267,363 | $305,297 | $277,985 |
| May 2021 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $180,882 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2021 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $199,327 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2021 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $206,894 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2021 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $214,714 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2021 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $222,534 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2021 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $230,102 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2021 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $237,921 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2021 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $245,489 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2022 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $253,309 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2022 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $261,129 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2022 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $268,192 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2022 | $4.2M | 90+ days delinquent | 5.06% | -0.22 | -0.09 | not yet reported | $277,133 | 12-31-2021 | $212,577 | $232,382 | $-19,805 | $-47,117 |
| May 2022 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $285,786 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2022 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $294,727 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2022 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $303,380 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2022 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $312,321 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2022 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $321,262 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2022 | $4.2M | 90+ days delinquent | 5.06% | -1.24 | -1.11 | not yet reported | $339,112 | 06-30-2022 | not yet reported | $241,814 | $-241,814 | $-269,126 |
| November 2022 | $4.2M | 90+ days delinquent | 5.06% | -1.24 | -1.11 | not yet reported | $338,856 | 06-30-2022 | not yet reported | $241,814 | $-241,814 | $-269,126 |
| December 2022 | $4.2M | 90+ days delinquent | 5.06% | -1.41 | -1.39 | not yet reported | $347,509 | 09-30-2022 | not yet reported | $301,902 | $-301,902 | $-306,737 |
| January 2023 | $4.2M | 90+ days delinquent | 5.06% | -1.41 | -1.39 | not yet reported | $356,450 | 09-30-2022 | not yet reported | $301,902 | $-301,902 | $-306,737 |
| February 2023 | $4.2M | 90+ days delinquent | 5.06% | -1.41 | -1.39 | not yet reported | $365,391 | 09-30-2022 | not yet reported | $301,902 | $-301,902 | $-306,737 |
| March 2023 | $4.2M | 90+ days delinquent | 5.06% | -1.41 | -1.39 | not yet reported | $382,051 | 09-30-2022 | not yet reported | $301,902 | $-301,902 | $-306,737 |
| April 2023 | $4.2M | 90+ days delinquent | 5.06% | -0.81 | -0.69 | not yet reported | $400,496 | 12-31-2022 | not yet reported | $149,707 | $-149,707 | $-177,019 |
| May 2023 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $418,347 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2023 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $436,792 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2023 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $454,642 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2023 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $473,087 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2023 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $491,532 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2023 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $509,382 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2023 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $527,828 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2023 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $545,678 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $564,123 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2024 | $4.2M | 90+ days delinquent | 5.06% | -0.73 | -0.61 | not yet reported | $582,568 | 09-30-2023 | not yet reported | $132,271 | $-132,271 | $-159,583 |
| March 2024 | $4.2M | 90+ days delinquent | 5.06% | -0.73 | -0.61 | not yet reported | $582,568 | 09-30-2023 | not yet reported | $132,271 | $-132,271 | $-159,583 |
| April 2024 | $4.2M | 90+ days delinquent | 5.06% | -0.73 | -0.61 | not yet reported | $582,568 | 09-30-2023 | not yet reported | $132,271 | $-132,271 | $-159,583 |
| May 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2024 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2025 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2025 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2025 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2025 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2025 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $4.2M | 90+ days delinquent | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $4.2M | Real estate owned (REO) | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $4.2M | Real estate owned (REO) | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $4.2M | Real estate owned (REO) | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $4.2M | Real estate owned (REO) | 5.06% | not yet reported | not yet reported | not yet reported | $582,568 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2025 | $4.2M | Real estate owned (REO) | 5.06% | 0.76 | 0.89 | not yet reported | $582,568 | 06-30-2025 | $388,073 | $195,347 | $192,726 | $165,415 |
| January 2026 | $4.2M | Real estate owned (REO) | 5.06% | 0.76 | 0.89 | not yet reported | $582,568 | 06-30-2025 | $388,073 | $195,347 | $192,726 | $165,415 |
| February 2026 | $4.2M | Real estate owned (REO) | 5.06% | 0.76 | 0.89 | not yet reported | $582,568 | 06-30-2025 | $388,073 | $195,347 | $192,726 | $165,415 |
| March 2026 | $0 | Foreclosure | 5.06% | 0.76 | 0.89 | not yet reported | $0 | 06-30-2025 | $388,073 | $195,347 | $192,726 | $165,415 |
| 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 |
|---|---|
| 2020-06-11 | Transferred to the special servicer |
| September 2020 | First reported 30 or more days delinquent |
| 2026-03-11 | Liquidated; realized loss $2.6M |
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: UBS Commercial Mortgage Trust 2018-C11.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.