FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207132-14 | ||
THIS FREE WRITING PROSPECTUS, DATED AUGUST 31, 2017 MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE
IMPORTANT NOTICE REGARDING THIS OFFERING OF ASSET-BACKED SECURITIES
THE SECURITIES OFFERED BY THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED. THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED. THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CONTROLLING CLASS REPRESENTATIVE, THE RISK RETENTION CONSULTATION PARTY, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207132) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website atwww.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Barclays Capital Inc. or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
| ||
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | NAP | NAP | 225 & 233 Park Avenue South | New York | New York | 10003 | Office | CBD | 1909-1910 | 1982, 2016-2017 | 675,756 | SF | |
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | NAP | NAP | 767 Fifth Avenue | New York | New York | 10153 | Mixed Use | Office/Retail | 1968 | 2017 | 1,989,983 | SF | |
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | NAP | NAP | 9-19 9th Avenue | New York | New York | 10014 | Retail | Single Tenant Retail | 1920 | 2017 | 61,038 | SF | |
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | NAP | NAP | Various | Various | 2,033,179 | SF | |||||||
4.01 | Property | Corporate Woods - Building 82 | 10851 Mastin Boulevard | Overland Park | Kansas | 66210 | Office | Suburban | 2001 | NAP | 245,413 | SF | |||||
4.02 | Property | Corporate Woods - Building 40 | 9401 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | 1981 | NAP | 300,043 | SF | |||||
4.03 | Property | Corporate Woods - Building 84 | 10801 Mastin Boulevard | Overland Park | Kansas | 66210 | Office | Suburban | 1998 | NAP | 241,573 | SF | |||||
4.04 | Property | Corporate Woods - Building 32 | 9225 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | 1985 | NAP | 208,244 | SF | |||||
4.05 | Property | Corporate Woods - Building 34 | 10950 Grandview Drive | Overland Park | Kansas | 66210 | Office | Suburban | 1978 | NAP | 97,023 | SF | |||||
4.06 | Property | Corporate Woods - Building 14 | 8717 West 110th Street | Overland Park | Kansas | 66210 | Office | Suburban | 1981 | NAP | 120,385 | SF | |||||
4.07 | Property | Corporate Woods - Building 70 | 9900 West 109th Street | Overland Park | Kansas | 66210 | Office | Suburban | 1987 | NAP | 100,809 | SF | |||||
4.08 | Property | Corporate Woods - Building 9 | 9200 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | 1984 | NAP | 99,400 | SF | |||||
4.09 | Property | Corporate Woods - Building 6 | 8900 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | 1979 | NAP | 108,395 | SF | |||||
4.10 | Property | Corporate Woods - Building 12 | 10975 Benson Drive | Overland Park | Kansas | 66210 | Office | Suburban | 1986 | NAP | 98,648 | SF | |||||
4.11 | Property | Corporate Woods - Building 27 | 10975 Grandview Drive | Overland Park | Kansas | 66210 | Office | Suburban | 1978 | NAP | 96,518 | SF | |||||
4.12 | Property | Corporate Woods - Building 51 | 9393 West 110th Street | Overland Park | Kansas | 66210 | Office | Suburban | 1977 | NAP | 89,789 | SF | |||||
4.13 | Property | Corporate Woods - Building 55 | 9300 West 110th Street | Overland Park | Kansas | 66210 | Office | Suburban | 1977 | NAP | 89,221 | SF | |||||
4.14 | Property | Corporate Woods - Building 65 | 9900 College Boulevard | Overland Park | Kansas | 66210 | Retail | Unanchored | 1982 | NAP | 28,612 | SF | |||||
4.15 | Property | Corporate Woods - Building 3 | 8700 Indian Creek Parkway | Overland Park | Kansas | 66210 | Office | Suburban | 1979 | NAP | 60,950 | SF | |||||
4.16 | Property | Corporate Woods - Building 75 | 10800 Farley Street | Overland Park | Kansas | 66210 | Office | Suburban | 1980 | NAP | 48,156 | SF | |||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | NAP | NAP | 2600 West Big Beaver Road | Troy | Michigan | 48084 | Office | Suburban | 1988 | 2016 | 438,996 | SF | |
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | NAP | NAP | 6401 Bluebonnet Boulevard, and 9168 and 9330 Mall of Louisiana Boulevard | Baton Rouge | Louisiana | 70836 | Retail | Super Regional Mall | 1997 | 2008 | 776,789 | SF | |
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | NAP | NAP | 525-641 Broad Street | Shrewsbury | New Jersey | 07724 | Retail | Anchored | 1988 | NAP | 147,878 | SF | |
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | NAP | NAP | Hospitality | Various | 6,366 | Rooms | |||||||
8.01 | Property | Larkspur Landing Sunnyvale | 748 North Mathilda Avenue | Sunnyvale | California | 94085 | Hospitality | Extended Stay | 2000 | NAP | 126 | Rooms | |||||
8.02 | Property | Larkspur Landing Milpitas | 40 Ranch Drive | Milpitas | California | 95035 | Hospitality | Extended Stay | 1998 | NAP | 124 | Rooms | |||||
8.03 | Property | Larkspur Landing Campbell | 550 West Hamilton Avenue | Campbell | California | 95008 | Hospitality | Extended Stay | 2000 | NAP | 117 | Rooms | |||||
8.04 | Property | Larkspur Landing San Francisco | 690 Gateway Boulevard | South San Francisco | California | 94080 | Hospitality | Extended Stay | 1999 | NAP | 111 | Rooms | |||||
8.05 | Property | Larkspur Landing Pleasanton | 5535 Johnson Drive | Pleasanton | California | 94588 | Hospitality | Extended Stay | 1997 | NAP | 124 | Rooms | |||||
8.06 | Property | Larkspur Landing Bellevue | 15805 Southeast 37th Street | Bellevue | Washington | 98006 | Hospitality | Extended Stay | 1998 | NAP | 126 | Rooms | |||||
8.07 | Property | Larkspur Landing Sacramento | 555 Howe Avenue | Sacramento | California | 95825 | Hospitality | Extended Stay | 1998 | NAP | 124 | Rooms | |||||
8.08 | Property | Hampton Inn Ann Arbor North | 2300 Green Road | Ann Arbor | Michigan | 48105 | Hospitality | Limited Service | 1988 | 2015 | 129 | Rooms | |||||
8.09 | Property | Larkspur Landing Hillsboro | 3133 Northeast Shute Road | Hillsboro | Oregon | 97124 | Hospitality | Extended Stay | 1997 | NAP | 124 | Rooms | |||||
8.10 | Property | Larkspur Landing Renton | 1701 East Valley Road | Renton | Washington | 98057 | Hospitality | Extended Stay | 1998 | NAP | 127 | Rooms | |||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 1311 Wet N Wild Way | Arlington | Texas | 76011 | Hospitality | Full Service | 2008 | 2013 | 147 | Rooms | |||||
8.12 | Property | Residence Inn Toledo Maumee | 1370 Arrowhead Drive | Maumee | Ohio | 43537 | Hospitality | Extended Stay | 2008 | 2016 | 108 | Rooms | |||||
8.13 | Property | Residence Inn Williamsburg | 1648 Richmond Road | Williamsburg | Virginia | 23185 | Hospitality | Extended Stay | 1999 | 2012 | 108 | Rooms | |||||
8.14 | Property | Hampton Inn Suites Waco South | 2501 Marketplace Drive | Waco | Texas | 76711 | Hospitality | Limited Service | 2008 | 2013 | 123 | Rooms | |||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 447 Farmington Avenue | Louisville | Kentucky | 40209 | Hospitality | Full Service | 2008 | NAP | 106 | Rooms | |||||
8.16 | Property | Courtyard Tyler | 7424 South Broadway Avenue | Tyler | Texas | 75703 | Hospitality | Limited Service | 2010 | 2016 | 121 | Rooms | |||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | 50 Raritan Center Parkway | Edison | New Jersey | 08837 | Hospitality | Limited Service | 2002 | 2014 | 132 | Rooms | |||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | 420 Inwood Avenue North | Oakdale | Minnesota | 55128 | Hospitality | Limited Service | 2005 | 2013 | 116 | Rooms | |||||
8.19 | Property | Residence Inn Grand Rapids West | 3451 Rivertown Point Court Southwest | Grandville | Michigan | 49418 | Hospitality | Extended Stay | 2000 | 2017 | 90 | Rooms | |||||
8.20 | Property | Peoria, AZ Residence Inn | 8435 West Paradise Lane | Peoria | Arizona | 85382 | Hospitality | Extended Stay | 1998 | 2013 | 90 | Rooms | |||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | 320 South Towanda Avenue | Normal | Illinois | 61761 | Hospitality | Limited Service | 2007 | 2015 | 128 | Rooms | |||||
8.22 | Property | Courtyard Chico | 2481 Carmichael Drive | Chico | California | 95928 | Hospitality | Limited Service | 2005 | 2015 | 90 | Rooms | |||||
8.23 | Property | Hampton Inn Suites Kokomo | 2920 South Reed Road | Kokomo | Indiana | 46902 | Hospitality | Limited Service | 1997 | 2013 | 105 | Rooms | |||||
8.24 | Property | Hampton Inn Suites South Bend | 52709 State Road 933 | South Bend | Indiana | 46637 | Hospitality | Limited Service | 1997 | 2014 | 117 | Rooms | |||||
8.25 | Property | Courtyard Wichita Falls | 3800 Tarry Street | Wichita Falls | Texas | 76308 | Hospitality | Limited Service | 2009 | 2017 | 93 | Rooms | |||||
8.26 | Property | Hampton Inn Morehead | 4035 Arendell Street | Morehead City | North Carolina | 28557 | Hospitality | Limited Service | 1991 | 2017 | 118 | Rooms | |||||
8.27 | Property | Residence Inn Chico | 2485 Carmichael Drive | Chico | California | 95928 | Hospitality | Extended Stay | 2005 | 2014 | 78 | Rooms | |||||
8.28 | Property | Courtyard Lufkin | 2130 South First Street | Lufkin | Texas | 75901 | Hospitality | Limited Service | 2009 | 2017 | 101 | Rooms | |||||
8.29 | Property | Hampton Inn Carlisle | 1164 Harrisburg Pike | Carlisle | Pennsylvania | 17013 | Hospitality | Limited Service | 1997 | 2014 | 97 | Rooms | |||||
8.30 | Property | Springhill Suites Williamsburg | 1644 Richmond Road | Williamsburg | Virginia | 23185 | Hospitality | Limited Service | 2002 | 2012 | 120 | Rooms | |||||
8.31 | Property | Fairfield Inn Bloomington | 120 South Fairfield Drive | Bloomington | Indiana | 47404 | Hospitality | Limited Service | 1995 | 2015 | 105 | Rooms | |||||
8.32 | Property | Waco Residence Inn | 501 South University | Waco | Texas | 76706 | Hospitality | Extended Stay | 1997 | 2012 | 78 | Rooms | |||||
8.33 | Property | Holiday Inn Express Fishers | 9791 North by Northeast Boulevard | Fishers | Indiana | 46037 | Hospitality | Limited Service | 2000 | 2012 | 115 | Rooms | |||||
8.34 | Property | Larkspur Landing Folsom | 121 Iron Point Road | Folsom | California | 95630 | Hospitality | Extended Stay | 2000 | NAP | 84 | Rooms | |||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 4305 Weaver Parkway | Warrenville | Illinois | 60555 | Hospitality | Limited Service | 1997 | 2013 | 128 | Rooms | |||||
8.36 | Property | Holiday Inn Express & Suites Paris | 3025 Northeast Loop 286 | Paris | Texas | 75460 | Hospitality | Limited Service | 2009 | NAP | 84 | Rooms | |||||
8.37 | Property | Toledo Homewood Suites | 1410 Arrowhead Drive | Maumee | Ohio | 43537 | Hospitality | Extended Stay | 1997 | 2014 | 78 | Rooms | |||||
8.38 | Property | Grand Rapids Homewood Suites | 3920 Stahl Drive | Grand Rapids | Michigan | 49546 | Hospitality | Extended Stay | 1997 | 2013 | 78 | Rooms | |||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | 1415 Stillwater Avenue | Cheyenne | Wyoming | 82009 | Hospitality | Limited Service | 1994 | 2013 | 60 | Rooms | |||||
8.40 | Property | Fairfield Inn Laurel | 13700 Baltimore Avenue | Laurel | Maryland | 20707 | Hospitality | Limited Service | 1988 | 2013 | 109 | Rooms | |||||
8.41 | Property | Courtyard Akron Stow | 4047 Bridgewater Parkway | Stow | Ohio | 44224 | Hospitality | Limited Service | 2005 | 2014 | 101 | Rooms | |||||
8.42 | Property | Larkspur Landing Roseville | 1931 Taylor Road | Roseville | California | 95661 | Hospitality | Extended Stay | 1999 | NAP | 90 | Rooms | |||||
8.43 | Property | Towneplace Suites Bloomington | 105 South Franklin Road | Bloomington | Indiana | 47404 | Hospitality | Extended Stay | 2000 | 2013 | 83 | Rooms | |||||
8.44 | Property | Hampton Inn Danville | 97 Old Valley School Road | Danville | Pennsylvania | 17821 | Hospitality | Limited Service | 1998 | 2013 | 71 | Rooms | |||||
8.45 | Property | Holiday Inn Norwich | 10 Laura Boulevard | Norwich | Connecticut | 06360 | Hospitality | Full Service | 1975 | 2013 | 135 | Rooms | |||||
8.46 | Property | Hampton Inn Suites Longview North | 3044 North Eastman Road | Longview | Texas | 75605 | Hospitality | Limited Service | 2008 | 2013 | 91 | Rooms | |||||
8.47 | Property | Springhill Suites Peoria Westlake | 2701 West Lake Avenue | Peoria | Illinois | 61615 | Hospitality | Limited Service | 2000 | 2013 | 124 | Rooms | |||||
8.48 | Property | Hampton Inn Suites Buda | 1201 Cabelas Drive | Buda | Texas | 78610 | Hospitality | Limited Service | 2008 | NAP | 74 | Rooms | |||||
8.49 | Property | Shawnee Hampton Inn | 4851 North Kickapoo | Shawnee | Oklahoma | 74804 | Hospitality | Limited Service | 1996 | 2013 | 63 | Rooms | |||||
8.50 | Property | Racine Fairfield Inn | 6421 Washington Avenue | Racine | Wisconsin | 53406 | Hospitality | Limited Service | 1991 | 2016 | 62 | Rooms | |||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 3 Stetler Avenue | Shamokin Dam | Pennsylvania | 17876 | Hospitality | Limited Service | 1996 | 2013 | 75 | Rooms | |||||
8.52 | Property | Holiday Inn Express & Suites Terrell | 300 Tanger Drive | Terrell | Texas | 75160 | Hospitality | Limited Service | 2007 | 2013 | 68 | Rooms | |||||
8.53 | Property | Westchase Homewood Suites | 2424 Rogerdale Road | Houston | Texas | 77042 | Hospitality | Extended Stay | 1998 | 2016 | 96 | Rooms | |||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | 2421 East Southeast Loop 323 | Tyler | Texas | 75701 | Hospitality | Limited Service | 2000 | 2015 | 88 | Rooms | |||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | 148 Interstate 45 South | Huntsville | Texas | 77340 | Hospitality | Limited Service | 2008 | 2013 | 87 | Rooms | |||||
8.56 | Property | Hampton Inn Sweetwater | 302 Southeast Georgia Avenue | Sweetwater | Texas | 79556 | Hospitality | Limited Service | 2009 | NAP | 72 | Rooms | |||||
8.57 | Property | Comfort Suites Buda Austin South | 15295 South Interstate 35 Building 800 | Buda | Texas | 78610 | Hospitality | Limited Service | 2009 | NAP | 72 | Rooms | |||||
8.58 | Property | Fairfield Inn & Suites Weatherford | 175 Alford Drive | Weatherford | Texas | 76087 | Hospitality | Limited Service | 2009 | 2016 | 86 | Rooms | |||||
8.59 | Property | Holiday Inn Express & Suites Altus | 2812 East Broadway | Altus | Oklahoma | 73521 | Hospitality | Limited Service | 2008 | 2013 | 68 | Rooms | |||||
8.60 | Property | Comfort Inn & Suites Paris | 3035 Northeast Loop 286 | Paris | Texas | 75460 | Hospitality | Limited Service | 2009 | NAP | 56 | Rooms | |||||
8.61 | Property | Hampton Inn Suites Decatur | 110 South Highway 81/287 | Decatur | Texas | 76234 | Hospitality | Limited Service | 2008 | 2013 | 74 | Rooms | |||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | 5210 Crossroads Parkway | Texarkana | Arkansas | 71854 | Hospitality | Limited Service | 2009 | NAP | 88 | Rooms | |||||
8.63 | Property | Mankato Fairfield Inn | 141 Apache Place | Mankato | Minnesota | 56001 | Hospitality | Limited Service | 1997 | 2016 | 61 | Rooms | |||||
8.64 | Property | Candlewood Suites Texarkana | 2901 South Cowhorn Creek Loop | Texarkana | Texas | 75503 | Hospitality | Extended Stay | 2009 | 2014 | 80 | Rooms | |||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 20611 Highway 59 | Humble | Texas | 77338 | Hospitality | Limited Service | 2001 | 2017 | 62 | Rooms | |||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | NAP | NAP | 310 Grant Street | Pittsburgh | Pennsylvania | 15219 | Office | CBD | 1929 | 2006 | 461,006 | SF | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | NAP | NAP | Mixed Use | Office/Retail | 190,205 | SF | |||||||
10.01 | Property | McKinley Towne Centre | 401 East Liberty Street | Ann Arbor | Michigan | 48104 | Mixed Use | Office/Retail | 1973 | 2015-2016 | 130,824 | SF | |||||
10.02 | Property | Liberty Square | 505 East Liberty Street & 500 East Washington Street | Ann Arbor | Michigan | 48104 | Mixed Use | Office/Retail | 1960, 1999 | 2007-2009 | 59,381 | SF | |||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | NAP | NAP | Hospitality | Limited Service | 839 | Rooms | |||||||
11.01 | Property | Holiday Inn Express & Suites Buffalo | 601 Main Street | Buffalo | New York | 14203 | Hospitality | Limited Service | 1980 | 2016 | 146 | Rooms | |||||
11.02 | Property | Hampton Inn Potsdam | 169 Market Street | Potsdam | New York | 13676 | Hospitality | Limited Service | 2014 | NAP | 94 | Rooms | |||||
11.03 | Property | Hampton Inn & Suites Utica | 172-180 North Genesee Street | Utica | New York | 13502 | Hospitality | Limited Service | 2007 | 2014 | 83 | Rooms | |||||
11.04 | Property | Fairfield Inn & Suites Olean | 3270 West State Street | Olean | New York | 14760 | Hospitality | Limited Service | 2001 | 2015 | 76 | Rooms | |||||
11.05 | Property | Hampton Inn & Suites East Aurora | 49 Olean Street | East Aurora | New York | 14052 | Hospitality | Limited Service | 2003 | 2011 | 80 | Rooms | |||||
11.06 | Property | Fairfield Inn & Suites Binghamton | 864 Upper Front Street | Binghamton | New York | 13905 | Hospitality | Limited Service | 2000 | 2013-2014 | 82 | Rooms | |||||
11.07 | Property | Fairfield Inn & Suites Rochester South | 4695 W Henrietta Road | Henrietta | New York | 14467 | Hospitality | Limited Service | 1995 | 2016 | 62 | Rooms | |||||
11.08 | Property | Fairfield Inn & Suites Albany | 74 State Street | Albany | New York | 12207 | Hospitality | Limited Service | 2006 | 2015 | 75 | Rooms | |||||
11.09 | Property | Fairfield Inn & Suites Corning | 3 South Buffalo Street | Corning | New York | 14830 | Hospitality | Limited Service | 1997 | 2017 | 63 | Rooms | |||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | 400 Paddy Creek Circle | Rochester | New York | 14615 | Hospitality | Limited Service | 1998 | 2014 | 78 | Rooms | |||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | NAP | NAP | 11211 120th Avenue | Pleasant Prairie | Wisconsin | 53815 | Retail | Outlet Center | 1987, 1989 and 2006 | NAP | 402,615 | SF | |
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | NAP | NAP | 3301 Veterans Memorial Boulevard | Metairie | Louisiana | 70002 | Retail | Super Regional Mall | 1960 | 2002 | 1,211,349 | SF | |
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | NAP | NAP | 440 Mamaroneck Avenue | Harrison | New York | 10528 | Office | Suburban | 1979 | 2007 | 239,156 | SF | |
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | NAP | NAP | 1639, 1641, 1655, 1733 & 1859 Stapley Drive and 1236 & 1240 East Baseline Road | Mesa | Arizona | 85204 | Retail | Anchored | 1999, 2001 | NAP | 229,766 | SF | |
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | NAP | NAP | Office | Suburban | 1,750,761 | SF | |||||||
16.01 | Property | RXR Plaza | 625 RXR Plaza | Uniondale | New York | 11553 | Office | Suburban | 1985 | NAP | 1,085,298 | SF | |||||
16.02 | Property | Omni | 333 Earle Ovington Boulevard | Uniondale | New York | 11553 | Office | Suburban | 1990 | NAP | 665,463 | SF | |||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | NAP | NAP | 5303 Fisher Road | Columbus | Ohio | 43228 | Industrial | Distribution | 1968 | 2017 | 465,256 | SF | |
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | NAP | NAP | 2500 and 2631 West Bradley Place | Chicago | Illinois | 60618 | Mixed Use | Office/Warehouse | 1956 | 2014-2017 | 313,493 | SF | |
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | NAP | NAP | 3901 North First Street | San Jose | California | 95134 | Office | Suburban | 1984-1985 | 2016-2017 | 65,188 | SF | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | NAP | NAP | 270-300 North Highway 89A | Sedona | Arizona | 86336 | Mixed Use | Retail/Hospitality | 1947 | 1990, 2000 | 47,511 | SF | |
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | NAP | NAP | 312 Walnut Street | Cincinnati | Ohio | 45202 | Office | CBD | 1989 | 2013-2015 | 538,243 | SF | |
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | NAP | NAP | 618-680 North Federal Highway | Fort Lauderdale | Florida | 33304 | Retail | Anchored | 2004 | NAP | 63,275 | SF | |
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | NAP | NAP | 1450 Veterans Boulevard | Redwood City | California | 94063 | Office | Suburban | 1999 | NAP | 53,000 | SF | |
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | NAP | NAP | 3951 and 3957 Westerre Parkway | Richmond | Virginia | 23233 | Office | Suburban | 1988, 1998 | NAP | 163,261 | SF | |
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | NAP | NAP | Hospitality | Full Service | 993 | Rooms | |||||||
25.01 | Property | Hilton Anchorage | 500 West 3rd Avenue | Anchorage | Alaska | 99501 | Hospitality | Full Service | 1958-1984 | NAP | 606 | Rooms | |||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 1 Hartsfield Centre Parkway | Atlanta | Georgia | 30354 | Hospitality | Full Service | 1992 | 2013 | 387 | Rooms | |||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | NAP | NAP | 1415 Whitewater Drive | Idaho Falls | Idaho | 83402 | Multifamily | Garden | 2016-2017 | NAP | 228 | Units | |
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | NAP | NAP | 245 Park Avenue | New York | New York | 10167 | Office | CBD | 1965 | 2006 | 1,723,993 | SF | |
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | NAP | NAP | 888 Tennessee Street | San Francisco | California | 94107 | Industrial | Warehouse | 1953 | 2017 | 40,000 | SF | |
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | NAP | NAP | 30 and 32 Malphrus Road | Bluffton | South Carolina | 29910 | Retail | Anchored | 2003, 2005 | NAP | 139,859 | SF | |
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | NAP | NAP | 10777 West Twain Avenue | Las Vegas | Nevada | 89135 | Office | Suburban | 2006 | 2015 | 67,423 | SF | |
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | NAP | NAP | 11801 Coastal Highway | Ocean City | Maryland | 21842 | Retail | Anchored | 1983, 2016 | 2010 | 109,513 | SF | |
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | NAP | NAP | Multifamily | Garden | 294 | Units | |||||||
32.01 | Property | 1807 South Saint Louis Avenue | 1807 South Saint Louis Avenue | Chicago | Illinois | 60623 | Multifamily | Garden | 1929 | 2016 | 24 | Units | |||||
32.02 | Property | 1145 North Austin Boulevard | 1145 North Austin Boulevard | Chicago | Illinois | 60651 | Multifamily | Garden | 1929 | 2016 | 25 | Units | |||||
32.03 | Property | 136 East 155th Street | 136 East 155th Street | Harvey | Illinois | 60426 | Multifamily | Garden | 1931 | 2016 | 27 | Units | |||||
32.04 | Property | 1501 East 68th Street | 1501 East 68th Street | Chicago | Illinois | 60637 | Multifamily | Garden | 1916 | 2016 | 18 | Units | |||||
32.05 | Property | 7300 South Yates Boulevard | 7300 South Yates Boulevard | Chicago | Illinois | 60649 | Multifamily | Garden | 1925 | 2016 | 16 | Units | |||||
32.06 | Property | 14123 South Tracy Avenue | 14123 South Tracy Avenue | Riverdale | Illinois | 60827 | Multifamily | Garden | 1968 | 2016 | 18 | Units | |||||
32.07 | Property | 7925 South Phillips Avenue | 7925 South Phillips Avenue | Chicago | Illinois | 60617 | Multifamily | Garden | 1963 | 2016 | 26 | Units | |||||
32.08 | Property | 8000 South Ellis Avenue | 8000 South Ellis Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | 1928 | 2016 | 18 | Units | |||||
32.09 | Property | 13256 South Prairie Avenue | 13256 South Prairie Avenue | Chicago | Illinois | 60827 | Multifamily | Garden | 1971 | 2016 | 11 | Units | |||||
32.10 | Property | 8101 South Justine Street | 8101 South Justine Street | Chicago | Illinois | 60620 | Multifamily | Garden | 1926 | 2016 | 13 | Units | |||||
32.11 | Property | 7135 South Blackstone Avenue | 7135 South Blackstone Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | 1920 | 2016 | 12 | Units | |||||
32.12 | Property | 320 North Mason Avenue | 320 North Mason Avenue | Chicago | Illinois | 60644 | Multifamily | Garden | 1969 | 2016 | 12 | Units | |||||
32.13 | Property | 410 East 107th Street | 410 East 107th Street | Chicago | Illinois | 60628 | Multifamily | Garden | 1965 | 2016 | 11 | Units | |||||
32.14 | Property | 1257 South Christiana Avenue | 1257 South Christiana Avenue | Chicago | Illinois | 60623 | Multifamily | Garden | 1914 | 2016 | 8 | Units | |||||
32.15 | Property | 10933 South Vernon Avenue | 10933 South Vernon Avenue | Chicago | Illinois | 60628 | Multifamily | Garden | 1962, 1968 | 2016 | 9 | Units | |||||
32.16 | Property | 8040 South Vernon Avenue | 8040 South Vernon Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | 1929 | 2016 | 6 | Units | |||||
32.17 | Property | 12000 South Eggleston Avenue | 12000 South Eggleston Avenue | Chicago | Illinois | 60628 | Multifamily | Garden | 1928 | 2016 | 10 | Units | |||||
32.18 | Property | 2041 East 75th Street | 2041 East 75th Street | Chicago | Illinois | 60649 | Multifamily | Garden | 1965 | 2016 | 10 | Units | |||||
32.19 | Property | 219 East 68th Street | 219 East 68th Street | Chicago | Illinois | 60637 | Multifamily | Garden | 1928 | 2016 | 6 | Units | |||||
32.20 | Property | 8751 South Cottage Grove Avenue | 8751 South Cottage Grove Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | 1963 | 2016 | 8 | Units | |||||
32.21 | Property | 7159 South Wabash Avenue | 7159 South Wabash Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | 1925 | 2016 | 6 | Units | |||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | NAP | NAP | Industrial | Flex | 231,726 | SF | |||||||
33.01 | Property | Bay Tec Center | 2810 - 2880 Scherer Drive North | St. Petersburg | Florida | 33716 | Industrial | Flex | 1985 | NAP | 124,186 | SF | |||||
33.02 | Property | Airport Corporate Center | 6702 Benjamin Road | Tampa | Florida | 33634 | Industrial | Flex | 1982-1984 | NAP | 107,540 | SF | |||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | NAP | NAP | 1434 Centre Place Drive | Denton | Texas | 76205 | Hospitality | Select Service | 2007 | 2015-2016 | 129 | Rooms | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | NAP | NAP | 1939, 1945 and 1949 Palomar Oaks Way | Carlsbad | California | 92008 | Industrial | Flex | 1989 | NAP | 76,767 | SF | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | NAP | NAP | 3210 Lithia Pinecrest Road | Valrico | Florida | 33594 | Retail | Anchored | 1989 | NAP | 89,766 | SF | |
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | NAP | NAP | 4510 & 4530 East Ray Road | Phoenix | Arizona | 85044 | Office | Medical Office | 1994 | 2002 | 53,310 | SF | |
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | NAP | NAP | 7481 South Lindbergh Boulevard | St. Louis | Missouri | 63125 | Retail | Anchored | 1970 | 2000 | 156,478 | SF | |
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | NAP | NAP | 11 and 12 Flintlock Road | Ledyard | Connecticut | 06339 | Multifamily | Garden | 1965 | 2017 | 172 | Units | |
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | NAP | NAP | 117 East Washington Street | Indianapolis | Indiana | 46204 | Mixed Use | Office/Retail | 1960 | 2007 | 48,702 | SF | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | NAP | NAP | 915 Bryan Place | Garner | North Carolina | 27529 | Multifamily | Garden | 1986 | 2006 | 160 | Units | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | NAP | NAP | 8150 Kitty Hawk Road | Converse | Texas | 78109 | Self Storage | Self Storage | 2000, 2003 | NAP | 87,620 | SF | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | NAP | NAP | 221 Walmart Drive | Uniontown | Pennsylvania | 15401 | Retail | Shadow Anchored | 2007 | NAP | 37,954 | SF | |
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | NAP | NAP | 891 U.S. Highway 49S | Richland | Mississippi | 39218 | Hospitality | Limited Service | 2015 | NAP | 78 | Rooms | |
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | NAP | NAP | Retail | Anchored | 69,574 | SF | |||||||
45.01 | Property | Parma Heights Plaza | 6476 York Road | Parma Heights | Ohio | 44130 | Retail | Anchored | 1990 | NAP | 32,294 | SF | |||||
45.02 | Property | Upper Sandusky Plaza | 1155 East Wyandot Road | Upper Sandusky | Ohio | 43351 | Retail | Anchored | 2002 | NAP | 37,280 | SF | |||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | NAP | NAP | 7375 Highland Road | White Lake | Michigan | 48383 | Retail | Single Tenant Retail | 2007 | NAP | 88,800 | SF | |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | NAP | NAP | 12215 Northwood Forest Drive | Houston | Texas | 77039 | Multifamily | Garden | 1970 | NAP | 148 | Units | |
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | NAP | NAP | 10667 South Avenue 10 East | Yuma | Arizona | 85365 | Manufactured Housing | Manufactured Housing | 1993 | NAP | 217 | Pads | |
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | NAP | NAP | 9001 Two Notch Road | Columbia | South Carolina | 29223 | Retail | Single Tenant Retail | 2009 | NAP | 14,820 | SF | |
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | NAP | NAP | 1000 South Sherman Street | Clinton | Illinois | 61727 | Industrial | Warehouse/Distribution | 1946-1992 | 2015 | 638,682 | SF | |
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | NAP | NAP | 12530 Magnolia Avenue | Riverside | California | 92503 | Self Storage | Self Storage | 1982 | NAP | 62,813 | SF | |
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | NAP | NAP | Manufactured Housing | Manufactured Housing | 79 | Pads | |||||||
52.01 | Property | Westgate Manor MHC | 7499 46th Avenue North | St. Petersburg | Florida | 33714 | Manufactured Housing | Manufactured Housing | 1950 | NAP | 41 | Pads | |||||
52.02 | Property | Villa Plumosa MHC | 3290 54th Avenue North | St. Petersburg | Florida | 33714 | Manufactured Housing | Manufactured Housing | 1984 | NAP | 38 | Pads | |||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | NAP | NAP | 6100 State Farm Drive | Rohnert Park | California | 94928 | Self Storage | Self Storage | 1997 | NAP | 81,037 | SF |
Page 1 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 347.76 | Fee Simple | 60,000,000 | 60,000,000 | 60,000,000 | 5.5% | 60,000,000 | 3.65140% | 3.6514% | 185,105.69 | 2,221,268.28 | ||
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 738.70 | Fee Simple | 55,200,000 | 55,200,000 | 55,200,000 | 5.1% | 55,200,000 | 3.43000% | 3.4300% | 159,971.39 | 1,919,656.67 | ||
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 1,720.24 | Fee Simple | 55,000,000 | 55,000,000 | 55,000,000 | 5.1% | 55,000,000 | 4.13100% | 4.1310% | 191,967.19 | 2,303,606.25 | ||
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 108.82 | Fee Simple | 50,000,000 | 50,000,000 | 4.6% | 40,349,869 | 4.45000% | 4.4500% | 251,859.38 | 3,022,312.57 | |||
4.01 | Property | Corporate Woods - Building 82 | Fee Simple | 7,783,418 | 0.7% | ||||||||||||
4.02 | Property | Corporate Woods - Building 40 | Fee Simple | 7,326,565 | 0.7% | ||||||||||||
4.03 | Property | Corporate Woods - Building 84 | Fee Simple | 7,140,440 | 0.7% | ||||||||||||
4.04 | Property | Corporate Woods - Building 32 | Fee Simple | 5,380,711 | 0.5% | ||||||||||||
4.05 | Property | Corporate Woods - Building 34 | Fee Simple | 2,605,753 | 0.2% | ||||||||||||
4.06 | Property | Corporate Woods - Building 14 | Fee Simple | 2,436,548 | 0.2% | ||||||||||||
4.07 | Property | Corporate Woods - Building 70 | Fee Simple | 2,318,105 | 0.2% | ||||||||||||
4.08 | Property | Corporate Woods - Building 9 | Fee Simple | 2,165,821 | 0.2% | ||||||||||||
4.09 | Property | Corporate Woods - Building 6 | Fee Simple | 2,148,900 | 0.2% | ||||||||||||
4.10 | Property | Corporate Woods - Building 12 | Fee Simple | 2,115,059 | 0.2% | ||||||||||||
4.11 | Property | Corporate Woods - Building 27 | Fee Simple | 2,064,298 | 0.2% | ||||||||||||
4.12 | Property | Corporate Woods - Building 51 | Fee Simple | 1,776,650 | 0.2% | ||||||||||||
4.13 | Property | Corporate Woods - Building 55 | Fee Simple | 1,742,809 | 0.2% | ||||||||||||
4.14 | Property | Corporate Woods - Building 65 | Fee Simple | 1,116,751 | 0.1% | ||||||||||||
4.15 | Property | Corporate Woods - Building 3 | Fee Simple | 1,116,751 | 0.1% | ||||||||||||
4.16 | Property | Corporate Woods - Building 75 | Fee Simple | 761,421 | 0.1% | ||||||||||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 108.43 | Fee Simple | 47,600,000 | 47,600,000 | 47,600,000 | 4.4% | 42,765,344 | 4.05460% | 4.0546% | 228,750.56 | 2,745,006.72 | ||
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 418.39 | Fee Simple | 47,000,000 | 47,000,000 | 47,000,000 | 4.3% | 40,635,779 | 3.98400% | 3.9840% | 223,951.87 | 2,687,422.41 | ||
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 294.84 | Fee Simple | 43,600,000 | 43,600,000 | 43,600,000 | 4.0% | 43,600,000 | 3.77000% | 3.7700% | 138,879.12 | 1,666,549.44 | ||
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 90,680.18 | Fee Simple/Leasehold | 41,817,500 | 41,817,500 | 3.8% | 41,817,500 | 4.48600% | 4.4860% | 158,498.97 | 1,901,987.64 | |||
8.01 | Property | Larkspur Landing Sunnyvale | Fee Simple | 2,467,894 | 0.2% | ||||||||||||
8.02 | Property | Larkspur Landing Milpitas | Fee Simple | 2,079,473 | 0.2% | ||||||||||||
8.03 | Property | Larkspur Landing Campbell | Fee Simple | 1,828,421 | 0.2% | ||||||||||||
8.04 | Property | Larkspur Landing San Francisco | Fee Simple | 1,506,315 | 0.1% | ||||||||||||
8.05 | Property | Larkspur Landing Pleasanton | Fee Simple | 1,473,158 | 0.1% | ||||||||||||
8.06 | Property | Larkspur Landing Bellevue | Fee Simple | 1,312,105 | 0.1% | ||||||||||||
8.07 | Property | Larkspur Landing Sacramento | Fee Simple | 980,526 | 0.1% | ||||||||||||
8.08 | Property | Hampton Inn Ann Arbor North | Fee Simple | 956,842 | 0.1% | ||||||||||||
8.09 | Property | Larkspur Landing Hillsboro | Fee Simple | 956,842 | 0.1% | ||||||||||||
8.10 | Property | Larkspur Landing Renton | Fee Simple | 947,368 | 0.1% | ||||||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | Fee Simple | 909,473 | 0.1% | ||||||||||||
8.12 | Property | Residence Inn Toledo Maumee | Fee Simple | 900,000 | 0.1% | ||||||||||||
8.13 | Property | Residence Inn Williamsburg | Fee Simple | 862,105 | 0.1% | ||||||||||||
8.14 | Property | Hampton Inn Suites Waco South | Fee Simple | 795,789 | 0.1% | ||||||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | Fee Simple | 781,579 | 0.1% | ||||||||||||
8.16 | Property | Courtyard Tyler | Fee Simple | 767,368 | 0.1% | ||||||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | Leasehold | 767,368 | 0.1% | ||||||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | Fee Simple | 757,895 | 0.1% | ||||||||||||
8.19 | Property | Residence Inn Grand Rapids West | Fee Simple | 748,421 | 0.1% | ||||||||||||
8.20 | Property | Peoria, AZ Residence Inn | Fee Simple | 743,684 | 0.1% | ||||||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | Fee Simple | 738,947 | 0.1% | ||||||||||||
8.22 | Property | Courtyard Chico | Fee Simple | 724,737 | 0.1% | ||||||||||||
8.23 | Property | Hampton Inn Suites Kokomo | Fee Simple | 701,052 | 0.1% | ||||||||||||
8.24 | Property | Hampton Inn Suites South Bend | Fee Simple | 701,052 | 0.1% | ||||||||||||
8.25 | Property | Courtyard Wichita Falls | Fee Simple | 667,895 | 0.1% | ||||||||||||
8.26 | Property | Hampton Inn Morehead | Fee Simple | 648,947 | 0.1% | ||||||||||||
8.27 | Property | Residence Inn Chico | Fee Simple | 630,000 | 0.1% | ||||||||||||
8.28 | Property | Courtyard Lufkin | Fee Simple | 601,579 | 0.1% | ||||||||||||
8.29 | Property | Hampton Inn Carlisle | Fee Simple | 596,842 | 0.1% | ||||||||||||
8.30 | Property | Springhill Suites Williamsburg | Fee Simple | 596,842 | 0.1% | ||||||||||||
8.31 | Property | Fairfield Inn Bloomington | Fee Simple | 592,105 | 0.1% | ||||||||||||
8.32 | Property | Waco Residence Inn | Fee Simple | 577,895 | 0.1% | ||||||||||||
8.33 | Property | Holiday Inn Express Fishers | Fee Simple | 540,000 | 0.0% | ||||||||||||
8.34 | Property | Larkspur Landing Folsom | Fee Simple | 525,789 | 0.0% | ||||||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | Fee Simple | 497,368 | 0.0% | ||||||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | Fee Simple | 492,631 | 0.0% | ||||||||||||
8.37 | Property | Toledo Homewood Suites | Fee Simple | 492,631 | 0.0% | ||||||||||||
8.38 | Property | Grand Rapids Homewood Suites | Fee Simple | 478,421 | 0.0% | ||||||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | Fee Simple | 445,263 | 0.0% | ||||||||||||
8.40 | Property | Fairfield Inn Laurel | Fee Simple | 445,263 | 0.0% | ||||||||||||
8.41 | Property | Courtyard Akron Stow | Fee Simple | 435,789 | 0.0% | ||||||||||||
8.42 | Property | Larkspur Landing Roseville | Fee Simple | 412,105 | 0.0% | ||||||||||||
8.43 | Property | Towneplace Suites Bloomington | Fee Simple | 412,105 | 0.0% | ||||||||||||
8.44 | Property | Hampton Inn Danville | Fee Simple | 407,368 | 0.0% | ||||||||||||
8.45 | Property | Holiday Inn Norwich | Fee Simple | 402,631 | 0.0% | ||||||||||||
8.46 | Property | Hampton Inn Suites Longview North | Fee Simple | 397,895 | 0.0% | ||||||||||||
8.47 | Property | Springhill Suites Peoria Westlake | Fee Simple | 397,895 | 0.0% | ||||||||||||
8.48 | Property | Hampton Inn Suites Buda | Fee Simple | 393,158 | 0.0% | ||||||||||||
8.49 | Property | Shawnee Hampton Inn | Fee Simple | 393,158 | 0.0% | ||||||||||||
8.50 | Property | Racine Fairfield Inn | Fee Simple | 383,684 | 0.0% | ||||||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | Fee Simple | 374,210 | 0.0% | ||||||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | Fee Simple | 355,263 | 0.0% | ||||||||||||
8.53 | Property | Westchase Homewood Suites | Fee Simple | 343,857 | 0.0% | ||||||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | Fee Simple | 341,053 | 0.0% | ||||||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | Fee Simple | 326,842 | 0.0% | ||||||||||||
8.56 | Property | Hampton Inn Sweetwater | Fee Simple | 298,421 | 0.0% | ||||||||||||
8.57 | Property | Comfort Suites Buda Austin South | Fee Simple | 251,053 | 0.0% | ||||||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | Fee Simple | 236,842 | 0.0% | ||||||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | Fee Simple | 191,919 | 0.0% | ||||||||||||
8.60 | Property | Comfort Inn & Suites Paris | Fee Simple | 170,526 | 0.0% | ||||||||||||
8.61 | Property | Hampton Inn Suites Decatur | Fee Simple | 163,182 | 0.0% | ||||||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | Fee Simple | 151,113 | 0.0% | ||||||||||||
8.63 | Property | Mankato Fairfield Inn | Fee Simple | 135,416 | 0.0% | ||||||||||||
8.64 | Property | Candlewood Suites Texarkana | Fee Simple | 104,698 | 0.0% | ||||||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | Fee Simple | 99,431 | 0.0% | ||||||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | 82.43 | Fee Simple | 38,000,000 | 38,000,000 | 38,000,000 | 3.5% | 34,165,449 | 4.70000% | 4.7000% | 197,082.37 | 2,364,988.44 | ||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 182.70 | Fee Simple | 34,750,000 | 34,750,000 | 3.2% | 31,769,562 | 4.44350% | 4.4435% | 174,908.48 | 2,098,901.76 | |||
10.01 | Property | McKinley Towne Centre | Fee Simple | 27,800,000 | 2.6% | ||||||||||||
10.02 | Property | Liberty Square | Fee Simple | 6,950,000 | 0.6% | ||||||||||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 64,779.50 | Various | 34,400,000 | 34,400,000 | 3.2% | 27,789,431 | 4.48000% | 4.4800% | 173,891.19 | 2,086,694.28 | |||
11.01 | Property | Holiday Inn Express & Suites Buffalo | Fee Simple | 5,063,477 | 0.5% | ||||||||||||
11.02 | Property | Hampton Inn Potsdam | Fee Simple | 4,177,369 | 0.4% | ||||||||||||
11.03 | Property | Hampton Inn & Suites Utica | Fee Simple | 4,114,075 | 0.4% | ||||||||||||
11.04 | Property | Fairfield Inn & Suites Olean | Leasehold | 3,924,195 | 0.4% | ||||||||||||
11.05 | Property | Hampton Inn & Suites East Aurora | Fee Simple | 3,892,548 | 0.4% | ||||||||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | Fee Simple | 2,848,206 | 0.3% | ||||||||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | Fee Simple | 2,848,206 | 0.3% | ||||||||||||
11.08 | Property | Fairfield Inn & Suites Albany | Fee Simple | 2,784,913 | 0.3% | ||||||||||||
11.09 | Property | Fairfield Inn & Suites Corning | Fee Simple | 2,373,505 | 0.2% | ||||||||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | Leasehold | 2,373,505 | 0.2% | ||||||||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 360.15 | Fee Simple | 34,000,000 | 34,000,000 | 34,000,000 | 3.1% | 34,000,000 | 3.99500% | 3.9950% | 114,763.77 | 1,377,165.28 | ||
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 144.47 | Fee Simple/Leasehold | 33,000,000 | 33,000,000 | 33,000,000 | 3.0% | 33,000,000 | 3.77000% | 3.7700% | 105,114.93 | 1,261,379.16 | ||
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 137.99 | Fee Simple | 33,000,000 | 33,000,000 | 33,000,000 | 3.0% | 27,842,634 | 4.97800% | 4.9780% | 176,707.70 | 2,120,492.40 | ||
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 130.57 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.8% | 26,973,752 | 4.70200% | 4.7020% | 155,627.41 | 1,867,528.92 | ||
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 113.07 | Leasehold | 29,180,000 | 29,180,000 | 2.7% | 29,180,000 | 4.45000% | 4.4500% | 109,712.07 | 1,316,544.84 | |||
16.01 | Property | RXR Plaza | Leasehold | 17,372,382 | 1.6% | ||||||||||||
16.02 | Property | Omni | Leasehold | 11,807,618 | 1.1% | ||||||||||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 50.88 | Fee Simple | 23,670,000 | 23,670,000 | 23,670,000 | 2.2% | 20,477,166 | 4.01000% | 4.0100% | 113,140.70 | 1,357,688.40 | ||
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 74.64 | Fee Simple | 23,400,000 | 23,400,000 | 23,400,000 | 2.2% | 20,014,100 | 4.55000% | 4.5500% | 119,260.56 | 1,431,126.72 | ||
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | 349.76 | Fee Simple | 22,800,000 | 22,800,000 | 22,800,000 | 2.1% | 20,550,550 | 4.83000% | 4.8300% | 120,037.49 | 1,440,449.88 | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 473.57 | Leasehold | 22,500,000 | 22,500,000 | 22,500,000 | 2.1% | 18,306,665 | 4.69000% | 4.6900% | 116,558.31 | 1,398,699.72 | ||
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | 133.77 | Fee Simple | 22,000,000 | 22,000,000 | 22,000,000 | 2.0% | 18,867,634 | 4.66000% | 4.6600% | 113,571.99 | 1,362,863.88 | ||
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | 315.38 | Fee Simple | 20,000,000 | 19,955,580 | 19,955,580 | 1.8% | 16,345,994 | 4.82000% | 4.8200% | 105,174.99 | 1,262,099.88 | ||
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | 336.79 | Fee Simple | 17,850,000 | 17,850,000 | 17,850,000 | 1.6% | 17,850,000 | 4.07000% | 4.0700% | 61,382.10 | 736,585.21 | ||
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | 106.58 | Fee Simple | 17,400,000 | 17,400,000 | 17,400,000 | 1.6% | 13,997,999 | 4.36000% | 4.3600% | 86,721.76 | 1,040,661.12 | ||
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 114,827.30 | Fee Simple/Leasehold | 17,000,000 | 16,855,648 | 1.6% | 13,045,270 | 5.73000% | 5.7300% | 106,742.72 | 1,280,912.64 | |||
25.01 | Property | Hilton Anchorage | Fee Simple | 9,594,754 | 0.9% | ||||||||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | Leasehold | 7,260,895 | 0.7% | ||||||||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 69,078.95 | Fee Simple | 15,750,000 | 15,750,000 | 15,750,000 | 1.4% | 15,750,000 | 3.98000% | 3.9800% | 52,963.02 | 635,556.25 | ||
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 626.45 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.4% | 15,000,000 | 3.66940% | 3.6694% | 46,504.55 | 558,054.60 | ||
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | 375.00 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.4% | 15,000,000 | 3.93000% | 3.9300% | 49,807.29 | 597,687.50 | ||
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 97.96 | Fee Simple | 13,700,000 | 13,700,000 | 13,700,000 | 1.3% | 13,700,000 | 4.26000% | 4.2600% | 49,310.49 | 591,725.83 | ||
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 202.45 | Fee Simple | 13,650,000 | 13,650,000 | 13,650,000 | 1.3% | 12,221,713 | 4.48500% | 4.4850% | 69,040.94 | 828,491.28 | ||
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | 123.27 | Fee Simple | 13,500,000 | 13,500,000 | 13,500,000 | 1.2% | 11,894,152 | 4.79000% | 4.7900% | 70,748.24 | 848,978.88 | ||
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 43,537.41 | Fee Simple | 12,800,000 | 12,800,000 | 1.2% | 12,800,000 | 4.44000% | 4.4400% | 48,017.78 | 576,213.33 | |||
32.01 | Property | 1807 South Saint Louis Avenue | Fee Simple | 1,133,998 | 0.1% | ||||||||||||
32.02 | Property | 1145 North Austin Boulevard | Fee Simple | 1,133,998 | 0.1% | ||||||||||||
32.03 | Property | 136 East 155th Street | Fee Simple | 1,077,298 | 0.1% | ||||||||||||
32.04 | Property | 1501 East 68th Street | Fee Simple | 878,848 | 0.1% | ||||||||||||
32.05 | Property | 7300 South Yates Boulevard | Fee Simple | 793,798 | 0.1% | ||||||||||||
32.06 | Property | 14123 South Tracy Avenue | Fee Simple | 737,099 | 0.1% | ||||||||||||
32.07 | Property | 7925 South Phillips Avenue | Fee Simple | 708,749 | 0.1% | ||||||||||||
32.08 | Property | 8000 South Ellis Avenue | Fee Simple | 652,049 | 0.1% | ||||||||||||
32.09 | Property | 13256 South Prairie Avenue | Fee Simple | 652,049 | 0.1% | ||||||||||||
32.10 | Property | 8101 South Justine Street | Fee Simple | 623,699 | 0.1% | ||||||||||||
32.11 | Property | 7135 South Blackstone Avenue | Fee Simple | 566,999 | 0.1% | ||||||||||||
32.12 | Property | 320 North Mason Avenue | Fee Simple | 510,299 | 0.0% | ||||||||||||
32.13 | Property | 410 East 107th Street | Fee Simple | 453,599 | 0.0% | ||||||||||||
32.14 | Property | 1257 South Christiana Avenue | Fee Simple | 425,249 | 0.0% | ||||||||||||
32.15 | Property | 10933 South Vernon Avenue | Fee Simple | 425,249 | 0.0% | ||||||||||||
32.16 | Property | 8040 South Vernon Avenue | Fee Simple | 368,549 | 0.0% | ||||||||||||
32.17 | Property | 12000 South Eggleston Avenue | Fee Simple | 368,549 | 0.0% | ||||||||||||
32.18 | Property | 2041 East 75th Street | Fee Simple | 368,549 | 0.0% | ||||||||||||
32.19 | Property | 219 East 68th Street | Fee Simple | 340,199 | 0.0% | ||||||||||||
32.20 | Property | 8751 South Cottage Grove Avenue | Fee Simple | 297,674 | 0.0% | ||||||||||||
32.21 | Property | 7159 South Wabash Avenue | Fee Simple | 283,499 | 0.0% | ||||||||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 49.99 | Fee Simple | 11,585,000 | 11,585,000 | 1.1% | 10,369,399 | 4.47000% | 4.4700% | 58,493.17 | 701,918.04 | |||
33.01 | Property | Bay Tec Center | Fee Simple | 6,545,102 | 0.6% | ||||||||||||
33.02 | Property | Airport Corporate Center | Fee Simple | 5,039,898 | 0.5% | ||||||||||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | 86,046.51 | Fee Simple | 11,100,000 | 11,100,000 | 11,100,000 | 1.0% | 8,954,578 | 4.44000% | 4.4400% | 55,847.04 | 670,164.48 | ||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 130.52 | Fee Simple | 10,020,000 | 10,020,000 | 10,020,000 | 0.9% | 10,020,000 | 4.13000% | 4.1300% | 34,964.47 | 419,573.58 | ||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 111.40 | Fee Simple | 10,000,000 | 10,000,000 | 10,000,000 | 0.9% | 8,119,816 | 4.63000% | 4.6300% | 51,443.88 | 617,326.56 | ||
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 172.58 | Fee Simple | 9,200,000 | 9,200,000 | 9,200,000 | 0.8% | 7,887,950 | 4.64400% | 4.6440% | 47,405.51 | 568,866.12 | ||
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 57.45 | Fee Simple | 9,000,000 | 8,989,569 | 8,989,569 | 0.8% | 7,306,862 | 4.62400% | 4.6240% | 46,267.17 | 555,206.04 | ||
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | 41,279.07 | Fee Simple | 7,100,000 | 7,100,000 | 7,100,000 | 0.7% | 6,261,306 | 4.83000% | 4.8300% | 37,380.10 | 448,561.20 | ||
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 135.52 | Fee Simple | 6,600,000 | 6,600,000 | 6,600,000 | 0.6% | 5,378,985 | 4.74000% | 4.7400% | 34,388.95 | 412,667.40 | ||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 40,625.00 | Fee Simple | 6,500,000 | 6,500,000 | 6,500,000 | 0.6% | 6,500,000 | 4.24000% | 4.2400% | 23,285.65 | 279,427.78 | ||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 65.05 | Fee Simple | 5,700,000 | 5,700,000 | 5,700,000 | 0.5% | 4,607,812 | 4.50000% | 4.5000% | 28,881.06 | 346,572.72 | ||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 145.23 | Fee Simple | 5,512,000 | 5,512,000 | 5,512,000 | 0.5% | 4,656,609 | 4.10000% | 4.1000% | 26,633.89 | 319,606.68 | ||
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 70,278.20 | Fee Simple | 5,500,000 | 5,481,699 | 5,481,699 | 0.5% | 4,524,597 | 5.02000% | 5.0200% | 29,592.45 | 355,109.40 | ||
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 78.62 | Fee Simple | 5,470,000 | 5,470,000 | 0.5% | 4,057,794 | 4.79000% | 4.7900% | 31,311.40 | 375,736.80 | |||
45.01 | Property | Parma Heights Plaza | Fee Simple | 2,737,500 | 0.3% | ||||||||||||
45.02 | Property | Upper Sandusky Plaza | Fee Simple | 2,732,500 | 0.3% | ||||||||||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 58.43 | Fee Simple | 5,200,000 | 5,188,820 | 5,188,820 | 0.5% | 4,269,674 | 4.96000% | 4.9600% | 27,787.74 | 333,452.88 | ||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 34,682.96 | Fee Simple | 5,150,000 | 5,133,078 | 5,133,078 | 0.5% | 3,801,204 | 4.65000% | 4.6500% | 29,065.61 | 348,787.32 | ||
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 23,041.47 | Fee Simple | 5,000,000 | 5,000,000 | 5,000,000 | 0.5% | 4,596,451 | 4.79000% | 4.7900% | 26,203.05 | 314,436.60 | ||
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 296.90 | Fee Simple | 4,400,000 | 4,400,000 | 4,400,000 | 0.4% | 4,400,000 | 4.75000% | 4.7500% | 17,658.56 | 211,902.78 | ||
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 6.26 | Fee Simple | 4,000,000 | 4,000,000 | 4,000,000 | 0.4% | 3,233,552 | 4.50000% | 4.5000% | 20,267.41 | 243,208.92 | ||
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 55.72 | Fee Simple | 3,500,000 | 3,500,000 | 3,500,000 | 0.3% | 3,500,000 | 4.21000% | 4.2100% | 12,449.71 | 149,396.53 | ||
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 27,291.14 | Fee Simple | 2,156,000 | 2,156,000 | 0.2% | 1,768,252 | 4.93000% | 4.9300% | 11,481.81 | 137,781.72 | |||
52.01 | Property | Westgate Manor MHC | Fee Simple | 1,121,000 | 0.1% | ||||||||||||
52.02 | Property | Villa Plumosa MHC | Fee Simple | 1,035,000 | 0.1% | ||||||||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 25.91 | Fee Simple | 2,100,000 | 2,100,000 | 2,100,000 | 0.2% | 2,100,000 | 3.81000% | 3.8100% | 6,760.10 | 81,121.25 |
Page 2 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 539,891.61 | 6,478,699.32 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 5/31/2017 | |
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 4,100,136.25 | 49,201,635.00 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 6/7/2017 | |
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 174,515.63 | 2,094,187.50 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/20/2017 | |
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 862,618.38 | 10,351,420.53 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/9/2017 | |
4.01 | Property | Corporate Woods - Building 82 | |||||||||||||||
4.02 | Property | Corporate Woods - Building 40 | |||||||||||||||
4.03 | Property | Corporate Woods - Building 84 | |||||||||||||||
4.04 | Property | Corporate Woods - Building 32 | |||||||||||||||
4.05 | Property | Corporate Woods - Building 34 | |||||||||||||||
4.06 | Property | Corporate Woods - Building 14 | |||||||||||||||
4.07 | Property | Corporate Woods - Building 70 | |||||||||||||||
4.08 | Property | Corporate Woods - Building 9 | |||||||||||||||
4.09 | Property | Corporate Woods - Building 6 | |||||||||||||||
4.10 | Property | Corporate Woods - Building 12 | |||||||||||||||
4.11 | Property | Corporate Woods - Building 27 | |||||||||||||||
4.12 | Property | Corporate Woods - Building 51 | |||||||||||||||
4.13 | Property | Corporate Woods - Building 55 | |||||||||||||||
4.14 | Property | Corporate Woods - Building 65 | |||||||||||||||
4.15 | Property | Corporate Woods - Building 3 | |||||||||||||||
4.16 | Property | Corporate Woods - Building 75 | |||||||||||||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Interest Only, Then Amortizing | Actual/360 | 0 | 18 | 18 | 84 | 84 | 360 | 360 | 8/8/2017 | |||
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 1,324,651.47 | 15,895,817.69 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 7/26/2017 | |
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/31/2017 | |||
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 2,029,501.32 | 24,354,015.84 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 5/24/2017 | |
8.01 | Property | Larkspur Landing Sunnyvale | |||||||||||||||
8.02 | Property | Larkspur Landing Milpitas | |||||||||||||||
8.03 | Property | Larkspur Landing Campbell | |||||||||||||||
8.04 | Property | Larkspur Landing San Francisco | |||||||||||||||
8.05 | Property | Larkspur Landing Pleasanton | |||||||||||||||
8.06 | Property | Larkspur Landing Bellevue | |||||||||||||||
8.07 | Property | Larkspur Landing Sacramento | |||||||||||||||
8.08 | Property | Hampton Inn Ann Arbor North | |||||||||||||||
8.09 | Property | Larkspur Landing Hillsboro | |||||||||||||||
8.10 | Property | Larkspur Landing Renton | |||||||||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | |||||||||||||||
8.12 | Property | Residence Inn Toledo Maumee | |||||||||||||||
8.13 | Property | Residence Inn Williamsburg | |||||||||||||||
8.14 | Property | Hampton Inn Suites Waco South | |||||||||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | |||||||||||||||
8.16 | Property | Courtyard Tyler | |||||||||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | |||||||||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | |||||||||||||||
8.19 | Property | Residence Inn Grand Rapids West | |||||||||||||||
8.20 | Property | Peoria, AZ Residence Inn | |||||||||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | |||||||||||||||
8.22 | Property | Courtyard Chico | |||||||||||||||
8.23 | Property | Hampton Inn Suites Kokomo | |||||||||||||||
8.24 | Property | Hampton Inn Suites South Bend | |||||||||||||||
8.25 | Property | Courtyard Wichita Falls | |||||||||||||||
8.26 | Property | Hampton Inn Morehead | |||||||||||||||
8.27 | Property | Residence Inn Chico | |||||||||||||||
8.28 | Property | Courtyard Lufkin | |||||||||||||||
8.29 | Property | Hampton Inn Carlisle | |||||||||||||||
8.30 | Property | Springhill Suites Williamsburg | |||||||||||||||
8.31 | Property | Fairfield Inn Bloomington | |||||||||||||||
8.32 | Property | Waco Residence Inn | |||||||||||||||
8.33 | Property | Holiday Inn Express Fishers | |||||||||||||||
8.34 | Property | Larkspur Landing Folsom | |||||||||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | |||||||||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | |||||||||||||||
8.37 | Property | Toledo Homewood Suites | |||||||||||||||
8.38 | Property | Grand Rapids Homewood Suites | |||||||||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | |||||||||||||||
8.40 | Property | Fairfield Inn Laurel | |||||||||||||||
8.41 | Property | Courtyard Akron Stow | |||||||||||||||
8.42 | Property | Larkspur Landing Roseville | |||||||||||||||
8.43 | Property | Towneplace Suites Bloomington | |||||||||||||||
8.44 | Property | Hampton Inn Danville | |||||||||||||||
8.45 | Property | Holiday Inn Norwich | |||||||||||||||
8.46 | Property | Hampton Inn Suites Longview North | |||||||||||||||
8.47 | Property | Springhill Suites Peoria Westlake | |||||||||||||||
8.48 | Property | Hampton Inn Suites Buda | |||||||||||||||
8.49 | Property | Shawnee Hampton Inn | |||||||||||||||
8.50 | Property | Racine Fairfield Inn | |||||||||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | |||||||||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | |||||||||||||||
8.53 | Property | Westchase Homewood Suites | |||||||||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | |||||||||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | |||||||||||||||
8.56 | Property | Hampton Inn Sweetwater | |||||||||||||||
8.57 | Property | Comfort Suites Buda Austin South | |||||||||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | |||||||||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | |||||||||||||||
8.60 | Property | Comfort Inn & Suites Paris | |||||||||||||||
8.61 | Property | Hampton Inn Suites Decatur | |||||||||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | |||||||||||||||
8.63 | Property | Mankato Fairfield Inn | |||||||||||||||
8.64 | Property | Candlewood Suites Texarkana | |||||||||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | |||||||||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | 7/13/2017 | |||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 8/11/2017 | |||
10.01 | Property | McKinley Towne Centre | |||||||||||||||
10.02 | Property | Liberty Square | |||||||||||||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 100,846.78 | 1,210,161.36 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/23/2017 | |
11.01 | Property | Holiday Inn Express & Suites Buffalo | |||||||||||||||
11.02 | Property | Hampton Inn Potsdam | |||||||||||||||
11.03 | Property | Hampton Inn & Suites Utica | |||||||||||||||
11.04 | Property | Fairfield Inn & Suites Olean | |||||||||||||||
11.05 | Property | Hampton Inn & Suites East Aurora | |||||||||||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | |||||||||||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | |||||||||||||||
11.08 | Property | Fairfield Inn & Suites Albany | |||||||||||||||
11.09 | Property | Fairfield Inn & Suites Corning | |||||||||||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | |||||||||||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 374,669.97 | 4,496,039.58 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/16/2017 | |
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 452,312.73 | 5,427,752.76 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/28/2017 | |
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | Interest Only, Then Amortizing | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | 360 | 7/12/2017 | |||
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | 7/28/2017 | |||
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 634,547.85 | 7,614,574.20 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 6/6/2017 | |
16.01 | Property | RXR Plaza | |||||||||||||||
16.02 | Property | Omni | |||||||||||||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 8/22/2017 | |||
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | Interest Only, Then Amortizing | Actual/360 | 4 | 24 | 20 | 120 | 116 | 360 | 360 | 4/12/2017 | |||
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | Interest Only, Then Amortizing ARD | Actual/360 | 2 | 48 | 46 | 120 | 118 | 360 | 360 | 6/29/2017 | |||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/17/2017 | |||
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | 258,118.16 | 3,097,417.92 | Interest Only, Then Amortizing | Actual/360 | 7 | 24 | 17 | 120 | 113 | 360 | 360 | 2/1/2017 | |
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 6/21/2017 | |||
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/11/2017 | |||
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/29/2017 | |||
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 615,340.40 | 7,384,084.80 | Amortizing | Actual/360 | 6 | 0 | 0 | 120 | 114 | 300 | 294 | 3/2/2017 | |
25.01 | Property | Hilton Anchorage | |||||||||||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | |||||||||||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/12/2017 | |||
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 3,301,822.95 | 39,621,875.40 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 5/5/2017 | |
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 6/29/2017 | |||
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 6/29/2017 | |||
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | 47 | 120 | 119 | 360 | 360 | 7/19/2017 | |||
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | Interest Only, Then Amortizing | Actual/360 | 3 | 36 | 33 | 120 | 117 | 360 | 360 | 5/10/2017 | |||
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/23/2017 | |||
32.01 | Property | 1807 South Saint Louis Avenue | |||||||||||||||
32.02 | Property | 1145 North Austin Boulevard | |||||||||||||||
32.03 | Property | 136 East 155th Street | |||||||||||||||
32.04 | Property | 1501 East 68th Street | |||||||||||||||
32.05 | Property | 7300 South Yates Boulevard | |||||||||||||||
32.06 | Property | 14123 South Tracy Avenue | |||||||||||||||
32.07 | Property | 7925 South Phillips Avenue | |||||||||||||||
32.08 | Property | 8000 South Ellis Avenue | |||||||||||||||
32.09 | Property | 13256 South Prairie Avenue | |||||||||||||||
32.10 | Property | 8101 South Justine Street | |||||||||||||||
32.11 | Property | 7135 South Blackstone Avenue | |||||||||||||||
32.12 | Property | 320 North Mason Avenue | |||||||||||||||
32.13 | Property | 410 East 107th Street | |||||||||||||||
32.14 | Property | 1257 South Christiana Avenue | |||||||||||||||
32.15 | Property | 10933 South Vernon Avenue | |||||||||||||||
32.16 | Property | 8040 South Vernon Avenue | |||||||||||||||
32.17 | Property | 12000 South Eggleston Avenue | |||||||||||||||
32.18 | Property | 2041 East 75th Street | |||||||||||||||
32.19 | Property | 219 East 68th Street | |||||||||||||||
32.20 | Property | 8751 South Cottage Grove Avenue | |||||||||||||||
32.21 | Property | 7159 South Wabash Avenue | |||||||||||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | Interest Only, Then Amortizing | Actual/360 | 0 | 48 | 48 | 120 | 120 | 360 | 360 | 8/24/2017 | |||
33.01 | Property | Bay Tec Center | |||||||||||||||
33.02 | Property | Airport Corporate Center | |||||||||||||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/21/2017 | |||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/14/2017 | |||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/14/2017 | |||
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 7/31/2017 | |||
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 7/27/2017 | |||
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | Interest Only, Then Amortizing | Actual/360 | 4 | 36 | 32 | 120 | 116 | 360 | 360 | 5/1/2017 | |||
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/10/2017 | |||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/23/2017 | |||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/23/2017 | |||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 7/28/2017 | |||
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | Amortizing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 5/18/2017 | |||
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 8/24/2017 | |||
45.01 | Property | Parma Heights Plaza | |||||||||||||||
45.02 | Property | Upper Sandusky Plaza | |||||||||||||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 7/6/2017 | |||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 6/15/2017 | |||
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 8/1/2017 | |||
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/25/2017 | |||
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/25/2017 | |||
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 8/22/2017 | |||
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 8/23/2017 | |||
52.01 | Property | Westgate Manor MHC | |||||||||||||||
52.02 | Property | Villa Plumosa MHC | |||||||||||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/31/2017 |
Page 3 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/88_0%/5 | 40,398,967 | 19,345,506 | |||
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 9 | 7/9/2017 | 6/9/2027 | 6/9/2027 | No | 0 | 0 | Lockout/27_Defeasance/86_0%/7 | 257,318,784 | 92,003,166 | |||
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 6 | 9/6/2017 | 8/6/2027 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | |||
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/90_0%/6 | 41,195,243 | 20,015,972 | |||
4.01 | Property | Corporate Woods - Building 82 | 6,354,549 | 2,590,112 | |||||||||||||
4.02 | Property | Corporate Woods - Building 40 | 5,897,259 | 2,954,932 | |||||||||||||
4.03 | Property | Corporate Woods - Building 84 | 5,644,698 | 2,478,268 | |||||||||||||
4.04 | Property | Corporate Woods - Building 32 | 4,063,132 | 1,972,251 | |||||||||||||
4.05 | Property | Corporate Woods - Building 34 | 2,066,426 | 957,576 | |||||||||||||
4.06 | Property | Corporate Woods - Building 14 | 2,026,232 | 1,082,102 | |||||||||||||
4.07 | Property | Corporate Woods - Building 70 | 2,144,170 | 1,038,303 | |||||||||||||
4.08 | Property | Corporate Woods - Building 9 | 1,864,073 | 885,220 | |||||||||||||
4.09 | Property | Corporate Woods - Building 6 | 1,382,633 | 946,765 | |||||||||||||
4.10 | Property | Corporate Woods - Building 12 | 2,118,905 | 1,067,946 | |||||||||||||
4.11 | Property | Corporate Woods - Building 27 | 1,886,291 | 926,332 | |||||||||||||
4.12 | Property | Corporate Woods - Building 51 | 1,643,698 | 870,202 | |||||||||||||
4.13 | Property | Corporate Woods - Building 55 | 1,724,416 | 861,177 | |||||||||||||
4.14 | Property | Corporate Woods - Building 65 | 799,512 | 354,800 | |||||||||||||
4.15 | Property | Corporate Woods - Building 3 | 932,048 | 596,451 | |||||||||||||
4.16 | Property | Corporate Woods - Building 75 | 647,201 | 433,533 | |||||||||||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 6 | 10/6/2017 | 3/6/2019 | 4/6/2019 | 9/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/55_0%/5 | N/A | N/A | ||
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 1 | 9/1/2017 | 8/1/2020 | 9/1/2020 | 8/1/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 41,055,555 | 7,514,389 | ||
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 1 | 10/1/2017 | 9/1/2027 | No | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | 8,644,943 | 2,540,958 | ||||
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 1 | 7/1/2017 | 6/1/2027 | 6/1/2027 | No | 0 | 0 | Lockout/12_YM1%/105_0%/3 | 199,508,945 | 130,957,182 | |||
8.01 | Property | Larkspur Landing Sunnyvale | 6,608,753 | 3,073,832 | |||||||||||||
8.02 | Property | Larkspur Landing Milpitas | 5,504,663 | 2,690,698 | |||||||||||||
8.03 | Property | Larkspur Landing Campbell | 5,133,573 | 2,668,455 | |||||||||||||
8.04 | Property | Larkspur Landing San Francisco | 5,192,191 | 2,909,101 | |||||||||||||
8.05 | Property | Larkspur Landing Pleasanton | 4,117,383 | 2,453,217 | |||||||||||||
8.06 | Property | Larkspur Landing Bellevue | 4,273,587 | 2,480,220 | |||||||||||||
8.07 | Property | Larkspur Landing Sacramento | 3,984,358 | 2,294,927 | |||||||||||||
8.08 | Property | Hampton Inn Ann Arbor North | 4,700,775 | 2,808,878 | |||||||||||||
8.09 | Property | Larkspur Landing Hillsboro | 3,448,822 | 1,914,290 | |||||||||||||
8.10 | Property | Larkspur Landing Renton | 3,999,841 | 2,413,164 | |||||||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 4,874,914 | 3,718,834 | |||||||||||||
8.12 | Property | Residence Inn Toledo Maumee | 4,003,862 | 2,564,200 | |||||||||||||
8.13 | Property | Residence Inn Williamsburg | 3,581,095 | 2,275,698 | |||||||||||||
8.14 | Property | Hampton Inn Suites Waco South | 4,009,619 | 2,643,304 | |||||||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 3,717,449 | 2,440,750 | |||||||||||||
8.16 | Property | Courtyard Tyler | 4,244,716 | 2,365,038 | |||||||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | 4,655,669 | 4,086,111 | |||||||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | 4,485,815 | 3,001,859 | |||||||||||||
8.19 | Property | Residence Inn Grand Rapids West | 2,956,313 | 1,855,403 | |||||||||||||
8.20 | Property | Peoria, AZ Residence Inn | 2,997,859 | 1,957,633 | |||||||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | 3,843,366 | 2,312,487 | |||||||||||||
8.22 | Property | Courtyard Chico | 3,125,974 | 1,950,325 | |||||||||||||
8.23 | Property | Hampton Inn Suites Kokomo | 3,425,666 | 2,271,260 | |||||||||||||
8.24 | Property | Hampton Inn Suites South Bend | 3,504,356 | 2,229,207 | |||||||||||||
8.25 | Property | Courtyard Wichita Falls | 2,758,978 | 1,835,874 | |||||||||||||
8.26 | Property | Hampton Inn Morehead | 2,984,270 | 1,980,045 | |||||||||||||
8.27 | Property | Residence Inn Chico | 2,509,076 | 1,719,671 | |||||||||||||
8.28 | Property | Courtyard Lufkin | 3,169,981 | 2,035,590 | |||||||||||||
8.29 | Property | Hampton Inn Carlisle | 3,236,926 | 2,125,745 | |||||||||||||
8.30 | Property | Springhill Suites Williamsburg | 3,095,757 | 2,224,448 | |||||||||||||
8.31 | Property | Fairfield Inn Bloomington | 2,355,657 | 1,600,067 | |||||||||||||
8.32 | Property | Waco Residence Inn | 2,623,950 | 1,810,638 | |||||||||||||
8.33 | Property | Holiday Inn Express Fishers | 2,713,002 | 1,794,045 | |||||||||||||
8.34 | Property | Larkspur Landing Folsom | 2,606,539 | 1,849,168 | |||||||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 3,165,239 | 2,374,083 | |||||||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | 2,149,076 | 1,400,691 | |||||||||||||
8.37 | Property | Toledo Homewood Suites | 2,557,430 | 1,823,541 | |||||||||||||
8.38 | Property | Grand Rapids Homewood Suites | 2,620,644 | 2,044,411 | |||||||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | 2,274,705 | 1,287,233 | |||||||||||||
8.40 | Property | Fairfield Inn Laurel | 2,755,702 | 2,163,407 | |||||||||||||
8.41 | Property | Courtyard Akron Stow | 3,380,278 | 2,161,570 | |||||||||||||
8.42 | Property | Larkspur Landing Roseville | 2,482,915 | 1,808,482 | |||||||||||||
8.43 | Property | Towneplace Suites Bloomington | 2,038,255 | 1,288,867 | |||||||||||||
8.44 | Property | Hampton Inn Danville | 2,316,666 | 1,641,895 | |||||||||||||
8.45 | Property | Holiday Inn Norwich | 4,128,595 | 3,536,651 | |||||||||||||
8.46 | Property | Hampton Inn Suites Longview North | 3,173,968 | 1,973,506 | |||||||||||||
8.47 | Property | Springhill Suites Peoria Westlake | 3,283,596 | 2,336,146 | |||||||||||||
8.48 | Property | Hampton Inn Suites Buda | 2,511,825 | 1,646,792 | |||||||||||||
8.49 | Property | Shawnee Hampton Inn | 1,875,580 | 1,299,223 | |||||||||||||
8.50 | Property | Racine Fairfield Inn | 1,631,962 | 1,147,234 | |||||||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 2,121,296 | 1,508,354 | |||||||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | 1,886,591 | 1,334,882 | |||||||||||||
8.53 | Property | Westchase Homewood Suites | 4,386,217 | 2,873,106 | |||||||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | 2,682,517 | 1,734,857 | |||||||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | 3,514,797 | 1,922,911 | |||||||||||||
8.56 | Property | Hampton Inn Sweetwater | 2,293,276 | 1,415,816 | |||||||||||||
8.57 | Property | Comfort Suites Buda Austin South | 1,824,072 | 1,257,596 | |||||||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | 1,302,002 | 1,167,839 | |||||||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | 1,339,184 | 1,044,575 | |||||||||||||
8.60 | Property | Comfort Inn & Suites Paris | 1,011,199 | 778,183 | |||||||||||||
8.61 | Property | Hampton Inn Suites Decatur | 1,753,131 | 1,348,043 | |||||||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | 1,260,628 | 1,302,651 | |||||||||||||
8.63 | Property | Mankato Fairfield Inn | 1,132,998 | 946,465 | |||||||||||||
8.64 | Property | Candlewood Suites Texarkana | 872,326 | 880,371 | |||||||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 1,337,520 | 1,153,624 | |||||||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | 6 | 9/6/2017 | 8/6/2021 | 9/6/2021 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 8,155,020 | 4,636,205 | ||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 6 | 10/6/2017 | 9/6/2022 | 10/6/2022 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/89_0%/7 | 5,837,160 | 2,632,855 | ||
10.01 | Property | McKinley Towne Centre | 4,021,568 | 1,706,778 | |||||||||||||
10.02 | Property | Liberty Square | 1,815,592 | 926,077 | |||||||||||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 7,582,679 | 5,051,818 | |||
11.01 | Property | Holiday Inn Express & Suites Buffalo | N/A | N/A | |||||||||||||
11.02 | Property | Hampton Inn Potsdam | N/A | N/A | |||||||||||||
11.03 | Property | Hampton Inn & Suites Utica | 3,169,224 | 1,836,047 | |||||||||||||
11.04 | Property | Fairfield Inn & Suites Olean | 1,480,280 | 1,390,442 | |||||||||||||
11.05 | Property | Hampton Inn & Suites East Aurora | 2,933,175 | 1,825,328 | |||||||||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | N/A | N/A | |||||||||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | N/A | N/A | |||||||||||||
11.08 | Property | Fairfield Inn & Suites Albany | N/A | N/A | |||||||||||||
11.09 | Property | Fairfield Inn & Suites Corning | N/A | N/A | |||||||||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | N/A | N/A | |||||||||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 1 | 10/1/2017 | 9/1/2027 | 9/1/2027 | No | 0 | 0 | Lockout/24_Defeasance/89_0%/7 | 20,277,562 | 6,356,944 | |||
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 1 | 9/1/2017 | 8/1/2027 | 8/1/2027 | No | 5 | 5 | Lockout/25_Defeasance/90_0%/5 | 32,649,051 | 12,900,841 | |||
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 6 | 9/6/2017 | 8/6/2018 | 9/6/2018 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 4,855,964 | 2,196,095 | ||
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 6 | 9/6/2017 | 8/6/2021 | 9/6/2021 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 3,940,380 | 1,475,829 | ||
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/86_0%/7 | 50,093,967 | 30,868,763 | |||
16.01 | Property | RXR Plaza | 30,169,556 | 19,832,470 | |||||||||||||
16.02 | Property | Omni | 19,924,411 | 11,036,292 | |||||||||||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 6 | 10/6/2017 | 9/6/2020 | 10/6/2020 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | ||
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 1 | 6/1/2017 | 5/1/2019 | 6/1/2019 | 5/1/2027 | No | 0 | 5 | Lockout/28_Defeasance/88_0%/4 | 940,530 | 749,829 | ||
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | 1 | 8/1/2017 | 7/1/2021 | 8/1/2021 | 7/1/2027 | Yes | 7/1/2029 | 5 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 2,488,375 | 1,071,378 | |||
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | 1 | 3/1/2017 | 2/1/2019 | 3/1/2019 | 2/1/2027 | No | 0 | 5 | Lockout/31_Defeasance or YM1%/85_0%/4 | 11,785,441 | 6,235,053 | ||
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | 1 | 8/1/2017 | 8/1/2017 | 7/1/2027 | No | 4 | 5 | Lockout/26_Defeasance/90_0%/4 | 2,116,564 | 644,646 | |||
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | 1 | 9/1/2017 | 8/1/2027 | 8/1/2027 | No | 0 | 5 | Lockout/25_Defeasance/88_0%/7 | 2,015,936 | 56,685 | |||
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | 1 | 10/1/2017 | 10/1/2017 | 9/1/2027 | No | 0 | 5 | Lockout/24_YM1%/92_0%/4 | N/A | N/A | |||
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 6 | 4/6/2017 | 4/6/2017 | 3/6/2027 | No | 0 | 0 | Lockout/30_Defeasance/86_0%/4 | 49,678,772 | 34,076,116 | |||
25.01 | Property | Hilton Anchorage | 25,072,441 | 15,359,740 | |||||||||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 24,606,331 | 18,716,376 | |||||||||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 1 | 9/1/2017 | 8/1/2027 | 8/1/2027 | No | 0 | 5 | Lockout/25_YM1%/91_0%/4 | N/A | N/A | |||
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 1 | 7/1/2017 | 6/1/2027 | 6/1/2027 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 150,892,259 | 52,333,953 | |||
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | 1 | 8/1/2017 | 7/1/2027 | 7/1/2027 | No | 0 | 5 | Lockout/26_Defeasance/90_0%/4 | 451,657 | 83,908 | |||
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 1 | 8/1/2017 | 7/1/2027 | 7/1/2027 | No | 0 | 5 | Lockout/26_Defeasance/90_0%/4 | 1,828,680 | 396,470 | |||
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 6 | 9/6/2017 | 8/6/2021 | 9/6/2021 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance or YM1%/90_0%/5 | N/A | N/A | ||
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | 1 | 7/1/2017 | 6/1/2020 | 7/1/2020 | 6/1/2027 | No | 4 | 5 | Lockout/27_Defeasance/89_0%/4 | 1,295,291 | 424,476 | ||
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 6 | 10/6/2017 | 9/6/2027 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/90_0%/6 | N/A | N/A | |||
32.01 | Property | 1807 South Saint Louis Avenue | N/A | N/A | |||||||||||||
32.02 | Property | 1145 North Austin Boulevard | N/A | N/A | |||||||||||||
32.03 | Property | 136 East 155th Street | N/A | N/A | |||||||||||||
32.04 | Property | 1501 East 68th Street | N/A | N/A | |||||||||||||
32.05 | Property | 7300 South Yates Boulevard | N/A | N/A | |||||||||||||
32.06 | Property | 14123 South Tracy Avenue | N/A | N/A | |||||||||||||
32.07 | Property | 7925 South Phillips Avenue | N/A | N/A | |||||||||||||
32.08 | Property | 8000 South Ellis Avenue | N/A | N/A | |||||||||||||
32.09 | Property | 13256 South Prairie Avenue | N/A | N/A | |||||||||||||
32.10 | Property | 8101 South Justine Street | N/A | N/A | |||||||||||||
32.11 | Property | 7135 South Blackstone Avenue | N/A | N/A | |||||||||||||
32.12 | Property | 320 North Mason Avenue | N/A | N/A | |||||||||||||
32.13 | Property | 410 East 107th Street | N/A | N/A | |||||||||||||
32.14 | Property | 1257 South Christiana Avenue | N/A | N/A | |||||||||||||
32.15 | Property | 10933 South Vernon Avenue | N/A | N/A | |||||||||||||
32.16 | Property | 8040 South Vernon Avenue | N/A | N/A | |||||||||||||
32.17 | Property | 12000 South Eggleston Avenue | N/A | N/A | |||||||||||||
32.18 | Property | 2041 East 75th Street | N/A | N/A | |||||||||||||
32.19 | Property | 219 East 68th Street | N/A | N/A | |||||||||||||
32.20 | Property | 8751 South Cottage Grove Avenue | N/A | N/A | |||||||||||||
32.21 | Property | 7159 South Wabash Avenue | N/A | N/A | |||||||||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 6 | 10/6/2017 | 9/6/2021 | 10/6/2021 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | ||
33.01 | Property | Bay Tec Center | N/A | N/A | |||||||||||||
33.02 | Property | Airport Corporate Center | N/A | N/A | |||||||||||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | 1 | 10/1/2017 | 10/1/2017 | 9/1/2027 | No | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | |||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 6 | 10/6/2017 | 9/6/2027 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | |||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,015,004 | 431,443 | |||
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 6 | 9/6/2017 | 8/6/2019 | 9/6/2019 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 961,288 | 464,687 | ||
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 6 | 9/6/2017 | 9/6/2017 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,199,847 | 461,082 | |||
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | 1 | 6/1/2017 | 5/1/2020 | 6/1/2020 | 5/1/2027 | No | 0 | 5 | Lockout/28_YM1%/88_0%/4 | 1,497,955 | 895,465 | ||
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,085,424 | 547,728 | |||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 6 | 10/6/2017 | 9/6/2027 | 9/6/2027 | No | 0 | 0 | Lockout/24_YM1%/93_0%/3 | 1,333,936 | 665,374 | |||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/6_YM1%/108_0%/6 | 799,460 | 276,627 | |||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 6 | 9/6/2017 | 8/6/2019 | 9/6/2019 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 876,518 | 148,703 | ||
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 6 | 7/6/2017 | 7/6/2017 | 6/6/2027 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A | N/A | |||
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 698,092 | 202,613 | |||
45.01 | Property | Parma Heights Plaza | 376,705 | 126,630 | |||||||||||||
45.02 | Property | Upper Sandusky Plaza | 321,387 | 75,983 | |||||||||||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | |||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,018,919 | 539,560 | |||
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 6 | 9/6/2017 | 8/6/2022 | 9/6/2022 | 8/6/2027 | No | 0 | 0 | Lockout/24_YM1%/92_0%/4 | 644,516 | 221,012 | ||
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 6 | 10/6/2017 | 9/6/2027 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 456,000 | N/A | |||
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | 1,067,169 | 451,573 | |||
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 6 | 10/6/2017 | 9/6/2027 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 554,653 | 278,189 | |||
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 6 | 10/6/2017 | 10/6/2017 | 9/6/2027 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | |||
52.01 | Property | Westgate Manor MHC | N/A | N/A | |||||||||||||
52.02 | Property | Villa Plumosa MHC | N/A | N/A | |||||||||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 6 | 9/6/2017 | 8/6/2027 | 8/6/2027 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,130,535 | 275,919 |
Page 4 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2014 NOI ($) | 2015 EGI ($) | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) | Most Recent NOI Date (if past 2016) | Most Recent # of months |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 21,053,461 | 41,882,063 | 19,132,092 | 22,749,971 | 35,494,619 | 19,250,259 | 16,244,360 | 35,043,673 | 19,795,518 | 15,248,156 | 3/31/2017 | 12 | |
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 165,315,618 | 249,768,162 | 99,256,499 | 150,511,663 | 256,349,455 | 104,924,109 | 151,425,346 | N/A | N/A | N/A | NAV | NAV | |
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 21,179,271 | 42,234,497 | 21,053,221 | 21,181,276 | 41,781,575 | 21,902,104 | 19,879,471 | 43,239,702 | 22,546,739 | 20,692,963 | 6/30/2017 | 12 | |
4.01 | Property | Corporate Woods - Building 82 | 3,764,437 | 6,650,870 | 2,670,419 | 3,980,451 | 6,569,952 | 2,832,902 | 3,737,050 | 6,608,256 | 2,946,906 | 3,661,350 | 6/30/2017 | 12 | |||
4.02 | Property | Corporate Woods - Building 40 | 2,942,327 | 6,030,501 | 3,186,202 | 2,844,299 | 6,415,560 | 3,303,831 | 3,111,729 | 6,642,113 | 3,356,437 | 3,285,675 | 6/30/2017 | 12 | |||
4.03 | Property | Corporate Woods - Building 84 | 3,166,429 | 5,624,686 | 2,623,122 | 3,001,564 | 5,698,387 | 2,692,896 | 3,005,491 | 5,648,598 | 2,819,749 | 2,828,849 | 6/30/2017 | 12 | |||
4.04 | Property | Corporate Woods - Building 32 | 2,090,881 | 4,409,531 | 2,062,049 | 2,347,483 | 4,467,274 | 2,205,007 | 2,262,268 | 4,675,720 | 2,214,321 | 2,461,399 | 6/30/2017 | 12 | |||
4.05 | Property | Corporate Woods - Building 34 | 1,108,850 | 1,824,586 | 1,021,658 | 802,928 | 80,505 | 990,960 | -910,455 | 513,694 | 951,433 | -437,739 | 6/30/2017 | 12 | |||
4.06 | Property | Corporate Woods - Building 14 | 944,130 | 2,029,356 | 1,172,013 | 857,343 | 2,291,770 | 1,188,810 | 1,102,960 | 2,339,051 | 1,203,846 | 1,135,205 | 6/30/2017 | 12 | |||
4.07 | Property | Corporate Woods - Building 70 | 1,105,867 | 2,143,039 | 1,063,279 | 1,079,761 | 2,128,274 | 1,109,268 | 1,019,006 | 2,217,780 | 1,207,828 | 1,009,952 | 6/30/2017 | 12 | |||
4.08 | Property | Corporate Woods - Building 9 | 978,853 | 1,997,033 | 943,802 | 1,053,231 | 2,006,909 | 995,872 | 1,011,036 | 1,943,043 | 1,020,673 | 922,370 | 6/30/2017 | 12 | |||
4.09 | Property | Corporate Woods - Building 6 | 435,867 | 1,985,209 | 1,016,366 | 968,843 | 2,150,771 | 1,056,501 | 1,094,270 | 2,195,990 | 1,106,033 | 1,089,957 | 6/30/2017 | 12 | |||
4.10 | Property | Corporate Woods - Building 12 | 1,050,959 | 1,606,805 | 1,073,771 | 533,034 | 1,448,620 | 1,110,139 | 338,481 | 1,737,391 | 1,163,284 | 574,107 | 6/30/2017 | 12 | |||
4.11 | Property | Corporate Woods - Building 27 | 959,959 | 2,046,236 | 981,616 | 1,064,620 | 2,101,628 | 1,034,353 | 1,067,275 | 2,126,116 | 1,050,454 | 1,075,662 | 6/30/2017 | 12 | |||
4.12 | Property | Corporate Woods - Building 51 | 773,497 | 1,732,862 | 876,987 | 855,875 | 1,749,269 | 924,920 | 824,349 | 1,797,706 | 995,038 | 802,668 | 6/30/2017 | 12 | |||
4.13 | Property | Corporate Woods - Building 55 | 863,239 | 1,423,566 | 872,790 | 550,777 | 1,718,413 | 972,092 | 746,321 | 1,786,197 | 993,424 | 792,773 | 6/30/2017 | 12 | |||
4.14 | Property | Corporate Woods - Building 65 | 444,712 | 867,899 | 388,448 | 479,451 | 855,708 | 359,794 | 495,914 | 881,924 | 356,484 | 525,440 | 6/30/2017 | 12 | |||
4.15 | Property | Corporate Woods - Building 3 | 335,597 | 1,037,095 | 629,772 | 407,322 | 1,195,764 | 641,437 | 554,327 | 1,234,823 | 663,788 | 571,035 | 6/30/2017 | 12 | |||
4.16 | Property | Corporate Woods - Building 75 | 213,667 | 825,223 | 470,929 | 354,294 | 902,771 | 483,321 | 419,449 | 891,299 | 497,041 | 394,258 | 6/30/2017 | 12 | |||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | N/A | 6,466,728 | 2,872,855 | 3,593,873 | 7,488,777 | 2,821,388 | 4,667,389 | 7,631,559 | 2,898,619 | 4,732,940 | 3/31/2017 | 12 | |
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 33,541,166 | 41,979,974 | 7,399,438 | 34,580,536 | 42,235,214 | 7,196,737 | 35,038,477 | 42,205,123 | 7,209,498 | 34,995,625 | 4/30/2017 | 12 | |
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 6,103,985 | 9,056,820 | 2,616,863 | 6,439,957 | 9,316,106 | 2,658,747 | 6,657,359 | 9,597,163 | 2,599,729 | 6,997,434 | 7/31/2017 | 12 | |
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 68,551,763 | 210,181,276 | 136,174,636 | 74,006,640 | 214,236,030 | 139,766,632 | 74,469,398 | 212,650,616 | 140,075,692 | 72,574,924 | 3/31/2017 | 12 | |
8.01 | Property | Larkspur Landing Sunnyvale | 3,534,921 | 7,402,221 | 3,043,842 | 4,358,379 | 7,817,367 | 3,196,232 | 4,621,136 | 7,774,225 | 3,182,596 | 4,591,630 | 3/31/2017 | 12 | |||
8.02 | Property | Larkspur Landing Milpitas | 2,813,965 | 6,284,848 | 2,765,694 | 3,519,154 | 6,748,863 | 2,919,223 | 3,829,640 | 6,764,028 | 2,934,998 | 3,829,030 | 3/31/2017 | 12 | |||
8.03 | Property | Larkspur Landing Campbell | 2,465,118 | 5,892,933 | 2,614,126 | 3,278,807 | 6,251,271 | 2,837,671 | 3,413,600 | 6,059,570 | 2,757,497 | 3,302,074 | 3/31/2017 | 12 | |||
8.04 | Property | Larkspur Landing San Francisco | 2,283,090 | 5,806,373 | 3,043,071 | 2,763,303 | 5,905,601 | 3,162,141 | 2,743,461 | 5,697,514 | 3,243,028 | 2,454,486 | 3/31/2017 | 12 | |||
8.05 | Property | Larkspur Landing Pleasanton | 1,664,166 | 4,880,674 | 2,567,319 | 2,313,355 | 5,319,602 | 2,764,545 | 2,555,057 | 5,193,352 | 2,729,274 | 2,464,078 | 3/31/2017 | 12 | |||
8.06 | Property | Larkspur Landing Bellevue | 1,793,367 | 4,615,653 | 2,539,918 | 2,075,735 | 4,726,484 | 2,501,374 | 2,225,110 | 4,692,425 | 2,495,573 | 2,196,852 | 3/31/2017 | 12 | |||
8.07 | Property | Larkspur Landing Sacramento | 1,689,431 | 4,176,563 | 2,318,331 | 1,858,232 | 4,200,451 | 2,369,171 | 1,831,280 | 4,214,257 | 2,376,584 | 1,837,673 | 3/31/2017 | 12 | |||
8.08 | Property | Hampton Inn Ann Arbor North | 1,891,897 | 4,678,954 | 2,774,233 | 1,904,721 | 4,956,425 | 2,996,409 | 1,960,016 | 4,826,301 | 2,931,510 | 1,894,791 | 3/31/2017 | 12 | |||
8.09 | Property | Larkspur Landing Hillsboro | 1,534,532 | 3,915,128 | 2,027,124 | 1,888,005 | 4,016,848 | 2,189,946 | 1,826,902 | 3,941,272 | 2,212,809 | 1,728,463 | 3/31/2017 | 12 | |||
8.10 | Property | Larkspur Landing Renton | 1,586,677 | 4,324,596 | 2,570,888 | 1,753,708 | 4,349,218 | 2,659,463 | 1,689,754 | 4,423,020 | 2,707,102 | 1,715,917 | 3/31/2017 | 12 | |||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 1,156,080 | 5,424,474 | 3,999,092 | 1,425,382 | 5,505,741 | 3,984,588 | 1,521,153 | 5,568,856 | 4,003,041 | 1,565,815 | 3/31/2017 | 12 | |||
8.12 | Property | Residence Inn Toledo Maumee | 1,439,662 | 3,874,115 | 2,579,170 | 1,294,945 | 3,998,051 | 2,569,850 | 1,428,201 | 4,066,425 | 2,577,284 | 1,489,141 | 3/31/2017 | 12 | |||
8.13 | Property | Residence Inn Williamsburg | 1,305,397 | 3,685,293 | 2,398,382 | 1,286,911 | 4,098,296 | 2,645,877 | 1,452,419 | 3,955,706 | 2,577,258 | 1,378,448 | 3/31/2017 | 12 | |||
8.14 | Property | Hampton Inn Suites Waco South | 1,366,315 | 4,247,264 | 2,754,599 | 1,492,665 | 4,293,352 | 2,832,923 | 1,460,429 | 4,293,844 | 2,857,582 | 1,436,261 | 3/31/2017 | 12 | |||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 1,276,699 | 4,124,662 | 2,659,301 | 1,465,361 | 4,308,290 | 2,810,936 | 1,497,354 | 4,185,314 | 2,774,983 | 1,410,331 | 3/31/2017 | 12 | |||
8.16 | Property | Courtyard Tyler | 1,879,678 | 3,919,126 | 2,220,154 | 1,698,971 | 3,429,564 | 2,089,629 | 1,339,935 | 3,341,364 | 2,071,232 | 1,270,131 | 3/31/2017 | 12 | |||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | 569,558 | 5,493,273 | 4,439,380 | 1,053,893 | 5,761,789 | 4,454,017 | 1,307,772 | 5,848,958 | 4,501,494 | 1,347,464 | 3/31/2017 | 12 | |||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | 1,483,956 | 4,711,861 | 3,108,429 | 1,603,432 | 4,983,720 | 3,192,469 | 1,791,252 | 4,891,094 | 3,176,826 | 1,714,268 | 3/31/2017 | 12 | |||
8.19 | Property | Residence Inn Grand Rapids West | 1,100,910 | 3,062,200 | 1,923,049 | 1,139,151 | 3,310,952 | 2,018,261 | 1,292,691 | 3,115,120 | 1,993,563 | 1,121,557 | 3/31/2017 | 12 | |||
8.20 | Property | Peoria, AZ Residence Inn | 1,040,225 | 3,187,787 | 2,012,469 | 1,175,318 | 3,292,301 | 2,053,732 | 1,238,569 | 3,248,248 | 2,073,979 | 1,174,268 | 3/31/2017 | 12 | |||
8.21 | Property | Hampton Inn Suites Bloomington Normal | 1,530,879 | 4,022,171 | 2,458,126 | 1,564,044 | 3,759,689 | 2,340,772 | 1,418,917 | 3,738,690 | 2,323,067 | 1,415,623 | 3/31/2017 | 12 | |||
8.22 | Property | Courtyard Chico | 1,175,650 | 3,178,650 | 2,087,242 | 1,091,408 | 3,812,434 | 2,381,258 | 1,431,176 | 3,850,184 | 2,409,784 | 1,440,399 | 3/31/2017 | 12 | |||
8.23 | Property | Hampton Inn Suites Kokomo | 1,154,406 | 3,524,349 | 2,357,841 | 1,166,508 | 3,744,550 | 2,431,095 | 1,313,454 | 3,680,915 | 2,406,941 | 1,273,974 | 3/31/2017 | 12 | |||
8.24 | Property | Hampton Inn Suites South Bend | 1,275,149 | 3,424,014 | 2,329,908 | 1,094,106 | 3,779,982 | 2,535,257 | 1,244,725 | 3,810,167 | 2,560,292 | 1,249,874 | 3/31/2017 | 12 | |||
8.25 | Property | Courtyard Wichita Falls | 923,104 | 2,944,157 | 1,949,071 | 995,086 | 3,055,163 | 1,967,538 | 1,087,624 | 3,121,444 | 2,010,030 | 1,111,414 | 3/31/2017 | 12 | |||
8.26 | Property | Hampton Inn Morehead | 1,004,225 | 2,908,105 | 1,894,889 | 1,013,216 | 3,140,885 | 2,029,198 | 1,111,688 | 3,154,358 | 2,044,468 | 1,109,890 | 3/31/2017 | 12 | |||
8.27 | Property | Residence Inn Chico | 789,406 | 3,017,201 | 1,895,739 | 1,121,462 | 3,230,070 | 2,003,854 | 1,226,216 | 3,273,835 | 2,069,989 | 1,203,846 | 3/31/2017 | 12 | |||
8.28 | Property | Courtyard Lufkin | 1,134,391 | 3,391,091 | 2,179,605 | 1,211,486 | 2,938,698 | 2,065,448 | 873,250 | 2,752,597 | 2,000,258 | 752,338 | 3/31/2017 | 12 | |||
8.29 | Property | Hampton Inn Carlisle | 1,111,181 | 3,477,412 | 2,258,369 | 1,219,043 | 3,524,239 | 2,363,148 | 1,161,091 | 3,439,196 | 2,305,135 | 1,134,061 | 3/31/2017 | 12 | |||
8.30 | Property | Springhill Suites Williamsburg | 871,309 | 3,204,858 | 2,304,606 | 900,252 | 3,440,078 | 2,462,690 | 977,388 | 3,361,902 | 2,469,058 | 892,843 | 3/31/2017 | 12 | |||
8.31 | Property | Fairfield Inn Bloomington | 755,590 | 2,237,500 | 1,653,149 | 584,352 | 2,956,451 | 1,695,639 | 1,260,812 | 3,018,966 | 1,711,211 | 1,307,756 | 3/31/2017 | 12 | |||
8.32 | Property | Waco Residence Inn | 813,312 | 2,926,457 | 2,041,322 | 885,135 | 3,115,712 | 2,129,416 | 986,296 | 3,136,682 | 2,208,764 | 927,918 | 3/31/2017 | 12 | |||
8.33 | Property | Holiday Inn Express Fishers | 918,957 | 2,880,638 | 1,935,320 | 945,318 | 3,132,794 | 2,184,957 | 947,837 | 3,176,451 | 2,209,137 | 967,314 | 3/31/2017 | 12 | |||
8.34 | Property | Larkspur Landing Folsom | 757,371 | 2,842,366 | 1,914,516 | 927,850 | 2,893,984 | 2,022,130 | 871,854 | 2,902,483 | 2,029,275 | 873,208 | 3/31/2017 | 12 | |||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 791,156 | 3,334,536 | 2,615,422 | 719,114 | 3,229,904 | 2,567,803 | 662,101 | 3,321,573 | 2,613,848 | 707,725 | 3/31/2017 | 12 | |||
8.36 | Property | Holiday Inn Express & Suites Paris | 748,385 | 2,256,662 | 1,456,462 | 800,200 | 2,339,461 | 1,515,400 | 824,061 | 2,343,673 | 1,533,494 | 810,179 | 3/31/2017 | 12 | |||
8.37 | Property | Toledo Homewood Suites | 733,889 | 2,585,574 | 1,880,413 | 705,161 | 2,879,994 | 1,999,558 | 880,436 | 2,929,714 | 1,970,860 | 958,854 | 3/31/2017 | 12 | |||
8.38 | Property | Grand Rapids Homewood Suites | 576,232 | 3,044,043 | 2,141,853 | 902,190 | 3,082,919 | 2,206,236 | 876,683 | 3,009,146 | 2,254,528 | 754,618 | 3/31/2017 | 12 | |||
8.39 | Property | Cheyenne Fairfield Inn and Suites | 987,472 | 2,184,113 | 1,274,027 | 910,086 | 2,069,004 | 1,233,313 | 835,692 | 1,961,942 | 1,198,541 | 763,401 | 3/31/2017 | 12 | |||
8.40 | Property | Fairfield Inn Laurel | 592,295 | 2,980,035 | 2,319,285 | 660,749 | 3,060,436 | 2,430,414 | 630,022 | 3,127,939 | 2,454,865 | 673,074 | 3/31/2017 | 12 | |||
8.41 | Property | Courtyard Akron Stow | 1,218,708 | 3,378,668 | 2,167,968 | 1,210,700 | 3,339,430 | 2,310,440 | 1,028,990 | 3,168,035 | 2,265,448 | 902,586 | 3/31/2017 | 12 | |||
8.42 | Property | Larkspur Landing Roseville | 674,433 | 2,792,081 | 1,987,238 | 804,842 | 2,791,909 | 2,028,202 | 763,707 | 2,851,065 | 2,050,973 | 800,092 | 3/31/2017 | 12 | |||
8.43 | Property | Towneplace Suites Bloomington | 749,388 | 1,990,897 | 1,378,491 | 612,406 | 2,355,692 | 1,515,451 | 840,241 | 2,441,633 | 1,579,332 | 862,300 | 3/31/2017 | 12 | |||
8.44 | Property | Hampton Inn Danville | 674,771 | 2,301,578 | 1,688,631 | 612,946 | 2,521,595 | 1,800,163 | 721,433 | 2,591,371 | 1,849,816 | 741,555 | 3/31/2017 | 12 | |||
8.45 | Property | Holiday Inn Norwich | 591,944 | 4,347,308 | 3,741,178 | 606,130 | 4,825,972 | 4,034,355 | 791,617 | 4,801,904 | 4,023,218 | 778,687 | 3/31/2017 | 12 | |||
8.46 | Property | Hampton Inn Suites Longview North | 1,200,462 | 3,058,158 | 1,867,316 | 1,190,842 | 2,373,357 | 1,694,366 | 678,991 | 2,322,688 | 1,660,639 | 662,049 | 3/31/2017 | 12 | |||
8.47 | Property | Springhill Suites Peoria Westlake | 947,450 | 3,126,977 | 2,492,033 | 634,944 | 2,854,364 | 2,384,615 | 469,749 | 2,918,586 | 2,421,747 | 496,839 | 3/31/2017 | 12 | |||
8.48 | Property | Hampton Inn Suites Buda | 865,033 | 2,802,930 | 1,805,221 | 997,709 | 2,680,752 | 1,780,820 | 899,932 | 2,627,746 | 1,761,027 | 866,719 | 3/31/2017 | 12 | |||
8.49 | Property | Shawnee Hampton Inn | 576,358 | 1,834,041 | 1,262,710 | 571,331 | 1,890,630 | 1,254,672 | 635,957 | 1,892,474 | 1,264,237 | 628,237 | 3/31/2017 | 12 | |||
8.50 | Property | Racine Fairfield Inn | 484,727 | 1,757,437 | 1,159,991 | 597,446 | 1,800,048 | 1,203,878 | 596,170 | 1,812,261 | 1,199,377 | 612,885 | 3/31/2017 | 12 | |||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 612,942 | 2,166,585 | 1,511,366 | 655,218 | 2,342,011 | 1,691,679 | 650,333 | 2,433,055 | 1,733,654 | 699,401 | 3/31/2017 | 12 | |||
8.52 | Property | Holiday Inn Express & Suites Terrell | 551,709 | 2,004,889 | 1,411,915 | 592,974 | 2,116,706 | 1,494,300 | 622,406 | 2,149,392 | 1,533,271 | 616,121 | 3/31/2017 | 12 | |||
8.53 | Property | Westchase Homewood Suites | 1,513,111 | 4,364,744 | 3,053,944 | 1,310,801 | 3,210,256 | 2,668,409 | 541,847 | 2,958,058 | 2,563,519 | 394,540 | 3/31/2017 | 12 | |||
8.54 | Property | Holiday Inn Express & Suites Tyler South | 947,660 | 2,201,486 | 1,542,169 | 659,318 | 2,077,217 | 1,500,505 | 576,713 | 2,128,673 | 1,518,165 | 610,507 | 3/31/2017 | 12 | |||
8.55 | Property | Holiday Inn Express & Suites Huntsville | 1,591,886 | 3,196,798 | 1,860,283 | 1,336,515 | 2,407,786 | 1,674,172 | 733,614 | 2,360,887 | 1,659,727 | 701,160 | 3/31/2017 | 12 | |||
8.56 | Property | Hampton Inn Sweetwater | 877,460 | 2,002,056 | 1,401,720 | 600,336 | 1,725,603 | 1,225,261 | 500,342 | 1,585,686 | 1,177,401 | 408,284 | 3/31/2017 | 12 | |||
8.57 | Property | Comfort Suites Buda Austin South | 566,476 | 2,032,396 | 1,501,547 | 530,849 | 2,074,254 | 1,519,552 | 554,702 | 2,082,208 | 1,530,153 | 552,056 | 3/31/2017 | 12 | |||
8.58 | Property | Fairfield Inn & Suites Weatherford | 134,163 | 1,465,030 | 1,177,226 | 287,804 | 1,543,315 | 1,276,569 | 266,746 | 1,659,116 | 1,339,100 | 320,016 | 3/31/2017 | 12 | |||
8.59 | Property | Holiday Inn Express & Suites Altus | 294,609 | 1,322,219 | 1,123,647 | 198,572 | 1,422,396 | 1,182,112 | 240,285 | 1,417,147 | 1,198,163 | 218,984 | 3/31/2017 | 12 | |||
8.60 | Property | Comfort Inn & Suites Paris | 233,016 | 1,058,458 | 812,594 | 245,864 | 1,161,068 | 884,258 | 276,810 | 1,157,262 | 900,440 | 256,821 | 3/31/2017 | 12 | |||
8.61 | Property | Hampton Inn Suites Decatur | 405,088 | 1,669,635 | 1,341,281 | 328,354 | 1,547,032 | 1,330,723 | 216,309 | 1,550,317 | 1,362,365 | 187,952 | 3/31/2017 | 12 | |||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | -42,023 | 1,496,353 | 1,347,419 | 148,934 | 1,621,549 | 1,440,815 | 180,734 | 1,638,961 | 1,463,932 | 175,029 | 3/31/2017 | 12 | |||
8.63 | Property | Mankato Fairfield Inn | 186,533 | 1,247,365 | 1,021,766 | 225,599 | 1,222,539 | 1,043,308 | 179,231 | 1,236,472 | 1,080,742 | 155,731 | 3/31/2017 | 12 | |||
8.64 | Property | Candlewood Suites Texarkana | -8,045 | 1,127,933 | 964,547 | 163,387 | 1,270,187 | 1,104,763 | 165,424 | 1,239,140 | 1,117,335 | 121,805 | 3/31/2017 | 12 | |||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 183,896 | 1,363,324 | 1,246,696 | 116,629 | 599,729 | 909,669 | -309,940 | 413,730 | 860,149 | -446,419 | 3/31/2017 | 12 | |||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | 3,518,815 | 8,569,159 | 4,784,036 | 3,785,123 | 8,830,336 | 4,929,605 | 3,900,731 | 8,886,615 | 4,895,977 | 3,990,638 | 4/30/2017 | 12 | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 3,204,305 | 6,204,096 | 2,585,968 | 3,618,128 | 5,501,487 | 2,392,558 | 3,108,930 | 5,330,776 | 2,346,336 | 2,984,440 | 5/31/2017 | 12 | |
10.01 | Property | McKinley Towne Centre | 2,314,790 | 4,302,614 | 1,717,412 | 2,585,202 | 3,570,226 | 1,534,185 | 2,036,041 | 3,439,212 | 1,525,548 | 1,913,664 | 5/31/2017 | 12 | |||
10.02 | Property | Liberty Square | 889,515 | 1,901,482 | 868,556 | 1,032,926 | 1,931,261 | 858,373 | 1,072,888 | 1,891,564 | 820,788 | 1,070,776 | 5/31/2017 | 12 | |||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 2,530,861 | 23,020,694 | 15,858,690 | 7,162,004 | 24,226,473 | 15,830,531 | 8,395,942 | 24,760,741 | 16,036,777 | 8,723,964 | 6/30/2017 | 12 | |
11.01 | Property | Holiday Inn Express & Suites Buffalo | N/A | 3,809,790 | 2,647,048 | 1,162,742 | 3,840,120 | 2,696,121 | 1,143,998 | 3,967,432 | 2,797,308 | 1,170,123 | 6/30/2017 | 12 | |||
11.02 | Property | Hampton Inn Potsdam | N/A | 2,724,824 | 1,521,193 | 1,203,631 | 3,100,090 | 1,743,321 | 1,356,769 | 3,101,503 | 1,785,591 | 1,315,912 | 6/30/2017 | 12 | |||
11.03 | Property | Hampton Inn & Suites Utica | 1,333,176 | 3,135,596 | 1,837,368 | 1,298,228 | 3,258,351 | 1,731,041 | 1,527,310 | 3,151,357 | 1,711,060 | 1,440,297 | 6/30/2017 | 12 | |||
11.04 | Property | Fairfield Inn & Suites Olean | 89,837 | 767,208 | 1,041,189 | -273,982 | 1,761,833 | 1,086,450 | 675,383 | 1,943,872 | 1,173,842 | 770,030 | 6/30/2017 | 12 | |||
11.05 | Property | Hampton Inn & Suites East Aurora | 1,107,847 | 3,044,282 | 1,910,601 | 1,133,681 | 3,082,099 | 1,963,741 | 1,118,358 | 3,193,502 | 1,948,120 | 1,245,382 | 6/30/2017 | 12 | |||
11.06 | Property | Fairfield Inn & Suites Binghamton | N/A | 2,224,030 | 1,521,785 | 702,245 | 2,042,158 | 1,440,031 | 602,127 | 2,088,618 | 1,480,005 | 608,613 | 6/30/2017 | 12 | |||
11.07 | Property | Fairfield Inn & Suites Rochester South | N/A | 1,628,280 | 1,103,424 | 524,856 | 1,578,885 | 1,083,584 | 495,301 | 1,678,052 | 1,094,467 | 583,585 | 6/30/2017 | 12 | |||
11.08 | Property | Fairfield Inn & Suites Albany | N/A | 1,982,353 | 1,667,138 | 315,216 | 2,021,540 | 1,548,357 | 473,183 | 2,060,824 | 1,480,843 | 579,981 | 6/30/2017 | 12 | |||
11.09 | Property | Fairfield Inn & Suites Corning | N/A | 1,662,292 | 1,105,320 | 556,972 | 1,542,362 | 1,015,858 | 526,504 | 1,510,348 | 1,020,237 | 490,111 | 6/30/2017 | 12 | |||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | N/A | 2,042,039 | 1,503,623 | 538,415 | 1,999,035 | 1,522,026 | 477,009 | 2,065,232 | 1,545,304 | 519,929 | 6/30/2017 | 12 | |||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 13,920,618 | 20,836,161 | 6,247,059 | 14,589,102 | 21,147,401 | 5,990,013 | 15,157,388 | 21,668,323 | 5,841,756 | 15,826,567 | 6/30/2017 | 12 | |
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 19,748,210 | 32,405,920 | 13,228,233 | 19,177,687 | 32,614,789 | 13,589,313 | 19,025,476 | 32,502,956 | 13,680,575 | 18,822,381 | 3/31/2017 | 12 | |
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 2,659,869 | 4,949,875 | 2,213,940 | 2,735,935 | 5,572,824 | 2,537,922 | 3,034,902 | 5,589,583 | 2,548,703 | 3,040,880 | 4/30/2017 | 12 | |
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 2,464,551 | 4,219,362 | 1,523,212 | 2,696,150 | 4,522,132 | 1,512,400 | 3,009,731 | 4,645,403 | 1,426,557 | 3,218,846 | 4/30/2017 | 12 | |
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 19,225,204 | 50,807,283 | 29,207,431 | 21,599,852 | 47,163,821 | 27,889,640 | 19,274,181 | 46,127,315 | 27,950,084 | 18,177,231 | 3/31/2017 | 12 | |
16.01 | Property | RXR Plaza | 10,337,086 | 30,163,297 | 18,412,394 | 11,750,903 | 28,505,418 | 18,240,463 | 10,264,955 | 27,698,519 | 18,214,012 | 9,484,507 | 3/31/2017 | 12 | |||
16.02 | Property | Omni | 8,888,118 | 20,643,986 | 10,795,038 | 9,848,949 | 18,658,403 | 9,649,177 | 9,009,226 | 18,428,797 | 9,736,073 | 8,692,724 | 3/31/2017 | 12 | |||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | N/A | 637,547 | 551,954 | 85,593 | 931,779 | 537,608 | 394,171 | 1,229,715 | 575,489 | 654,226 | 6/30/2017 | 12 | |
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 190,701 | 1,499,999 | 977,344 | 522,655 | 2,331,681 | 1,141,889 | 1,189,792 | 3,030,137 | 1,197,306 | 1,832,831 | 6/30/2017 | 12 | |
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 1,416,997 | 2,694,013 | 1,076,786 | 1,617,227 | 2,751,734 | 1,058,716 | 1,693,018 | 2,879,354 | 1,074,912 | 1,804,442 | 5/31/2017 | 12 | |
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | 5,550,388 | 12,687,558 | 6,241,825 | 6,445,733 | 11,942,735 | 6,169,813 | 5,772,922 | 12,388,135 | 6,467,609 | 5,920,526 | 6/30/2017 | 12 | |
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | 1,471,918 | 2,206,230 | 619,987 | 1,586,243 | 2,149,183 | 661,316 | 1,487,867 | 2,161,194 | 664,473 | 1,496,721 | 6/30/2017 | 12 | |
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | 1,959,251 | 2,066,334 | 58,546 | 2,007,788 | 2,117,993 | 60,224 | 2,057,769 | 2,170,943 | 61,198 | 2,109,745 | 12/31/2016 | 12 | |
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | N/A | 2,909,951 | 1,095,389 | 1,814,562 | 3,063,648 | 1,084,724 | 1,978,924 | 2,920,425 | 1,088,833 | 1,831,592 | 5/31/2017 | 12 | |
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 15,602,656 | 51,526,380 | 34,932,216 | 16,594,164 | 50,570,731 | 32,478,907 | 18,091,824 | 50,067,863 | 31,918,303 | 18,149,560 | 5/31/2017 | 12 | |
25.01 | Property | Hilton Anchorage | 9,712,701 | 24,591,971 | 15,257,381 | 9,334,590 | 23,179,796 | 14,528,484 | 8,651,312 | 22,891,992 | 14,388,240 | 8,503,752 | 5/31/2017 | 12 | |||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 5,889,955 | 26,934,409 | 19,674,835 | 7,259,574 | 27,390,935 | 17,950,423 | 9,440,512 | 27,175,871 | 17,530,063 | 9,645,808 | 5/31/2017 | 12 | |||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2,075,750 | 670,794 | 1,404,957 | 7/31/2017 | 12 | |
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 98,558,306 | 160,661,056 | 57,993,351 | 102,667,705 | 167,638,950 | 60,922,988 | 106,715,962 | 168,887,445 | 61,210,770 | 107,676,675 | 3/31/2017 | 12 | |
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | 367,749 | 633,418 | 166,869 | 466,549 | 894,507 | 142,170 | 752,337 | 1,003,954 | 114,562 | 889,392 | 5/31/2017 | 12 | |
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 1,432,210 | 2,010,273 | 411,601 | 1,598,672 | 2,085,836 | 398,629 | 1,687,207 | 2,079,271 | 384,151 | 1,695,120 | 3/31/2017 | 12 | |
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | N/A | 1,054,736 | 416,109 | 638,627 | 1,310,905 | 393,059 | 917,846 | 1,293,482 | 382,049 | 911,433 | 5/31/2017 | 12 | |
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | 870,815 | 1,237,238 | 382,084 | 855,154 | 1,418,966 | 426,843 | 992,123 | 1,586,008 | 449,122 | 1,136,886 | 6/30/2017 | 12 | |
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,557,432 | 959,319 | 598,113 | 6/30/2017 | 12 | |
32.01 | Property | 1807 South Saint Louis Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.02 | Property | 1145 North Austin Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.03 | Property | 136 East 155th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.04 | Property | 1501 East 68th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.05 | Property | 7300 South Yates Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.06 | Property | 14123 South Tracy Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.07 | Property | 7925 South Phillips Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.08 | Property | 8000 South Ellis Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.09 | Property | 13256 South Prairie Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.10 | Property | 8101 South Justine Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.11 | Property | 7135 South Blackstone Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.12 | Property | 320 North Mason Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.13 | Property | 410 East 107th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.14 | Property | 1257 South Christiana Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.15 | Property | 10933 South Vernon Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.16 | Property | 8040 South Vernon Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.17 | Property | 12000 South Eggleston Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.18 | Property | 2041 East 75th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.19 | Property | 219 East 68th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.20 | Property | 8751 South Cottage Grove Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
32.21 | Property | 7159 South Wabash Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | N/A | 1,746,776 | 806,653 | 940,124 | 1,922,159 | 743,278 | 1,178,881 | 2,069,099 | 757,178 | 1,311,921 | 6/30/2017 | 12 | |
33.01 | Property | Bay Tec Center | N/A | 989,005 | 458,798 | 530,207 | 1,063,651 | 424,406 | 639,245 | 1,176,874 | 424,760 | 752,114 | 6/30/2017 | 12 | |||
33.02 | Property | Airport Corporate Center | N/A | 757,772 | 347,855 | 409,917 | 858,508 | 318,872 | 539,636 | 892,225 | 332,418 | 559,807 | 6/30/2017 | 12 | |||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | N/A | N/A | N/A | N/A | 3,123,883 | 1,845,209 | 1,278,674 | 3,539,363 | 2,143,861 | 1,395,502 | 6/30/2017 | 12 | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | N/A | 600,125 | 165,669 | 434,456 | 1,108,102 | 348,674 | 759,427 | 1,192,773 | 348,393 | 844,380 | 6/30/2017 | 12 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 583,560 | 1,204,903 | 415,564 | 789,339 | 1,455,649 | 444,746 | 1,010,903 | 1,472,830 | 442,249 | 1,030,581 | 4/30/2017 | 12 | |
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 496,601 | 1,296,843 | 501,490 | 795,353 | 1,429,871 | 466,751 | 963,120 | 1,515,436 | 489,939 | 1,025,497 | 6/30/2017 | 12 | |
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 738,765 | 1,185,726 | 445,909 | 739,817 | 1,260,869 | 484,813 | 776,056 | N/A | N/A | N/A | NAV | NAV | |
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | 602,490 | 1,544,388 | 890,031 | 654,357 | 1,618,747 | 919,013 | 699,734 | 1,605,841 | 922,555 | 683,286 | 6/30/2017 | 12 | |
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 537,696 | 995,015 | 556,550 | 438,465 | 1,322,370 | 647,299 | 675,070 | 1,312,965 | 661,342 | 651,623 | 5/31/2017 | 12 | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 668,563 | 1,436,671 | 682,505 | 754,166 | 1,508,961 | 772,135 | 736,826 | 1,528,895 | 794,743 | 734,152 | 6/30/2017 | 12 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 522,833 | 882,954 | 304,140 | 578,814 | 922,682 | 414,611 | 508,071 | 933,214 | 411,085 | 522,130 | 7/31/2017 | 12 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 727,815 | 863,651 | 145,543 | 718,108 | 874,036 | 158,948 | 715,088 | 890,781 | 149,285 | 741,496 | 5/31/2017 | 12 | |
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | N/A | 1,268,145 | 800,576 | 467,569 | 1,726,862 | 964,357 | 762,505 | 1,732,231 | 1,033,977 | 698,254 | 3/31/2017 | 12 | |
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 495,479 | 717,020 | 203,394 | 513,625 | 717,726 | 190,879 | 526,847 | 729,189 | 193,820 | 535,369 | 6/30/2017 | 12 | |
45.01 | Property | Parma Heights Plaza | 250,074 | 404,172 | 125,186 | 278,986 | 367,417 | 121,616 | 245,800 | 377,313 | 123,945 | 253,368 | 6/30/2017 | 12 | |||
45.02 | Property | Upper Sandusky Plaza | 245,405 | 312,848 | 78,209 | 234,639 | 350,310 | 69,263 | 281,047 | 351,876 | 69,875 | 282,001 | 6/30/2017 | 12 | |||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | N/A | N/A | N/A | N/A | 460,000 | N/A | 460,000 | N/A | N/A | N/A | NAV | NAV | |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 479,359 | 1,087,011 | 544,720 | 542,291 | 1,179,840 | 597,646 | 582,194 | 1,209,362 | 614,086 | 595,276 | 4/30/2017 | 12 | |
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 423,504 | 621,027 | 226,608 | 394,419 | 688,581 | 213,767 | 474,814 | 668,853 | 216,391 | 452,461 | 5/31/2017 | 12 | |
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 456,000 | 456,000 | N/A | 456,000 | 456,000 | N/A | 456,000 | 456,000 | N/A | 456,000 | 8/31/2017 | 12 | |
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 615,596 | 1,179,123 | 576,490 | 602,633 | 1,118,605 | 518,700 | 599,905 | 1,141,587 | 509,165 | 632,422 | 6/30/2017 | 12 | |
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 276,464 | 609,934 | 290,726 | 319,208 | 634,452 | 294,748 | 339,704 | 663,484 | 309,199 | 354,285 | 6/30/2017 | 12 | |
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | N/A | 358,261 | 130,595 | 227,666 | 380,618 | 148,051 | 232,567 | 377,884 | 140,940 | 236,944 | Various | Various | |
52.01 | Property | Westgate Manor MHC | N/A | 173,122 | 52,863 | 120,259 | 191,184 | 70,250 | 120,934 | 185,719 | 66,090 | 119,629 | 6/30/2017 | 12 | |||
52.02 | Property | Villa Plumosa MHC | N/A | 185,139 | 77,732 | 107,407 | 189,434 | 77,801 | 111,632 | 192,164 | 74,850 | 117,315 | 6/30/2017 | 9 | |||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 854,616 | 1,163,217 | 279,450 | 883,767 | 1,255,511 | 294,828 | 960,683 | 1,294,379 | 297,228 | 997,151 | 5/31/2017 | 12 |
Page 5 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | Trailing 12 | 48,106,942 | 18,601,103 | 29,505,839 | 12.6% | 74,333 | 991,923 | 28,439,583 | 3.27 | 12.1% | 750,000,000 | 4/1/2017 | |
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | Not Available | 334,764,418 | 107,458,009 | 227,306,409 | 15.5% | 397,997 | 5,363,618 | 221,544,794 | 4.33 | 15.1% | 4,800,000,000 | 5/8/2017 | |
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | Not Available | 9,411,761 | 991,395 | 8,420,366 | 8.0% | 6,104 | 0 | 8,414,262 | 1.91 | 8.0% | 202,000,000 | 6/23/2017 | |
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | Trailing 12 | 45,713,777 | 23,101,714 | 22,612,063 | 10.2% | 459,093 | 2,299,877 | 19,853,093 | 1.48 | 9.0% | 299,100,000 | 6/15/2017 | |
4.01 | Property | Corporate Woods - Building 82 | Trailing 12 | 6,975,625 | 2,997,433 | 3,978,192 | 29,738 | 330,427 | 3,618,028 | 46,000,000 | 6/15/2017 | ||||||
4.02 | Property | Corporate Woods - Building 40 | Trailing 12 | 6,835,137 | 3,404,190 | 3,430,947 | 58,236 | 357,266 | 3,015,444 | 43,300,000 | 6/15/2017 | ||||||
4.03 | Property | Corporate Woods - Building 84 | Trailing 12 | 5,506,435 | 2,906,986 | 2,599,449 | 42,636 | 224,155 | 2,332,658 | 42,200,000 | 6/15/2017 | ||||||
4.04 | Property | Corporate Woods - Building 32 | Trailing 12 | 4,531,938 | 2,248,626 | 2,283,312 | 49,348 | 241,530 | 1,992,435 | 31,800,000 | 6/15/2017 | ||||||
4.05 | Property | Corporate Woods - Building 34 | Trailing 12 | 2,127,099 | 1,016,012 | 1,111,087 | 25,623 | 111,922 | 973,541 | 15,400,000 | 6/15/2017 | ||||||
4.06 | Property | Corporate Woods - Building 14 | Trailing 12 | 2,377,504 | 1,232,511 | 1,144,993 | 23,982 | 133,542 | 987,468 | 14,400,000 | 6/15/2017 | ||||||
4.07 | Property | Corporate Woods - Building 70 | Trailing 12 | 2,540,704 | 1,229,428 | 1,311,276 | 20,060 | 127,501 | 1,163,715 | 13,700,000 | 6/15/2017 | ||||||
4.08 | Property | Corporate Woods - Building 9 | Trailing 12 | 2,159,278 | 1,053,869 | 1,105,409 | 26,825 | 115,548 | 963,037 | 12,800,000 | 6/15/2017 | ||||||
4.09 | Property | Corporate Woods - Building 6 | Trailing 12 | 2,024,970 | 1,131,503 | 893,468 | 33,750 | 107,561 | 752,156 | 12,700,000 | 6/15/2017 | ||||||
4.10 | Property | Corporate Woods - Building 12 | Trailing 12 | 1,970,953 | 1,200,101 | 770,852 | 29,995 | 98,060 | 642,797 | 12,500,000 | 6/15/2017 | ||||||
4.11 | Property | Corporate Woods - Building 27 | Trailing 12 | 2,090,779 | 1,079,651 | 1,011,128 | 16,244 | 112,071 | 882,814 | 12,200,000 | 6/15/2017 | ||||||
4.12 | Property | Corporate Woods - Building 51 | Trailing 12 | 1,928,861 | 1,027,327 | 901,535 | 26,973 | 105,409 | 769,152 | 10,500,000 | 6/15/2017 | ||||||
4.13 | Property | Corporate Woods - Building 55 | Trailing 12 | 1,824,128 | 1,021,945 | 802,182 | 30,316 | 96,895 | 674,971 | 10,300,000 | 6/15/2017 | ||||||
4.14 | Property | Corporate Woods - Building 65 | Trailing 12 | 835,285 | 359,426 | 475,859 | 9,308 | 30,293 | 436,257 | 6,600,000 | 6/15/2017 | ||||||
4.15 | Property | Corporate Woods - Building 3 | Trailing 12 | 1,089,487 | 673,237 | 416,250 | 24,642 | 57,533 | 334,075 | 6,600,000 | 6/15/2017 | ||||||
4.16 | Property | Corporate Woods - Building 75 | Trailing 12 | 895,595 | 519,470 | 376,125 | 11,417 | 50,163 | 314,544 | 4,500,000 | 6/15/2017 | ||||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Trailing 12 | 9,961,339 | 3,629,046 | 6,332,293 | 13.3% | 87,799 | 356,370 | 5,888,124 | 2.15 | 12.4% | 79,200,000 | 7/17/2017 | |
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | Trailing 12 | 43,215,234 | 7,152,311 | 36,062,923 | 11.1% | 155,358 | 1,473,928 | 34,433,637 | 1.85 | 10.6% | 570,000,000 | 6/23/2017 | |
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | Trailing 12 | 9,438,352 | 2,806,828 | 6,631,524 | 15.2% | 47,321 | 147,878 | 6,436,325 | 3.86 | 14.8% | 120,800,000 | 7/12/2017 | |
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | Trailing 12 | 213,600,210 | 142,270,818 | 71,329,392 | 12.4% | 0 | 0 | 71,329,392 | 2.72 | 12.4% | 956,000,000 | 4/23/2017 | |
8.01 | Property | Larkspur Landing Sunnyvale | Trailing 12 | 7,774,225 | 3,602,265 | 4,171,961 | 4,171,961 | 52,100,000 | 4/23/2017 | ||||||||
8.02 | Property | Larkspur Landing Milpitas | Trailing 12 | 6,764,028 | 3,201,871 | 3,562,157 | 3,562,157 | 43,900,000 | 4/23/2017 | ||||||||
8.03 | Property | Larkspur Landing Campbell | Trailing 12 | 6,059,570 | 2,860,144 | 3,199,426 | 3,199,426 | 38,600,000 | 4/23/2017 | ||||||||
8.04 | Property | Larkspur Landing San Francisco | Trailing 12 | 5,697,514 | 3,270,929 | 2,426,585 | 2,426,585 | 31,800,000 | 4/23/2017 | ||||||||
8.05 | Property | Larkspur Landing Pleasanton | Trailing 12 | 5,193,352 | 2,754,991 | 2,438,362 | 2,438,362 | 31,100,000 | 4/23/2017 | ||||||||
8.06 | Property | Larkspur Landing Bellevue | Trailing 12 | 4,692,425 | 2,518,899 | 2,173,526 | 2,173,526 | 27,700,000 | 4/23/2017 | ||||||||
8.07 | Property | Larkspur Landing Sacramento | Trailing 12 | 4,214,257 | 2,397,345 | 1,816,912 | 1,816,912 | 20,700,000 | 4/23/2017 | ||||||||
8.08 | Property | Hampton Inn Ann Arbor North | Trailing 12 | 4,826,301 | 2,990,175 | 1,836,126 | 1,836,126 | 20,200,000 | 4/23/2017 | ||||||||
8.09 | Property | Larkspur Landing Hillsboro | Trailing 12 | 3,941,272 | 2,232,510 | 1,708,763 | 1,708,763 | 20,200,000 | 4/23/2017 | ||||||||
8.10 | Property | Larkspur Landing Renton | Trailing 12 | 4,423,020 | 2,728,888 | 1,694,132 | 1,694,132 | 20,000,000 | 4/23/2017 | ||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | Trailing 12 | 5,568,856 | 4,031,609 | 1,537,247 | 1,537,247 | 19,200,000 | 4/23/2017 | ||||||||
8.12 | Property | Residence Inn Toledo Maumee | Trailing 12 | 4,066,425 | 2,597,554 | 1,468,871 | 1,468,871 | 19,000,000 | 4/23/2017 | ||||||||
8.13 | Property | Residence Inn Williamsburg | Trailing 12 | 3,955,706 | 2,596,962 | 1,358,744 | 1,358,744 | 18,200,000 | 4/23/2017 | ||||||||
8.14 | Property | Hampton Inn Suites Waco South | Trailing 12 | 4,293,844 | 2,879,053 | 1,414,791 | 1,414,791 | 16,800,000 | 4/23/2017 | ||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | Trailing 12 | 4,185,314 | 2,796,547 | 1,388,767 | 1,388,767 | 16,500,000 | 4/23/2017 | ||||||||
8.16 | Property | Courtyard Tyler | Trailing 12 | 3,341,364 | 2,088,004 | 1,253,360 | 1,253,360 | 16,200,000 | 4/23/2017 | ||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | Trailing 12 | 5,848,958 | 4,531,561 | 1,317,397 | 1,317,397 | 16,200,000 | 4/23/2017 | ||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | Trailing 12 | 4,891,094 | 3,201,247 | 1,689,847 | 1,689,847 | 16,000,000 | 4/23/2017 | ||||||||
8.19 | Property | Residence Inn Grand Rapids West | Trailing 12 | 3,115,120 | 2,008,993 | 1,106,127 | 1,106,127 | 15,800,000 | 4/23/2017 | ||||||||
8.20 | Property | Peoria, AZ Residence Inn | Trailing 12 | 3,248,248 | 2,090,221 | 1,158,027 | 1,158,027 | 15,700,000 | 4/23/2017 | ||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | Trailing 12 | 3,738,690 | 2,341,747 | 1,396,943 | 1,396,943 | 15,600,000 | 4/23/2017 | ||||||||
8.22 | Property | Courtyard Chico | Trailing 12 | 3,850,184 | 2,410,998 | 1,439,185 | 1,439,185 | 15,300,000 | 4/23/2017 | ||||||||
8.23 | Property | Hampton Inn Suites Kokomo | Trailing 12 | 3,680,915 | 2,425,349 | 1,255,566 | 1,255,566 | 14,800,000 | 4/23/2017 | ||||||||
8.24 | Property | Hampton Inn Suites South Bend | Trailing 12 | 3,810,167 | 2,577,957 | 1,232,210 | 1,232,210 | 14,800,000 | 4/23/2017 | ||||||||
8.25 | Property | Courtyard Wichita Falls | Trailing 12 | 3,121,444 | 2,025,834 | 1,095,610 | 1,095,610 | 14,100,000 | 4/23/2017 | ||||||||
8.26 | Property | Hampton Inn Morehead | Trailing 12 | 3,154,358 | 2,060,293 | 1,094,065 | 1,094,065 | 13,700,000 | 4/23/2017 | ||||||||
8.27 | Property | Residence Inn Chico | Trailing 12 | 3,273,835 | 2,065,656 | 1,208,180 | 1,208,180 | 13,300,000 | 4/23/2017 | ||||||||
8.28 | Property | Courtyard Lufkin | Trailing 12 | 2,752,597 | 2,014,311 | 738,285 | 738,285 | 12,700,000 | 4/23/2017 | ||||||||
8.29 | Property | Hampton Inn Carlisle | Trailing 12 | 3,439,196 | 2,322,290 | 1,116,905 | 1,116,905 | 12,600,000 | 4/23/2017 | ||||||||
8.30 | Property | Springhill Suites Williamsburg | Trailing 12 | 3,361,902 | 2,485,794 | 876,108 | 876,108 | 12,600,000 | 4/23/2017 | ||||||||
8.31 | Property | Fairfield Inn Bloomington | Trailing 12 | 3,018,966 | 1,747,736 | 1,271,230 | 1,271,230 | 12,500,000 | 4/23/2017 | ||||||||
8.32 | Property | Waco Residence Inn | Trailing 12 | 3,136,682 | 2,224,447 | 912,234 | 912,234 | 12,200,000 | 4/23/2017 | ||||||||
8.33 | Property | Holiday Inn Express Fishers | Trailing 12 | 3,176,451 | 2,225,023 | 951,428 | 951,428 | 11,400,000 | 4/23/2017 | ||||||||
8.34 | Property | Larkspur Landing Folsom | Trailing 12 | 2,902,483 | 2,043,619 | 858,864 | 858,864 | 11,100,000 | 4/23/2017 | ||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | Trailing 12 | 3,321,573 | 2,653,751 | 667,822 | 667,822 | 10,500,000 | 4/23/2017 | ||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | Trailing 12 | 2,343,673 | 1,545,193 | 798,480 | 798,480 | 10,400,000 | 4/23/2017 | ||||||||
8.37 | Property | Toledo Homewood Suites | Trailing 12 | 2,929,714 | 1,985,509 | 944,205 | 944,205 | 10,400,000 | 4/23/2017 | ||||||||
8.38 | Property | Grand Rapids Homewood Suites | Trailing 12 | 3,009,146 | 2,269,574 | 739,572 | 739,572 | 10,100,000 | 4/23/2017 | ||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | Trailing 12 | 1,961,942 | 1,208,351 | 753,591 | 753,591 | 9,400,000 | 4/23/2017 | ||||||||
8.40 | Property | Fairfield Inn Laurel | Trailing 12 | 3,127,939 | 2,470,469 | 657,471 | 657,471 | 9,400,000 | 4/23/2017 | ||||||||
8.41 | Property | Courtyard Akron Stow | Trailing 12 | 3,168,035 | 2,281,919 | 886,115 | 886,115 | 9,200,000 | 4/23/2017 | ||||||||
8.42 | Property | Larkspur Landing Roseville | Trailing 12 | 2,851,065 | 2,064,916 | 786,149 | 786,149 | 8,700,000 | 4/23/2017 | ||||||||
8.43 | Property | Towneplace Suites Bloomington | Trailing 12 | 2,441,633 | 1,591,528 | 850,105 | 850,105 | 8,700,000 | 4/23/2017 | ||||||||
8.44 | Property | Hampton Inn Danville | Trailing 12 | 2,591,371 | 1,862,762 | 728,609 | 728,609 | 8,600,000 | 4/23/2017 | ||||||||
8.45 | Property | Holiday Inn Norwich | Trailing 12 | 4,801,904 | 4,049,772 | 752,132 | 752,132 | 8,500,000 | 4/23/2017 | ||||||||
8.46 | Property | Hampton Inn Suites Longview North | Trailing 12 | 2,322,688 | 1,672,245 | 650,443 | 650,443 | 8,400,000 | 4/23/2017 | ||||||||
8.47 | Property | Springhill Suites Peoria Westlake | Trailing 12 | 2,918,586 | 2,448,540 | 470,046 | 470,046 | 8,400,000 | 4/23/2017 | ||||||||
8.48 | Property | Hampton Inn Suites Buda | Trailing 12 | 2,627,746 | 1,774,143 | 853,603 | 853,603 | 8,300,000 | 4/23/2017 | ||||||||
8.49 | Property | Shawnee Hampton Inn | Trailing 12 | 1,892,474 | 1,273,699 | 618,775 | 618,775 | 8,300,000 | 4/23/2017 | ||||||||
8.50 | Property | Racine Fairfield Inn | Trailing 12 | 1,812,261 | 1,208,438 | 603,823 | 603,823 | 8,100,000 | 4/23/2017 | ||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | Trailing 12 | 2,433,055 | 1,745,776 | 687,279 | 687,279 | 7,900,000 | 4/23/2017 | ||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | Trailing 12 | 2,149,392 | 1,543,906 | 605,485 | 605,485 | 7,500,000 | 4/23/2017 | ||||||||
8.53 | Property | Westchase Homewood Suites | Trailing 12 | 2,958,058 | 2,578,316 | 379,742 | 379,742 | 9,800,000 | 4/23/2017 | ||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | Trailing 12 | 2,128,673 | 1,528,792 | 599,880 | 599,880 | 7,200,000 | 4/23/2017 | ||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | Trailing 12 | 2,360,887 | 1,671,501 | 689,387 | 689,387 | 6,900,000 | 4/23/2017 | ||||||||
8.56 | Property | Hampton Inn Sweetwater | Trailing 12 | 1,585,686 | 1,185,317 | 400,369 | 400,369 | 6,300,000 | 4/23/2017 | ||||||||
8.57 | Property | Comfort Suites Buda Austin South | Trailing 12 | 2,082,208 | 1,540,640 | 541,569 | 541,569 | 5,300,000 | 4/23/2017 | ||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | Trailing 12 | 1,659,116 | 1,347,398 | 311,718 | 311,718 | 5,000,000 | 4/23/2017 | ||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | Trailing 12 | 1,417,147 | 1,205,199 | 211,948 | 211,948 | 4,600,000 | 4/23/2017 | ||||||||
8.60 | Property | Comfort Inn & Suites Paris | Trailing 12 | 1,157,262 | 906,202 | 251,060 | 251,060 | 3,600,000 | 4/23/2017 | ||||||||
8.61 | Property | Hampton Inn Suites Decatur | Trailing 12 | 1,550,317 | 1,370,105 | 180,212 | 180,212 | 3,600,000 | 4/23/2017 | ||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | Trailing 12 | 1,638,961 | 1,472,078 | 166,883 | 166,883 | 4,100,000 | 4/23/2017 | ||||||||
8.63 | Property | Mankato Fairfield Inn | Trailing 12 | 1,236,472 | 1,086,924 | 149,548 | 149,548 | 3,600,000 | 4/23/2017 | ||||||||
8.64 | Property | Candlewood Suites Texarkana | Trailing 12 | 1,239,140 | 1,123,516 | 115,624 | 115,624 | 2,600,000 | 4/23/2017 | ||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | Trailing 12 | 1,363,324 | 1,253,517 | 109,807 | 109,807 | 3,200,000 | 4/23/2017 | ||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | Trailing 12 | 9,195,858 | 4,937,318 | 4,258,540 | 11.2% | 92,201 | 478,794 | 3,687,545 | 1.56 | 9.7% | 58,100,000 | 6/15/2017 | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | Trailing 12 | 6,533,958 | 2,987,072 | 3,546,886 | 10.2% | 36,077 | 296,919 | 3,213,889 | 1.53 | 9.2% | 50,000,000 | 6/14/2017 | |
10.01 | Property | McKinley Towne Centre | Trailing 12 | 4,905,218 | 2,033,152 | 2,872,066 | 24,894 | 211,289 | 2,635,883 | 39,500,000 | 6/14/2017 | ||||||
10.02 | Property | Liberty Square | Trailing 12 | 1,628,740 | 953,920 | 674,820 | 11,183 | 85,631 | 578,006 | 10,500,000 | 6/14/2017 | ||||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | Trailing 12 | 24,617,340 | 16,202,402 | 8,414,938 | 15.5% | 984,694 | 0 | 7,430,244 | 2.25 | 13.7% | 103,000,000 | 7/1/2017 | |
11.01 | Property | Holiday Inn Express & Suites Buffalo | Trailing 12 | 3,824,030 | 2,691,941 | 1,132,089 | 152,961 | 0 | 979,128 | 15,500,000 | 7/1/2017 | ||||||
11.02 | Property | Hampton Inn Potsdam | Trailing 12 | 3,101,503 | 1,786,794 | 1,314,709 | 124,060 | 0 | 1,190,649 | 12,500,000 | 7/1/2017 | ||||||
11.03 | Property | Hampton Inn & Suites Utica | Trailing 12 | 3,151,357 | 1,808,935 | 1,342,422 | 126,054 | 0 | 1,216,368 | 13,100,000 | 7/1/2017 | ||||||
11.04 | Property | Fairfield Inn & Suites Olean | Trailing 12 | 1,943,872 | 1,231,124 | 712,748 | 77,755 | 0 | 634,993 | 9,000,000 | 7/1/2017 | ||||||
11.05 | Property | Hampton Inn & Suites East Aurora | Trailing 12 | 3,193,502 | 1,936,929 | 1,256,573 | 127,740 | 0 | 1,128,833 | 13,000,000 | 7/1/2017 | ||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | Trailing 12 | 2,088,618 | 1,481,583 | 607,035 | 83,545 | 0 | 523,490 | 8,200,000 | 7/1/2017 | ||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | Trailing 12 | 1,678,052 | 1,089,573 | 588,479 | 67,122 | 0 | 521,357 | 7,000,000 | 7/1/2017 | ||||||
11.08 | Property | Fairfield Inn & Suites Albany | Trailing 12 | 2,060,824 | 1,608,732 | 452,092 | 82,433 | 0 | 369,659 | 8,100,000 | 7/1/2017 | ||||||
11.09 | Property | Fairfield Inn & Suites Corning | Trailing 12 | 1,510,348 | 1,017,011 | 493,337 | 60,414 | 0 | 432,924 | 6,500,000 | 7/1/2017 | ||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | Trailing 12 | 2,065,232 | 1,549,779 | 515,453 | 82,609 | 0 | 432,844 | 5,600,000 | 7/1/2017 | ||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | Trailing 12 | 22,589,594 | 6,316,284 | 16,273,310 | 11.2% | 80,523 | 588,251 | 15,604,536 | 2.66 | 10.8% | 290,000,000 | 7/20/2017 | |
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Trailing 12 | 32,713,717 | 12,933,343 | 19,780,375 | 11.3% | 242,270 | 1,230,800 | 18,307,305 | 2.74 | 10.5% | 365,000,000 | 6/7/2017 | |
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | Trailing 12 | 5,815,869 | 2,665,022 | 3,150,847 | 9.5% | 62,181 | 346,049 | 2,842,618 | 1.34 | 8.6% | 52,000,000 | 6/1/2017 | |
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | Trailing 12 | 4,644,588 | 1,501,004 | 3,143,583 | 10.5% | 50,549 | 172,325 | 2,920,710 | 1.56 | 9.7% | 44,400,000 | 5/3/2017 | |
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | Trailing 12 | 53,504,787 | 28,574,757 | 24,930,030 | 12.6% | 437,690 | 2,270,323 | 22,222,017 | 2.49 | 11.2% | 320,000,000 | 3/24/2017 | |
16.01 | Property | RXR Plaza | Trailing 12 | 33,417,914 | 18,538,955 | 14,878,959 | 271,325 | 1,398,458 | 13,209,177 | 189,000,000 | 3/24/2017 | ||||||
16.02 | Property | Omni | Trailing 12 | 20,086,873 | 10,035,802 | 10,051,071 | 166,366 | 871,865 | 9,012,841 | 131,000,000 | 3/24/2017 | ||||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | Trailing 12 | 2,991,898 | 492,754 | 2,499,144 | 10.6% | 46,526 | 91,347 | 2,361,271 | 1.74 | 10.0% | 39,500,000 | 7/26/2017 | |
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | Trailing 12 | 3,849,638 | 1,367,697 | 2,481,942 | 10.6% | 47,024 | 236,280 | 2,198,638 | 1.54 | 9.4% | 34,300,000 | 2/22/2017 | |
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | Not Available | 2,348,458 | 466,630 | 1,881,828 | 8.3% | 13,038 | 65,188 | 1,803,602 | 1.25 | 7.9% | 33,500,000 | 4/1/2018 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Trailing 12 | 3,247,801 | 1,242,422 | 2,005,380 | 8.9% | 16,154 | 97,995 | 1,891,231 | 1.35 | 8.4% | 30,500,000 | 6/17/2017 | |
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | Trailing 12 | 13,384,465 | 6,599,991 | 6,784,474 | 9.4% | 4,561 | 437,365 | 6,342,548 | 1.42 | 8.8% | 98,000,000 | 12/15/2016 | |
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | Trailing 12 | 2,339,127 | 689,940 | 1,649,187 | 8.3% | 20,881 | 47,457 | 1,580,849 | 1.25 | 7.9% | 28,750,000 | 5/2/2017 | |
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | Annualized Trailing 12 | 2,739,086 | 726,553 | 2,012,533 | 11.3% | 16,430 | 79,500 | 1,916,603 | 2.60 | 10.7% | 34,000,000 | 6/5/2017 | |
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | Trailing 12 | 3,004,074 | 1,084,516 | 1,919,557 | 11.0% | 79,998 | 163,262 | 1,676,297 | 1.61 | 9.6% | 23,300,000 | 6/15/2017 | |
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | Trailing 12 | 50,067,760 | 31,941,775 | 18,125,985 | 15.9% | 2,274,470 | 0 | 15,851,516 | 1.83 | 13.9% | 182,000,000 | Various | |
25.01 | Property | Hilton Anchorage | Trailing 12 | 22,891,889 | 14,351,769 | 8,540,120 | 915,676 | 0 | 7,624,444 | 103,600,000 | 12/12/2016 | ||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | Trailing 12 | 27,175,871 | 17,590,006 | 9,585,865 | 1,358,794 | 0 | 8,227,072 | 78,400,000 | 12/30/2016 | ||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | Trailing 12 | 2,923,218 | 1,087,077 | 1,836,141 | 11.7% | 45,600 | 0 | 1,790,541 | 2.82 | 11.4% | 32,500,000 | 5/22/2017 | |
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | Trailing 12 | 177,756,680 | 62,448,738 | 115,307,942 | 10.7% | 551,678 | 5,191,362 | 109,564,903 | 2.73 | 10.1% | 2,210,000,000 | 4/1/2017 | |
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | Trailing 12 | 1,789,308 | 328,215 | 1,461,093 | 9.7% | 10,400 | 40,000 | 1,410,693 | 2.36 | 9.4% | 31,000,000 | 5/16/2017 | |
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | Trailing 12 | 2,016,511 | 440,504 | 1,576,007 | 11.5% | 34,965 | 69,930 | 1,471,112 | 2.49 | 10.7% | 22,000,000 | 5/19/2017 | |
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | Trailing 12 | 1,785,870 | 407,853 | 1,378,017 | 10.1% | 11,462 | 67,423 | 1,299,132 | 1.57 | 9.5% | 21,125,000 | 6/12/2017 | |
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | Trailing 12 | 1,800,793 | 500,396 | 1,300,397 | 9.6% | 21,903 | 82,135 | 1,196,360 | 1.41 | 8.9% | 19,700,000 | 3/24/2017 | |
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | Trailing 12 | 2,582,479 | 1,036,280 | 1,546,199 | 12.1% | 73,500 | 0 | 1,472,699 | 2.56 | 11.5% | 22,575,000 | 7/26/2017 | |
32.01 | Property | 1807 South Saint Louis Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 7/26/2017 | ||||||
32.02 | Property | 1145 North Austin Boulevard | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 7/26/2017 | ||||||
32.03 | Property | 136 East 155th Street | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,900,000 | 7/26/2017 | ||||||
32.04 | Property | 1501 East 68th Street | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,550,000 | 7/26/2017 | ||||||
32.05 | Property | 7300 South Yates Boulevard | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,400,000 | 7/26/2017 | ||||||
32.06 | Property | 14123 South Tracy Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,300,000 | 7/26/2017 | ||||||
32.07 | Property | 7925 South Phillips Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,250,000 | 7/26/2017 | ||||||
32.08 | Property | 8000 South Ellis Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,150,000 | 7/26/2017 | ||||||
32.09 | Property | 13256 South Prairie Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,150,000 | 7/26/2017 | ||||||
32.10 | Property | 8101 South Justine Street | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,100,000 | 7/26/2017 | ||||||
32.11 | Property | 7135 South Blackstone Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 7/26/2017 | ||||||
32.12 | Property | 320 North Mason Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 900,000 | 7/26/2017 | ||||||
32.13 | Property | 410 East 107th Street | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 800,000 | 7/26/2017 | ||||||
32.14 | Property | 1257 South Christiana Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 750,000 | 7/26/2017 | ||||||
32.15 | Property | 10933 South Vernon Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 750,000 | 7/26/2017 | ||||||
32.16 | Property | 8040 South Vernon Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 650,000 | 7/26/2017 | ||||||
32.17 | Property | 12000 South Eggleston Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 650,000 | 7/26/2017 | ||||||
32.18 | Property | 2041 East 75th Street | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 650,000 | 7/26/2017 | ||||||
32.19 | Property | 219 East 68th Street | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 600,000 | 7/26/2017 | ||||||
32.20 | Property | 8751 South Cottage Grove Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 525,000 | 7/26/2017 | ||||||
32.21 | Property | 7159 South Wabash Avenue | Not Available | 0 | 0 | 0 | 0 | 0 | 0 | 500,000 | 7/26/2017 | ||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | Trailing 12 | 2,265,054 | 812,621 | 1,452,432 | 12.5% | 34,759 | 150,622 | 1,267,051 | 1.81 | 10.9% | 17,125,000 | 6/15/2017 | |
33.01 | Property | Bay Tec Center | Trailing 12 | 1,267,884 | 448,274 | 819,610 | 18,628 | 80,721 | 720,261 | 9,675,000 | 6/15/2017 | ||||||
33.02 | Property | Airport Corporate Center | Trailing 12 | 997,170 | 364,347 | 632,823 | 16,131 | 69,901 | 546,791 | 7,450,000 | 6/15/2017 | ||||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | Trailing 12 | 3,539,455 | 2,172,922 | 1,366,533 | 12.3% | 141,578 | 0 | 1,224,955 | 1.83 | 11.0% | 18,000,000 | 6/1/2017 | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | Trailing 12 | 1,648,948 | 457,196 | 1,191,753 | 11.9% | 18,424 | 76,973 | 1,096,355 | 2.61 | 10.9% | 17,800,000 | 7/13/2017 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Trailing 12 | 1,424,369 | 449,021 | 975,348 | 9.8% | 15,033 | 89,921 | 870,394 | 1.41 | 8.7% | 14,050,000 | 5/10/2017 | |
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | Trailing 12 | 1,357,758 | 499,123 | 858,634 | 9.3% | 10,662 | 84,502 | 768,471 | 1.35 | 8.4% | 13,320,000 | 6/26/2017 | |
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | Not Available | 1,298,460 | 463,637 | 834,823 | 9.3% | 3,130 | 74,235 | 757,458 | 1.36 | 8.4% | 12,000,000 | 6/22/2017 | |
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | Trailing 12 | 1,573,308 | 931,744 | 641,563 | 9.0% | 43,000 | 0 | 598,563 | 1.33 | 8.4% | 10,500,000 | 4/7/2017 | |
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | Trailing 12 | 1,340,986 | 617,657 | 723,328 | 11.0% | 7,305 | 89,320 | 626,704 | 1.52 | 9.5% | 10,300,000 | 7/6/2017 | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | Trailing 12 | 1,527,721 | 789,935 | 737,786 | 11.4% | 49,280 | 0 | 688,507 | 2.46 | 10.6% | 12,075,000 | 8/2/2017 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | Trailing 12 | 933,214 | 416,217 | 516,997 | 9.1% | 13,143 | 0 | 503,854 | 1.45 | 8.8% | 8,310,000 | 7/28/2017 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | Trailing 12 | 816,674 | 156,932 | 659,742 | 12.0% | 13,640 | 31,000 | 615,102 | 1.92 | 11.2% | 10,700,000 | 6/22/2017 | |
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | Trailing 12 | 1,732,231 | 1,022,600 | 709,631 | 12.9% | 69,289 | 0 | 640,342 | 1.80 | 11.7% | 8,700,000 | 4/14/2017 | |
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | Trailing 12 | 724,560 | 190,754 | 533,806 | 9.8% | 10,436 | 39,916 | 490,953 | 1.31 | 9.0% | 7,300,000 | Various | |
45.01 | Property | Parma Heights Plaza | Trailing 12 | 376,419 | 121,150 | 255,269 | 4,844 | 19,129 | 231,295 | 3,650,000 | 6/14/2017 | ||||||
45.02 | Property | Upper Sandusky Plaza | Trailing 12 | 348,141 | 69,604 | 278,537 | 5,592 | 20,787 | 259,658 | 3,650,000 | 6/21/2017 | ||||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | Not Available | 485,100 | 12,112 | 472,988 | 9.1% | 8,880 | 0 | 464,108 | 1.39 | 8.9% | 7,500,000 | 5/19/2017 | |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | Trailing 12 | 1,209,362 | 619,555 | 589,807 | 11.5% | 48,222 | 0 | 541,585 | 1.55 | 10.6% | 8,000,000 | 5/10/2017 | |
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | Trailing 12 | 668,853 | 248,765 | 420,088 | 8.4% | 10,850 | 0 | 409,238 | 1.30 | 8.2% | 8,700,000 | 5/16/2017 | |
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | Trailing 12 | 448,590 | 13,458 | 435,132 | 9.9% | 0 | 0 | 435,132 | 2.05 | 9.9% | 7,400,000 | 7/10/2017 | |
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | Trailing 12 | 1,160,662 | 534,907 | 625,755 | 15.6% | 63,868 | 94,871 | 467,016 | 1.92 | 11.7% | 8,000,000 | 6/29/2017 | |
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | Trailing 12 | 663,484 | 305,019 | 358,465 | 10.2% | 10,050 | 0 | 348,415 | 2.33 | 10.0% | 6,140,000 | 7/17/2017 | |
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | Various | 361,614 | 152,131 | 209,484 | 9.7% | 3,950 | 0 | 205,534 | 1.49 | 9.5% | 3,160,000 | 7/7/2017 | |
52.01 | Property | Westgate Manor MHC | Trailing 12 | 184,700 | 76,489 | 108,210 | 2,050 | 0 | 106,160 | 1,630,000 | 7/7/2017 | ||||||
52.02 | Property | Villa Plumosa MHC | Annualized | 176,915 | 75,641 | 101,273 | 1,900 | 0 | 99,373 | 1,530,000 | 7/7/2017 | ||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | Trailing 12 | 1,294,379 | 289,294 | 1,005,085 | 47.9% | 12,156 | 0 | 992,929 | 12.24 | 47.3% | 15,370,000 | 4/4/2017 |
Page 6 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 31.3% | 31.3% | 97.9% | 5/24/2017 | NAP | NAP | 266,460 | 10/31/2027 | Buzzfeed | 194,123 | 5/31/2026 | STV | 133,200 | 5/31/2024 | ||
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 30.6% | 30.6% | 95.0% | 6/1/2017 | NAP | NAP | Weil, Gotshal & Manges | 489,867 | 8/31/2034 | Aramis | 299,895 | 3/31/2020 | Perella Weinberg | 130,155 | 1/31/2022 | |
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 52.0% | 52.0% | 100.0% | 9/6/2017 | NAP | NAP | Restoration Hardware, Inc. | 61,038 | 1/31/2032 | NAP | NAP | |||||
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 74.0% | 59.7% | 92.7% | 5/31/2017 | NAP | NAP | ||||||||||
4.01 | Property | Corporate Woods - Building 82 | 98.2% | 5/31/2017 | NAP | NAP | PNC Bank National Association | 159,270 | 10/31/2019 | Lathrop & Gage, LLP | 39,993 | 1/31/2023 | Berkley Insurance Company | 10,051 | 9/30/2022 | |||||
4.02 | Property | Corporate Woods - Building 40 | 96.8% | 5/31/2017 | NAP | NAP | Coventry Health Care of Kansas, Inc. | 69,640 | 12/31/2023 | QC Holdings, Inc. | 39,022 | 10/31/2017 | Sanders Warren & Russell LLP | 19,774 | 1/31/2021 | |||||
4.03 | Property | Corporate Woods - Building 84 | 83.1% | 5/31/2017 | NAP | NAP | Scoular Company | 37,432 | 8/31/2020 | Hovey Williams LLP | 20,990 | 11/30/2019 | McDonald's Corporation | 14,561 | 7/31/2020 | |||||
4.04 | Property | Corporate Woods - Building 32 | 98.5% | 5/31/2017 | NAP | NAP | Amerigroup Corp. & Amerigroup Kansas, Inc. | 39,056 | 12/31/2020 | Pharmion LLC | 29,591 | 1/31/2018 | Time Warner Cable Midwest LLC | 19,871 | 12/31/2020 | |||||
4.05 | Property | Corporate Woods - Building 34 | 100.0% | 5/31/2017 | NAP | NAP | TMFS Holdings, LLC | 33,100 | 3/1/2027 | Vendor Credentialing Service LLC dba symplr | 30,823 | 8/31/2024 | Ace American Insurance Company dba Chubb Ins | 16,550 | 12/31/2021 | |||||
4.06 | Property | Corporate Woods - Building 14 | 96.7% | 5/31/2017 | NAP | NAP | Propharma Group, Inc. | 16,218 | 2/28/2021 | Anesthesia Associates of KC Inc | 12,564 | 9/30/2018 | Transport Funding, LLC | 9,430 | 6/30/2022 | |||||
4.07 | Property | Corporate Woods - Building 70 | 94.6% | 5/31/2017 | NAP | NAP | Compass Minerals International, Inc. | 60,699 | 2/29/2020 | Selective Site Consultants, Inc. | 17,585 | 2/28/2018 | Unitas Global | 8,665 | 1/31/2025 | |||||
4.08 | Property | Corporate Woods - Building 9 | 92.7% | 5/31/2017 | NAP | NAP | University of Kansas Hospital Authority | 16,785 | 8/31/2018 | Cinema Scene Mrktg & Promo LLC | 10,722 | 4/30/2022 | Perfect Output of Kansas City, LLC | 7,614 | 9/30/2018 | |||||
4.09 | Property | Corporate Woods - Building 6 | 83.8% | 5/31/2017 | NAP | NAP | National Crop Insurance Services, Inc. | 18,522 | 9/30/2019 | HYLA Technology Solutions, LLC fka E-Recycling, LLC | 18,522 | 3/31/2019 | Physicians Business Network, Inc. | 18,522 | 8/31/2020 | |||||
4.10 | Property | Corporate Woods - Building 12 | 80.6% | 5/31/2017 | NAP | NAP | Lansing Trade Group, LLC | 44,496 | 1/31/2018 | Massachusetts Mutual Life Insurance Company | 12,418 | 11/30/2023 | Go Local LLC | 8,697 | 12/31/2019 | |||||
4.11 | Property | Corporate Woods - Building 27 | 95.2% | 5/31/2017 | NAP | NAP | CSC Covansys Corporation | 16,550 | 3/31/2022 | Agrex Inc | 16,550 | 3/31/2018 | Overland Solutions Inc | 16,550 | 4/30/2020 | |||||
4.12 | Property | Corporate Woods - Building 51 | 94.2% | 5/31/2017 | NAP | NAP | RGN-Overland Park I, LLC | 15,796 | 5/31/2020 | The IMA Financial Group Inc | 15,783 | 12/31/2022 | Fisher, Patterson, Sayler & Smith, LLP | 8,205 | 6/30/2022 | |||||
4.13 | Property | Corporate Woods - Building 55 | 88.4% | 5/31/2017 | NAP | NAP | Emerson Electric Co. | 10,073 | 3/31/2020 | Mersoft Corporation | 5,433 | 3/31/2021 | York Risk Services Holding Corp. | 5,170 | 1/31/2021 | |||||
4.14 | Property | Corporate Woods - Building 65 | 100.0% | 5/31/2017 | NAP | NAP | Garozzo's III, Inc. | 5,575 | 9/30/2021 | First Watch of Kansas, Inc. | 4,431 | 9/30/2020 | Aspen Salon & Spa | 3,352 | 2/29/2024 | |||||
4.15 | Property | Corporate Woods - Building 3 | 81.2% | 5/31/2017 | NAP | NAP | DeMars Pension Consulting Services, Inc. | 10,247 | 9/30/2021 | Liberty Mutual Insurance Company | 6,275 | 2/28/2022 | USA Adventures of Kansas, LLC | 4,969 | 3/31/2019 | |||||
4.16 | Property | Corporate Woods - Building 75 | 88.9% | 5/31/2017 | NAP | NAP | Multi Service Technology Solutions, Inc. | 12,182 | 11/30/2017 | United Wisconsin Insurance Company | 4,931 | 6/30/2022 | Strategic AR LLC | 4,850 | 10/1/2022 | |||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 60.1% | 54.0% | 85.8% | 7/1/2017 | NAP | NAP | Bank of America | 144,701 | 7/31/2022 | Dickinson Wright | 87,473 | 5/31/2028 | CareTech Solutions, Inc. | 29,803 | 4/30/2023 | |
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 57.0% | 49.3% | 91.8% | 6/30/2017 | NAP | NAP | AMC Theatres | 74,400 | 7/21/2026 | Dick's Sporting Goods | 74,061 | 1/31/2019 | Main Event | 46,900 | 6/30/2028 | |
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 36.1% | 36.1% | 98.6% | 8/31/2017 | NAP | NAP | Brooks Brothers | 13,000 | 3/31/2018 | Anthropologie | 12,000 | 1/31/2018 | Pottery Barn | 11,235 | 1/31/2025 | |
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 60.4% | 60.4% | 74.6% | 3/31/2017 | 119.07 | 88.81 | ||||||||||
8.01 | Property | Larkspur Landing Sunnyvale | 83.8% | 3/31/2017 | 199.55 | 167.27 | NAP | NAP | NAP | |||||||||||
8.02 | Property | Larkspur Landing Milpitas | 85.7% | 3/31/2017 | 172.92 | 148.13 | NAP | NAP | NAP | |||||||||||
8.03 | Property | Larkspur Landing Campbell | 84.3% | 3/31/2017 | 166.46 | 140.39 | NAP | NAP | NAP | |||||||||||
8.04 | Property | Larkspur Landing San Francisco | 84.9% | 3/31/2017 | 164.49 | 139.7 | NAP | NAP | NAP | |||||||||||
8.05 | Property | Larkspur Landing Pleasanton | 82.9% | 3/31/2017 | 137.21 | 113.71 | NAP | NAP | NAP | |||||||||||
8.06 | Property | Larkspur Landing Bellevue | 78.8% | 3/31/2017 | 128.35 | 101.18 | NAP | NAP | NAP | |||||||||||
8.07 | Property | Larkspur Landing Sacramento | 83.0% | 3/31/2017 | 110.73 | 91.9 | NAP | NAP | NAP | |||||||||||
8.08 | Property | Hampton Inn Ann Arbor North | 73.9% | 3/31/2017 | 136.53 | 100.96 | NAP | NAP | NAP | |||||||||||
8.09 | Property | Larkspur Landing Hillsboro | 74.1% | 3/31/2017 | 115.72 | 85.79 | NAP | NAP | NAP | |||||||||||
8.10 | Property | Larkspur Landing Renton | 80.3% | 3/31/2017 | 117.03 | 93.97 | NAP | NAP | NAP | |||||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | 78.3% | 3/31/2017 | 115.33 | 90.31 | NAP | NAP | NAP | |||||||||||
8.12 | Property | Residence Inn Toledo Maumee | 81.7% | 3/31/2017 | 123.56 | 101 | NAP | NAP | NAP | |||||||||||
8.13 | Property | Residence Inn Williamsburg | 73.0% | 3/31/2017 | 133.55 | 97.54 | NAP | NAP | NAP | |||||||||||
8.14 | Property | Hampton Inn Suites Waco South | 77.7% | 3/31/2017 | 120.72 | 93.84 | NAP | NAP | NAP | |||||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | 72.9% | 3/31/2017 | 135.94 | 99.11 | NAP | NAP | NAP | |||||||||||
8.16 | Property | Courtyard Tyler | 58.8% | 3/31/2017 | 107.32 | 63.11 | NAP | NAP | NAP | |||||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | 78.1% | 3/31/2017 | 126.40 | 98.76 | NAP | NAP | NAP | |||||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | 80.0% | 3/31/2017 | 134.01 | 107.19 | NAP | NAP | NAP | |||||||||||
8.19 | Property | Residence Inn Grand Rapids West | 72.6% | 3/31/2017 | 129.34 | 93.96 | NAP | NAP | NAP | |||||||||||
8.20 | Property | Peoria, AZ Residence Inn | 80.8% | 3/31/2017 | 120.72 | 97.54 | NAP | NAP | NAP | |||||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | 70.8% | 3/31/2017 | 111.57 | 78.95 | NAP | NAP | NAP | |||||||||||
8.22 | Property | Courtyard Chico | 84.6% | 3/31/2017 | 129.64 | 109.64 | NAP | NAP | NAP | |||||||||||
8.23 | Property | Hampton Inn Suites Kokomo | 77.9% | 3/31/2017 | 121.77 | 94.88 | NAP | NAP | NAP | |||||||||||
8.24 | Property | Hampton Inn Suites South Bend | 69.9% | 3/31/2017 | 126.11 | 88.19 | NAP | NAP | NAP | |||||||||||
8.25 | Property | Courtyard Wichita Falls | 77.4% | 3/31/2017 | 109.53 | 84.74 | NAP | NAP | NAP | |||||||||||
8.26 | Property | Hampton Inn Morehead | 66.6% | 3/31/2017 | 108.23 | 72.1 | NAP | NAP | NAP | |||||||||||
8.27 | Property | Residence Inn Chico | 88.0% | 3/31/2017 | 129.19 | 113.64 | NAP | NAP | NAP | |||||||||||
8.28 | Property | Courtyard Lufkin | 64.9% | 3/31/2017 | 104.79 | 68.01 | NAP | NAP | NAP | |||||||||||
8.29 | Property | Hampton Inn Carlisle | 76.1% | 3/31/2017 | 126.65 | 96.34 | NAP | NAP | NAP | |||||||||||
8.30 | Property | Springhill Suites Williamsburg | 71.7% | 3/31/2017 | 105.82 | 75.89 | NAP | NAP | NAP | |||||||||||
8.31 | Property | Fairfield Inn Bloomington | 87.1% | 3/31/2017 | 89.99 | 78.38 | NAP | NAP | NAP | |||||||||||
8.32 | Property | Waco Residence Inn | 82.0% | 3/31/2017 | 132.95 | 108.98 | NAP | NAP | NAP | |||||||||||
8.33 | Property | Holiday Inn Express Fishers | 67.1% | 3/31/2017 | 111.18 | 74.59 | NAP | NAP | NAP | |||||||||||
8.34 | Property | Larkspur Landing Folsom | 86.4% | 3/31/2017 | 107.99 | 93.35 | NAP | NAP | NAP | |||||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | 67.1% | 3/31/2017 | 102.88 | 69.04 | NAP | NAP | NAP | |||||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | 72.6% | 3/31/2017 | 104.27 | 75.65 | NAP | NAP | NAP | |||||||||||
8.37 | Property | Toledo Homewood Suites | 82.2% | 3/31/2017 | 123.31 | 101.33 | NAP | NAP | NAP | |||||||||||
8.38 | Property | Grand Rapids Homewood Suites | 84.1% | 3/31/2017 | 124.56 | 104.8 | NAP | NAP | NAP | |||||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | 74.6% | 3/31/2017 | 118.88 | 88.74 | NAP | NAP | NAP | |||||||||||
8.40 | Property | Fairfield Inn Laurel | 79.9% | 3/31/2017 | 97.48 | 77.87 | NAP | NAP | NAP | |||||||||||
8.41 | Property | Courtyard Akron Stow | 65.9% | 3/31/2017 | 118.14 | 77.88 | NAP | NAP | NAP | |||||||||||
8.42 | Property | Larkspur Landing Roseville | 79.5% | 3/31/2017 | 106.46 | 84.6 | NAP | NAP | NAP | |||||||||||
8.43 | Property | Towneplace Suites Bloomington | 89.1% | 3/31/2017 | 90.13 | 80.3 | NAP | NAP | NAP | |||||||||||
8.44 | Property | Hampton Inn Danville | 80.0% | 3/31/2017 | 124.27 | 99.39 | NAP | NAP | NAP | |||||||||||
8.45 | Property | Holiday Inn Norwich | 56.7% | 3/31/2017 | 131.41 | 74.49 | NAP | NAP | NAP | |||||||||||
8.46 | Property | Hampton Inn Suites Longview North | 63.8% | 3/31/2017 | 106.52 | 67.99 | NAP | NAP | NAP | |||||||||||
8.47 | Property | Springhill Suites Peoria Westlake | 63.3% | 3/31/2017 | 100.19 | 63.47 | NAP | NAP | NAP | |||||||||||
8.48 | Property | Hampton Inn Suites Buda | 74.5% | 3/31/2017 | 128.83 | 95.97 | NAP | NAP | NAP | |||||||||||
8.49 | Property | Shawnee Hampton Inn | 77.6% | 3/31/2017 | 105.70 | 81.98 | NAP | NAP | NAP | |||||||||||
8.50 | Property | Racine Fairfield Inn | 68.6% | 3/31/2017 | 115.68 | 79.34 | NAP | NAP | NAP | |||||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | 75.6% | 3/31/2017 | 117.11 | 88.57 | NAP | NAP | NAP | |||||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | 84.0% | 3/31/2017 | 102.02 | 85.71 | NAP | NAP | NAP | |||||||||||
8.53 | Property | Westchase Homewood Suites | 63.4% | 3/31/2017 | 131.07 | 83.14 | NAP | NAP | NAP | |||||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | 65.9% | 3/31/2017 | 98.22 | 64.7 | NAP | NAP | NAP | |||||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | 65.5% | 3/31/2017 | 111.81 | 73.27 | NAP | NAP | NAP | |||||||||||
8.56 | Property | Hampton Inn Sweetwater | 62.9% | 3/31/2017 | 94.90 | 59.73 | NAP | NAP | NAP | |||||||||||
8.57 | Property | Comfort Suites Buda Austin South | 76.8% | 3/31/2017 | 98.28 | 75.46 | NAP | NAP | NAP | |||||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | 63.4% | 3/31/2017 | 81.60 | 51.72 | NAP | NAP | NAP | |||||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | 67.4% | 3/31/2017 | 83.76 | 56.47 | NAP | NAP | NAP | |||||||||||
8.60 | Property | Comfort Inn & Suites Paris | 67.4% | 3/31/2017 | 83.63 | 56.4 | NAP | NAP | NAP | |||||||||||
8.61 | Property | Hampton Inn Suites Decatur | 64.6% | 3/31/2017 | 88.11 | 56.94 | NAP | NAP | NAP | |||||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | 66.5% | 3/31/2017 | 75.50 | 50.18 | NAP | NAP | NAP | |||||||||||
8.63 | Property | Mankato Fairfield Inn | 58.0% | 3/31/2017 | 93.96 | 54.49 | NAP | NAP | NAP | |||||||||||
8.64 | Property | Candlewood Suites Texarkana | 75.0% | 3/31/2017 | 54.70 | 41.04 | NAP | NAP | NAP | |||||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | 54.1% | 3/31/2017 | 87.69 | 47.48 | NAP | NAP | NAP | |||||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | 65.4% | 58.8% | 89.5% | 7/6/2017 | NAP | NAP | Huntington National Bank | 58,131 | 4/30/2024 | Hillman Co. | 34,531 | 6/30/2018 | Sisterson & Company | 25,981 | 5/31/2019 | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 69.5% | 63.5% | 97.8% | 6/1/2017 | NAP | NAP | ||||||||||
10.01 | Property | McKinley Towne Centre | 96.8% | 6/1/2017 | NAP | NAP | Llamasoft, Inc. | 58,365 | 10/31/2026 | Think Tech, Inc. d/b/a TD Ameritrade | 23,849 | 7/31/2026 | Bodman PLC | 12,522 | 11/30/2018 | |||||
10.02 | Property | Liberty Square | 100.0% | 6/1/2017 | NAP | NAP | Menlo Associates, LLC | 23,721 | 8/31/2022 | The Regents of the University of Michigan | 21,800 | 12/31/2022 | Tomukun Noodle Bar-Office | 6,631 | 8/31/2028 | |||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 52.8% | 42.6% | 69.2% | 6/30/2017 | 115.27 | 79.21 | ||||||||||
11.01 | Property | Holiday Inn Express & Suites Buffalo | 83.0% | 6/30/2017 | 86.90 | 69.52 | NAP | NAP | NAP | |||||||||||
11.02 | Property | Hampton Inn Potsdam | 66.6% | 6/30/2017 | 134.66 | 89.68 | NAP | NAP | NAP | |||||||||||
11.03 | Property | Hampton Inn & Suites Utica | 76.4% | 6/30/2017 | 135.01 | 103.15 | NAP | NAP | NAP | |||||||||||
11.04 | Property | Fairfield Inn & Suites Olean | 58.0% | 6/30/2017 | 118.85 | 68.93 | NAP | NAP | NAP | |||||||||||
11.05 | Property | Hampton Inn & Suites East Aurora | 79.3% | 6/30/2017 | 135.30 | 107.29 | NAP | NAP | NAP | |||||||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | 59.6% | 6/30/2017 | 115.89 | 69.07 | NAP | NAP | NAP | |||||||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | 66.3% | 6/30/2017 | 111.13 | 73.68 | NAP | NAP | NAP | |||||||||||
11.08 | Property | Fairfield Inn & Suites Albany | 61.8% | 6/30/2017 | 120.48 | 74.46 | NAP | NAP | NAP | |||||||||||
11.09 | Property | Fairfield Inn & Suites Corning | 55.7% | 6/30/2017 | 117.26 | 65.31 | NAP | NAP | NAP | |||||||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | 70.3% | 6/30/2017 | 101.52 | 71.37 | NAP | NAP | NAP | |||||||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 50.0% | 50.0% | 93.0% | 7/26/2017 | NAP | NAP | Nike Factory Store | 20,200 | 1/31/2018 | Old Navy | 16,115 | 1/31/2022 | Under Armour | 11,250 | 9/30/2025 | |
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 47.9% | 47.9% | 97.5% | 6/1/2017 | NAP | NAP | Dillards | 291,700 | 12/31/2019 | Macy's | 229,520 | 1/31/2029 | JC Penney | 203,410 | 11/30/2022 | |
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 63.5% | 53.5% | 83.7% | 5/1/2017 | NAP | NAP | TransAmerica Financial Life Insurance Company | 114,940 | 3/31/2021 | Sprague/Castle Oil | 17,018 | 5/31/2023 | The Plastic Surgery Center of Westchester | 10,891 | 1/31/2023 | |
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 67.6% | 60.8% | 85.8% | 7/1/2017 | NAP | NAP | Conn's | 33,948 | 1/31/2023 | PetSmart | 26,352 | 1/31/2020 | Office Max | 23,530 | 1/31/2020 | |
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 61.9% | 61.9% | 85.5% | 4/20/2017 | NAP | NAP | ||||||||||
16.01 | Property | RXR Plaza | 84.9% | 4/20/2017 | NAP | NAP | Openlink Financial LLC | 96,325 | 12/31/2025 | Flushing Bank | 90,877 | 12/31/2026 | Rivkin Radler LLC | 84,736 | 6/30/2023 | |||||
16.02 | Property | Omni | 86.5% | 4/20/2017 | NAP | NAP | HealthPlex Inc. | 77,464 | 3/31/2022 | Congdon Flaherty O'Callaghan | 67,109 | 12/31/2018 | Long Island Power Authority | 50,897 | 4/30/2025 | |||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 59.9% | 51.8% | 100.0% | 9/6/2017 | NAP | NAP | Mars Petcare US, Inc. | 465,256 | 5/31/2027 | NAP | NAP | |||||
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 68.2% | 58.4% | 88.3% | 4/12/2017 | NAP | NAP | Gildan Activewear, d.b.a Alstyle Apparel | 82,100 | 5/31/2020 | Collector's Car Garage | 58,914 | 9/30/2021 | Power Home | 31,129 | 1/31/2025 | |
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | 68.1% | 61.3% | 100.0% | 9/1/2017 | NAP | NAP | Continental Automotive Systems, Inc. | 65,188 | 3/31/2028 | NAP | NAP | |||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 73.8% | 60.0% | 100.0% | 6/1/2017 | NAP | NAP | Orchards Annex (Hospitality) | 21,486 | 12/31/2040 | Canyon Breeze Restaurant | 6,870 | 12/31/2072 | Earthbound Trading | 3,264 | 2/28/2021 | |
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | 73.5% | 63.0% | 94.9% | 8/24/2017 | NAP | NAP | E.W. Scripps Company | 83,159 | 1/31/2024 | Thompson Hine LLP | 53,066 | 12/31/2020 | Graydon Head & Ritchey | 38,508 | 6/30/2032 | |
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | 69.4% | 56.9% | 95.9% | 8/1/2017 | NAP | NAP | Winn-Dixie | 31,420 | 3/16/2024 | Victoria Park Animal Hospital | 3,416 | 11/30/2020 | Shuck N Dive | 3,376 | 6/30/2022 | |
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | 52.5% | 52.5% | 100.0% | 9/1/2017 | NAP | NAP | DPR Construction, A General Partnership | 39,903 | 3/31/2022 | DPR Sublease/Various | 13,097 | 3/31/2022 | NAP | |||
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | 74.7% | 60.1% | 91.2% | 8/29/2017 | NAP | NAP | Tridium, Inc. | 35,731 | 10/31/2022 | Interbake Foods, LLC | 11,995 | 8/31/2020 | Batzli, Stiles, Butler, PC | 11,901 | 8/31/2019 | |
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 62.7% | 48.5% | 64.8% | 5/31/2017 | 137.34 | 88.99 | ||||||||||
25.01 | Property | Hilton Anchorage | 57.7% | 5/31/2017 | 140.56 | 81.03 | NAP | NAP | NAP | |||||||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | 76.0% | 5/31/2017 | 133.51 | 101.44 | NAP | NAP | NAP | |||||||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 48.5% | 48.5% | 93.4% | 7/31/2017 | NAP | NAP | NAP | NAP | NAP | |||||||
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 48.9% | 48.9% | 91.1% | 2/28/2017 | NAP | NAP | Société Générale | 562,347 | 10/31/2032 | JPMorgan Chase Bank, National Association | 225,438 | 10/31/2022 | Major League Baseball | 220,565 | 10/31/2022 | |
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | 48.4% | 48.4% | 100.0% | 9/1/2017 | NAP | NAP | Amazon | 40,000 | 4/30/2027 | NAP | NAP | |||||
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 62.3% | 62.3% | 100.0% | 6/29/2017 | NAP | NAP | Ross Dress for Less | 30,131 | 1/31/2020 | Big Lots | 25,080 | 1/31/2020 | Michael's Stores Inc | 21,360 | 2/28/2019 | |
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 64.6% | 57.9% | 100.0% | 6/30/2017 | NAP | NAP | Berkshire Hathaway Homeservices | 11,279 | 9/30/2022 | Black & Lobello Law Firm | 9,982 | 2/28/2020 | Plaza Bank | 7,111 | 12/31/2023 | |
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | 68.5% | 60.4% | 94.8% | 6/30/2017 | NAP | NAP | Food Lion | 40,883 | 6/12/2019 | Blue Waves | 8,000 | 8/31/2026 | Long and Foster | 5,304 | 6/30/2019 | |
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 56.7% | 56.7% | 97.3% | 8/1/2017 | NAP | NAP | ||||||||||
32.01 | Property | 1807 South Saint Louis Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.02 | Property | 1145 North Austin Boulevard | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.03 | Property | 136 East 155th Street | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.04 | Property | 1501 East 68th Street | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.05 | Property | 7300 South Yates Boulevard | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.06 | Property | 14123 South Tracy Avenue | 94.4% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.07 | Property | 7925 South Phillips Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.08 | Property | 8000 South Ellis Avenue | 88.9% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.09 | Property | 13256 South Prairie Avenue | 90.9% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.10 | Property | 8101 South Justine Street | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.11 | Property | 7135 South Blackstone Avenue | 91.7% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.12 | Property | 320 North Mason Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.13 | Property | 410 East 107th Street | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.14 | Property | 1257 South Christiana Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.15 | Property | 10933 South Vernon Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.16 | Property | 8040 South Vernon Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.17 | Property | 12000 South Eggleston Avenue | 90.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.18 | Property | 2041 East 75th Street | 90.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.19 | Property | 219 East 68th Street | 83.3% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.20 | Property | 8751 South Cottage Grove Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
32.21 | Property | 7159 South Wabash Avenue | 100.0% | 8/1/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 67.6% | 60.6% | 85.1% | 7/1/2017 | NAP | NAP | ||||||||||
33.01 | Property | Bay Tec Center | 84.0% | 7/1/2017 | NAP | NAP | Option Care Enterprises, Inc. | 17,415 | 7/31/2019 | Intermatrix Incorporated | 14,008 | 11/30/2020 | PSS World Medical, Inc (McKesson Corp) | 11,518 | 11/30/2021 | |||||
33.02 | Property | Airport Corporate Center | 86.3% | 7/1/2017 | NAP | NAP | TestAmerica Laboratories, Inc | 14,340 | 8/31/2019 | Ameja Delivery & Moving Service, LLC | 7,200 | 11/30/2022 | Bay Area Copier Rental, Inc | 5,062 | 4/30/2019 | |||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | 61.7% | 49.7% | 67.2% | 6/30/2017 | 99.62 | 66.97 | NAP | NAP | NAP | |||||||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 56.3% | 56.3% | 100.0% | 6/1/2017 | NAP | NAP | Sendx Medical, Inc. | 38,514 | 1/31/2021 | Laurelwood Industries Inc. | 12,754 | 7/31/2021 | Cryterion Medical, Inc. | 9,805 | 5/31/2022 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 71.2% | 57.8% | 100.0% | 6/1/2017 | NAP | NAP | Crunch Fitness | 31,855 | 7/31/2024 | Harbor Freight Tools | 15,075 | 3/31/2022 | Prudential Tropical Realty | 6,720 | 6/30/2019 | |
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 69.1% | 59.2% | 87.5% | 6/30/2017 | NAP | NAP | Angela Christopher, DC, PLLC | 11,364 | 4/30/2023 | TRCC-RAY Rd, Inc (Triple R Childcare) | 8,180 | 1/31/2021 | A-Z Tech Radiology & Open MRI | 5,095 | 1/31/2021 | |
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 74.9% | 60.9% | 97.1% | 8/16/2017 | NAP | NAP | Home Depot | 131,924 | 1/31/2026 | Hooter's | 5,515 | 9/30/2024 | CiCi's Pizza | 4,855 | 8/31/2019 | |
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | 67.6% | 59.6% | 94.3% | 7/27/2017 | NAP | NAP | NAP | NAP | NAP | |||||||
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 64.1% | 52.2% | 100.0% | 6/1/2017 | NAP | NAP | The Broadbent Company | 19,312 | 6/30/2030 | Hensley Legal | 15,822 | 3/31/2021 | Fogo De Chao Churrascaria | 13,568 | 5/6/2023 | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 53.8% | 53.8% | 95.0% | 8/15/2017 | NAP | NAP | NAP | NAP | NAP | |||||||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 68.6% | 55.4% | 89.2% | 8/14/2017 | NAP | NAP | NAP | NAP | NAP | |||||||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 51.5% | 43.5% | 91.6% | 6/1/2017 | NAP | NAP | Asian Buffett | 5,600 | 7/31/2018 | Applebee's | 5,161 | 12/31/2027 | Rent-A-Center | 4,200 | 1/31/2023 | |
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 63.0% | 52.0% | 60.5% | 3/31/2017 | 99.49 | 60.23 | NAP | NAP | NAP | |||||||
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 74.9% | 55.6% | 98.0% | 8/9/2017 | NAP | NAP | ||||||||||
45.01 | Property | Parma Heights Plaza | 100.0% | 8/9/2017 | NAP | NAP | Discount Drug Mart | 21,979 | 12/31/2025 | Western Provisions | 4,400 | 6/30/2021 | Tan Techniques | 2,375 | 11/30/2020 | |||||
45.02 | Property | Upper Sandusky Plaza | 96.2% | 8/9/2017 | NAP | NAP | Discount Drug Mart | 22,620 | 12/31/2021 | Rent-A-Center | 4,389 | 6/30/2021 | Alliance Staffing Solutions | 1,811 | 01/31/2018 | |||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 69.2% | 56.9% | 100.0% | 9/6/2017 | NAP | NAP | Kohl's | 88,800 | 1/31/2028 | NAP | NAP | |||||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 64.2% | 47.5% | 98.0% | 5/31/2017 | NAP | NAP | NAP | NAP | NAP | |||||||
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 57.5% | 52.8% | 85.6% | 5/31/2017 | NAP | NAP | NAP | NAP | NAP | |||||||
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 59.5% | 59.5% | 100.0% | 9/6/2017 | NAP | NAP | Walgreens | 14,820 | 4/30/2034 | NAP | NAP | |||||
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 50.0% | 40.4% | 100.0% | 7/13/2017 | NAP | NAP | Pivot Point Services, LLC | 637,902 | 12/31/2022 | City of Clinton Chamber of Commerce | 340 | MTM | City of Clinton Fire Department | 340 | MTM | |
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 57.0% | 57.0% | 85.7% | 7/16/2017 | NAP | NAP | NAP | NAP | NAP | |||||||
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 68.2% | 56.0% | 96.2% | 7/2/2017 | NAP | NAP | ||||||||||
52.01 | Property | Westgate Manor MHC | 95.1% | 7/2/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
52.02 | Property | Villa Plumosa MHC | 97.4% | 7/2/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 13.7% | 13.7% | 96.7% | 6/8/2017 | NAP | NAP | NAP | NAP | NAP |
Page 7 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | T. Rowe Price | 13,450 | 3/31/2028 | WB Wood | 13,397 | 12/31/2022 | 4/13/2017 | No | NAP | 4/12/2017 | NAP | NAP | No | 0 | 0 | |
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | Apple | 105,748 | 1/31/2034 | BAMCO | 105,579 | 5/31/2035 | 5/9/2017 | No | NAP | 5/9/2017 | NAP | NAP | No | 0 | 0 | |
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | NAP | NAP | 6/27/2017 | No | NAP | 6/27/2017 | NAP | NAP | No | 128,689 | 64,345 | |||||
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | No | 6,258,114 | 625,811 | |||||||||||||
4.01 | Property | Corporate Woods - Building 82 | Lincoln National Life Insurance Company | 8,127 | 8/31/2021 | Toyota Motor Credit Corporation | 8,102 | 3/31/2018 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.02 | Property | Corporate Woods - Building 40 | Spencer Fane LLP | 16,157 | 11/30/2019 | Searles Valley Minerals Operations, Inc. | 14,872 | 2/29/2020 | 8/9/2017 | No | NAP | 6/27/2017 | NAP | NAP | No | |||||
4.03 | Property | Corporate Woods - Building 84 | Sirius Computer Solutions, Inc | 13,338 | 7/31/2021 | Met Life Agricultural Inv. | 12,997 | 5/31/2019 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.04 | Property | Corporate Woods - Building 32 | Foulston Siefkin LLP | 19,871 | 4/30/2022 | Ascension Insurance, Inc. | 13,671 | 5/31/2019 | 8/9/2017 | No | NAP | 6/27/2017 | NAP | NAP | No | |||||
4.05 | Property | Corporate Woods - Building 34 | KBP Investments Inc. | 16,550 | 6/30/2023 | NAP | 8/9/2017 | No | NAP | 6/27/2017 | NAP | NAP | No | |||||||
4.06 | Property | Corporate Woods - Building 14 | Zoom Video Communications, Inc. | 9,176 | 10/31/2019 | Performance Technologies Inc | 7,886 | 6/30/2018 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.07 | Property | Corporate Woods - Building 70 | Pershing Yoakley & Associates, P.C. | 3,595 | 2/28/2018 | Synergy Search Group, LLC | 2,386 | 9/30/2022 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.08 | Property | Corporate Woods - Building 9 | Oracle America, Inc. | 6,179 | 3/31/2022 | Paragaon Capital Management | 6,023 | 3/31/2027 | 8/9/2017 | No | NAP | 6/27/2017 | NAP | NAP | No | |||||
4.09 | Property | Corporate Woods - Building 6 | Affinis Corp | 9,614 | 2/28/2023 | The Nolan Company | 6,827 | 2/28/2022 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.10 | Property | Corporate Woods - Building 12 | AECOM | 5,445 | 11/30/2018 | Couch Pierce King & Wharton Chartered | 2,630 | 7/31/2020 | 8/9/2017 | No | NAP | 6/27/2017 | NAP | NAP | No | |||||
4.11 | Property | Corporate Woods - Building 27 | RubinBrown LLP | 13,261 | 1/31/2019 | Apex Systems, Inc. | 6,204 | 9/30/2022 | 8/9/2017 | No | NAP | 6/27/2017 | NAP | NAP | No | |||||
4.12 | Property | Corporate Woods - Building 51 | Ferree, Bunn, Rundberg & Ridgway, Chtd. | 7,048 | 1/31/2019 | Platinum Realty, LLC | 6,327 | 10/31/2020 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.13 | Property | Corporate Woods - Building 55 | Adam & McDonald PA | 4,964 | 5/31/2020 | Commodity Specialists Company | 4,286 | 10/31/2019 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.14 | Property | Corporate Woods - Building 65 | Kulture Kurry LLC | 3,013 | 12/31/2019 | Chipotle Mexican Grill of Kansas, L.L.C. | 2,827 | 2/28/2018 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.15 | Property | Corporate Woods - Building 3 | OMNI Employment Management Services, LLC | 4,580 | 5/31/2020 | Dissinger Reed, LLC | 4,402 | 11/30/2019 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
4.16 | Property | Corporate Woods - Building 75 | Diebold, Incorporated | 4,350 | 9/30/2018 | United Fidelity Funding Corp. | 3,866 | 12/31/2017 | 8/9/2017 | No | NAP | 6/23/2017 | NAP | NAP | No | |||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | Horizon Global Company | 24,142 | 10/31/2027 | BDO | 21,418 | 4/30/2027 | 7/25/2017 | No | NAP | 7/21/2017 | NAP | NAP | No | 73,312 | 73,312 | |
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | Nordstrom Rack | 30,002 | 9/30/2025 | Forever 21 | 26,885 | 1/31/2019 | 7/24/2017 | No | NAP | 7/20/2017 | NAP | NAP | No | 0 | 0 | |
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | Gap. Gap Kids. babyGap | 10,859 | 12/31/2021 | Banana Republic | 8,000 | 1/31/2022 | 7/20/2017 | No | NAP | 7/20/2017 | NAP | NAP | No | 0 | 0 | |
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | No | 0 | 0 | |||||||||||||
8.01 | Property | Larkspur Landing Sunnyvale | NAP | NAP | 4/26/2017 | No | NAP | 4/28/2017 | 4/26/2017 | 5% | No | |||||||||
8.02 | Property | Larkspur Landing Milpitas | NAP | NAP | 4/19/2017 | No | NAP | 4/28/2017 | 4/19/2017 | 13% | No | |||||||||
8.03 | Property | Larkspur Landing Campbell | NAP | NAP | 4/19/2017 | No | NAP | 4/28/2017 | 4/28/2017 | 4% | No | |||||||||
8.04 | Property | Larkspur Landing San Francisco | NAP | NAP | 4/26/2017 | No | NAP | 4/28/2017 | 4/21/2017 | 7% | No | |||||||||
8.05 | Property | Larkspur Landing Pleasanton | NAP | NAP | 4/27/2017 | No | NAP | 4/28/2017 | 4/27/2017 | 13% | No | |||||||||
8.06 | Property | Larkspur Landing Bellevue | NAP | NAP | 4/21/2017 | No | NAP | 4/28/2017 | 4/20/2017 | 7% | No | |||||||||
8.07 | Property | Larkspur Landing Sacramento | NAP | NAP | 4/21/2017 | No | NAP | 4/28/2017 | 4/20/2017 | 2% | No | |||||||||
8.08 | Property | Hampton Inn Ann Arbor North | NAP | NAP | 4/28/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.09 | Property | Larkspur Landing Hillsboro | NAP | NAP | 4/19/2017 | No | NAP | 4/28/2017 | 4/24/2017 | 3% | No | |||||||||
8.10 | Property | Larkspur Landing Renton | NAP | NAP | 4/26/2017 | No | NAP | 4/28/2017 | 4/20/2017 | 5% | No | |||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | NAP | NAP | 4/4/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.12 | Property | Residence Inn Toledo Maumee | NAP | NAP | 4/20/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.13 | Property | Residence Inn Williamsburg | NAP | NAP | 4/28/2017 | No | NAP | 4/24/2017 | NAP | NAP | No | |||||||||
8.14 | Property | Hampton Inn Suites Waco South | NAP | NAP | 4/5/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | NAP | NAP | 4/25/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.16 | Property | Courtyard Tyler | NAP | NAP | 3/29/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | NAP | NAP | 4/20/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | NAP | NAP | 4/18/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.19 | Property | Residence Inn Grand Rapids West | NAP | NAP | 4/19/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.20 | Property | Peoria, AZ Residence Inn | NAP | NAP | 4/8/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | NAP | NAP | 4/28/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.22 | Property | Courtyard Chico | NAP | NAP | 4/21/2017 | No | NAP | 4/28/2017 | 4/21/2017 | 5% | No | |||||||||
8.23 | Property | Hampton Inn Suites Kokomo | NAP | NAP | 4/17/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.24 | Property | Hampton Inn Suites South Bend | NAP | NAP | 4/21/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.25 | Property | Courtyard Wichita Falls | NAP | NAP | 4/2/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.26 | Property | Hampton Inn Morehead | NAP | NAP | 4/19/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.27 | Property | Residence Inn Chico | NAP | NAP | 4/19/2017 | No | NAP | 4/28/2017 | 4/21/2017 | 5% | No | |||||||||
8.28 | Property | Courtyard Lufkin | NAP | NAP | 4/3/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.29 | Property | Hampton Inn Carlisle | NAP | NAP | 4/25/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.30 | Property | Springhill Suites Williamsburg | NAP | NAP | 4/21/2017 | No | NAP | 4/25/2017 | NAP | NAP | No | |||||||||
8.31 | Property | Fairfield Inn Bloomington | NAP | NAP | 4/20/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.32 | Property | Waco Residence Inn | NAP | NAP | 4/11/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.33 | Property | Holiday Inn Express Fishers | NAP | NAP | 4/26/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.34 | Property | Larkspur Landing Folsom | NAP | NAP | 4/28/2017 | No | NAP | 4/28/2017 | 4/27/2017 | 5% | No | |||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | NAP | NAP | 4/27/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | NAP | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.37 | Property | Toledo Homewood Suites | NAP | NAP | 4/3/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.38 | Property | Grand Rapids Homewood Suites | NAP | NAP | 4/4/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | NAP | NAP | 4/10/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.40 | Property | Fairfield Inn Laurel | NAP | NAP | 4/19/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.41 | Property | Courtyard Akron Stow | NAP | NAP | 4/15/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.42 | Property | Larkspur Landing Roseville | NAP | NAP | 4/28/2017 | No | NAP | 4/25/2017 | 4/27/2017 | 5% | No | |||||||||
8.43 | Property | Towneplace Suites Bloomington | NAP | NAP | 4/25/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.44 | Property | Hampton Inn Danville | NAP | NAP | 4/20/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.45 | Property | Holiday Inn Norwich | NAP | NAP | 4/21/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.46 | Property | Hampton Inn Suites Longview North | NAP | NAP | 4/3/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.47 | Property | Springhill Suites Peoria Westlake | NAP | NAP | 4/28/2017 | No | NAP | 4/28/2017 | NAP | NAP | No | |||||||||
8.48 | Property | Hampton Inn Suites Buda | NAP | NAP | 4/5/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.49 | Property | Shawnee Hampton Inn | NAP | NAP | 4/10/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.50 | Property | Racine Fairfield Inn | NAP | NAP | 3/31/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | NAP | NAP | 4/21/2017 | No | NAP | 4/25/2017 | NAP | NAP | No | |||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | NAP | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.53 | Property | Westchase Homewood Suites | NAP | NAP | 4/10/2017 | No | NAP | 4/10/2017 | NAP | NAP | No | |||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | NAP | NAP | 4/4/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | NAP | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.56 | Property | Hampton Inn Sweetwater | NAP | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.57 | Property | Comfort Suites Buda Austin South | NAP | NAP | 3/30/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | NAP | NAP | 4/6/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | NAP | NAP | 4/5/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.60 | Property | Comfort Inn & Suites Paris | NAP | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.61 | Property | Hampton Inn Suites Decatur | NAP | NAP | 4/5/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | NAP | NAP | 4/3/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.63 | Property | Mankato Fairfield Inn | NAP | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.64 | Property | Candlewood Suites Texarkana | NAP | NAP | 4/4/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | NAP | NAP | 4/7/2017 | No | NAP | 4/7/2017 | NAP | NAP | No | |||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | Rothman Gordon | 20,858 | 3/31/2020 | Zimmer Kunz, LLC | 16,422 | 1/31/2029 | 6/21/2017 | No | NAP | 6/22/2017 | NAP | NAP | No | 93,536 | 67,895 | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | No | 166,194 | 110,796 | |||||||||||||
10.01 | Property | McKinley Towne Centre | Penny W. Stamps School of Art | 7,979 | 2/8/2027 | Bar Louie | 6,161 | 5/31/2022 | 6/20/2017 | No | NAP | 6/20/2017 | NAP | NAP | No | |||||
10.02 | Property | Liberty Square | FedEx Office | 4,224 | 11/30/2022 | Barre Bee Fit of Michigan | 3,005 | 10/31/2021 | 6/20/2017 | No | NAP | 6/20/2017 | NAP | NAP | No | |||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | No | 1,280,823 | 137,128 | |||||||||||||
11.01 | Property | Holiday Inn Express & Suites Buffalo | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.02 | Property | Hampton Inn Potsdam | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.03 | Property | Hampton Inn & Suites Utica | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.04 | Property | Fairfield Inn & Suites Olean | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.05 | Property | Hampton Inn & Suites East Aurora | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.08 | Property | Fairfield Inn & Suites Albany | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.09 | Property | Fairfield Inn & Suites Corning | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | NAP | NAP | 7/27/2017 | No | NAP | 7/27/2017 | NAP | NAP | No | |||||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | GAP Outlet | 11,000 | 1/31/2022 | Adidas/Rockport | 10,000 | 1/31/2027 | 7/28/2017 | No | NAP | 7/28/2017 | NAP | NAP | No | 0 | 0 | |
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | Dick's Sporting Goods | 36,667 | 1/31/2021 | Zara | 34,722 | 4/30/2028 | 6/13/2017 | No | NAP | 6/12/2017 | NAP | NAP | No | 0 | 0 | |
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | Stillman Management, Inc. | 7,993 | 11/30/2022 | Friedland Realty Inc. | 7,386 | 04/30/2020 | 6/5/2017 | No | NAP | 6/5/2017 | NAP | NAP | No | 266,729 | 60,219 | |
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | Michaels | 22,784 | 3/31/2025 | Party City | 12,000 | 7/31/2019 | 4/26/2017 | No | NAP | 5/11/2017 | NAP | NAP | No | 196,723 | 32,787 | |
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | No | 2,049,623 | 906,920 | |||||||||||||
16.01 | Property | RXR Plaza | Ruskin Moscou Faltischek P.C. | 63,530 | 12/31/2026 | MBSC Securities Corporation | 63,119 | 9/30/2021 | 4/7/2017 | Yes | 5/15/2017 | 4/7/2017 | NAP | NAP | No | |||||
16.02 | Property | Omni | Forchelli Curto Deegan | 44,785 | 7/31/2020 | Arbor Commercial Mortgage LLC | 36,488 | 2/28/2027 | 4/10/2017 | No | NAP | 4/10/2017 | NAP | NAP | No | |||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | NAP | NAP | 8/1/2017 | No | NAP | 8/1/2017 | NAP | NAP | No | 112,738 | 0 | |||||
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | IK Gymnastics | 24,225 | 10/31/2021 | Compass Health | 20,031 | 5/31/2023 | 3/1/2017 | No | NAP | 2/28/2017 | NAP | NAP | No | 224,401 | 48,965 | |
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | NAP | NAP | 5/10/2017 | No | NAP | 4/20/2017 | 4/19/2017 | 17% | No | 84,706 | 21,177 | |||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | Cactus Carlos | 2,960 | 12/31/2022 | New Sedona Crystal Vortex | 2,676 | 10/31/2018 | 6/23/2017 | No | NAP | 6/19/2017 | NAP | NAP | No | 46,379 | 9,276 | |
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | Ernst & Young U.S. LLP | 32,638 | 8/31/2019 | Office Key | 23,939 | 12/31/2021 | 12/16/2016 | No | NAP | 12/19/2016 | NAP | NAP | No | 392,500 | 196,250 | |
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | Christina Wan's | 3,150 | 12/31/2019 | April N Patterson, DDS.PA | 2,093 | 3/31/2022 | 5/10/2017 | No | NAP | 5/5/2017 | NAP | NAP | No | 162,774 | 20,347 | |
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | NAP | NAP | 6/9/2017 | No | NAP | 6/15/2017 | 6/14/2017 | 8% | No | 0 | 0 | |||||
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | Comcast of Richmond, Inc. | 9,254 | 3/31/2021 | Bowman Consulting Group, Ltd. | 7,328 | 12/31/2022 | 6/21/2017 | No | NAP | 6/21/2017 | NAP | NAP | No | 62,994 | 15,749 | |
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | No | 1,033,595 | 129,199 | |||||||||||||
25.01 | Property | Hilton Anchorage | NAP | NAP | 1/3/2017 | No | NAP | 1/3/2017 | 1/4/2017 | 12% | No | |||||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | NAP | NAP | 1/3/2017 | No | NAP | 1/3/2017 | NAP | NAP | No | |||||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | NAP | NAP | 6/7/2017 | No | NAP | 6/8/2017 | NAP | NAP | No | 96,399 | 32,133 | |||||
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | Angelo Gordon | 113,405 | 5/31/2026 | Rabobank | 109,657 | 9/30/2026 | 4/19/2017 | No | NAP | 4/20/2017 | NAP | NAP | No | 0 | 3,878,518 | |
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | NAP | NAP | 6/19/2017 | No | NAP | 5/23/2017 | 5/22/2017 | 13% | No | 27,535 | 6,884 | |||||
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | PetSmart | 19,107 | 4/30/2019 | Cost Plus World Market | 18,300 | 1/31/2021 | 6/9/2017 | No | NAP | 6/9/2017 | NAP | NAP | No | 106,208 | 15,173 | |
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | The Calida Group | 5,468 | 12/31/2020 | Citywide Mortgage | 5,172 | 7/14/2022 | 6/27/2017 | No | NAP | 6/28/2017 | NAP | NAP | No | 12,654 | 6,327 | |
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | Sherwin-Williams | 5,000 | 10/31/2022 | Crabcake Factory | 4,850 | 11/30/2026 | 3/28/2017 | No | NAP | 3/23/2017 | NAP | NAP | No | 142,270 | 12,934 | |
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | No | 28,822 | 14,411 | |||||||||||||
32.01 | Property | 1807 South Saint Louis Avenue | NAP | NAP | 8/10/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.02 | Property | 1145 North Austin Boulevard | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.03 | Property | 136 East 155th Street | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.04 | Property | 1501 East 68th Street | NAP | NAP | 8/9/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.05 | Property | 7300 South Yates Boulevard | NAP | NAP | 8/10/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.06 | Property | 14123 South Tracy Avenue | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.07 | Property | 7925 South Phillips Avenue | NAP | NAP | 8/8/2017 | No | NAP | 8/15/2017 | NAP | NAP | No | |||||||||
32.08 | Property | 8000 South Ellis Avenue | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.09 | Property | 13256 South Prairie Avenue | NAP | NAP | 8/9/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.10 | Property | 8101 South Justine Street | NAP | NAP | 8/10/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.11 | Property | 7135 South Blackstone Avenue | NAP | NAP | 8/8/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.12 | Property | 320 North Mason Avenue | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.13 | Property | 410 East 107th Street | NAP | NAP | 8/8/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.14 | Property | 1257 South Christiana Avenue | NAP | NAP | 8/8/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.15 | Property | 10933 South Vernon Avenue | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.16 | Property | 8040 South Vernon Avenue | NAP | NAP | 8/10/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.17 | Property | 12000 South Eggleston Avenue | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.18 | Property | 2041 East 75th Street | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.19 | Property | 219 East 68th Street | NAP | NAP | 8/10/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.20 | Property | 8751 South Cottage Grove Avenue | NAP | NAP | 8/11/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
32.21 | Property | 7159 South Wabash Avenue | NAP | NAP | 8/10/2017 | No | NAP | 8/11/2017 | NAP | NAP | No | |||||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | No | 227,134 | 20,649 | |||||||||||||
33.01 | Property | Bay Tec Center | FirstService Residential Florida Inc | 7,320 | 7/31/2020 | Critical System Solutions, LLC | 6,669 | 7/31/2021 | 6/20/2017 | No | NAP | 6/20/2017 | NAP | NAP | No | |||||
33.02 | Property | Airport Corporate Center | Aero-Med, Ltd | 4,800 | 12/31/2017 | Westcoast Computer Services, Inc | 4,780 | 8/31/2018 | 6/20/2017 | No | NAP | 6/20/2017 | NAP | NAP | No | |||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | NAP | NAP | 6/22/2017 | No | NAP | 6/22/2017 | NAP | NAP | No | 162,065 | 18,007 | |||||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | ARRK Product Development | 9,300 | 6/30/2023 | APT College, LLC | 6,394 | 5/31/2018 | 7/26/2017 | No | NAP | 7/25/2017 | 7/25/2017 | 13% | No | 67,716 | 8,464 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | Shear Excellence Hair Academy | 5,650 | 12/31/2020 | Gym Locker | 3,850 | 1/31/2019 | 5/9/2017 | No | NAP | 5/10/2017 | NAP | NAP | No | 82,723 | 10,340 | |
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | Maricopa Obstetrics & Gynecology | 4,896 | 06/30/2021 | AOR Management Company of Arizona, LLC | 3,415 | 04/30/2019 | 7/5/2017 | No | NAP | 7/7/2017 | NAP | NAP | No | 58,753 | 14,688 | |
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | La Fiesta Mexican Restaurant | 2,616 | 10/31/2020 | La Tienda International Grocery | 2,545 | 06/30/2022 | 6/26/2017 | No | NAP | 6/27/2017 | NAP | NAP | No | 0 | ||
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | NAP | NAP | 4/13/2017 | No | NAP | 4/14/2017 | NAP | NAP | No | 79,592 | 19,898 | |||||
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | Basement Space | 7,898 | MTM | NAP | 7/21/2017 | No | NAP | 7/21/2017 | NAP | NAP | No | 58,398 | 11,680 | |||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | NAP | NAP | 8/3/2017 | No | NAP | 8/7/2017 | NAP | NAP | No | 12,168 | 12,168 | |||||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | NAP | NAP | 8/3/2017 | No | NAP | 8/3/2017 | NAP | NAP | No | 146,263 | 16,252 | |||||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | AAA | 3,500 | 10/31/2022 | Sonic | 1,793 | 2/28/2023 | 6/29/2017 | No | NAP | 6/28/2017 | NAP | NAP | No | 33,526 | 4,191 | |
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | NAP | NAP | 4/26/2017 | No | NAP | 4/26/2017 | NAP | NAP | No | 27,444 | 5,489 | |||||
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | No | 14,823 | 7,412 | |||||||||||||
45.01 | Property | Parma Heights Plaza | Spa Nails | 1,340 | 09/30/2018 | Great Clips | 1,100 | 02/28/2022 | 6/28/2017 | No | NAP | 6/28/2017 | NAP | NAP | No | |||||
45.02 | Property | Upper Sandusky Plaza | Great Dragon Restaurant | 1,500 | 12/31/2018 | Cellular Central - Verizon | 1,400 | 04/30/2019 | 6/27/2017 | No | NAP | 6/26/2017 | NAP | NAP | No | |||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | NAP | NAP | 6/1/2017 | No | NAP | 6/1/2017 | NAP | NAP | No | 0 | 0 | |||||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | NAP | NAP | 5/25/2017 | No | NAP | 5/25/2017 | NAP | NAP | No | 52,146 | 7,449 | |||||
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | NAP | NAP | 5/31/2017 | No | NAP | 5/31/2017 | 5/31/2017 | 5% | No | 7,380 | 1,476 | |||||
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | NAP | NAP | 7/7/2017 | No | NAP | 7/7/2017 | NAP | NAP | No | 0 | 0 | |||||
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | Co-Logistix Corporation | 100 | 8/31/2019 | NAP | 7/14/2017 | No | NAP | 7/12/2017 | NAP | NAP | No | 3,466 | 3,466 | |||
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | NAP | NAP | 7/26/2017 | No | NAP | 7/26/2017 | 7/26/2017 | 11% (Buildings 1 and 4); 16% (Buildings 2 and 3) | No | 33,826 | 4,832 | |||||
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | No | 45,222 | 4,111 | |||||||||||||
52.01 | Property | Westgate Manor MHC | NAP | NAP | 7/20/2017 | No | NAP | 7/18/2017 | NAP | NAP | No | |||||||||
52.02 | Property | Villa Plumosa MHC | NAP | NAP | 7/19/2017 | No | NAP | 7/18/2017 | NAP | NAP | No | |||||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | NAP | NAP | 4/24/2017 | No | NAP | 4/24/2017 | 4/24/2017 | 11% | No | 22,291 | 4,458 |
Page 8 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 0 | 0 | 0 | 0 | 0 | 8,106,455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,393,540 | |
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 162,734 | 13,562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 0 | 0 | 0 | 38,258 | 0 | 7,500,000 | 0 | 7,500,000 | 0 | 0 | 620,488 | 0 | 0 | 0 | 1,481,165 | |
4.01 | Property | Corporate Woods - Building 82 | ||||||||||||||||||
4.02 | Property | Corporate Woods - Building 40 | ||||||||||||||||||
4.03 | Property | Corporate Woods - Building 84 | ||||||||||||||||||
4.04 | Property | Corporate Woods - Building 32 | ||||||||||||||||||
4.05 | Property | Corporate Woods - Building 34 | ||||||||||||||||||
4.06 | Property | Corporate Woods - Building 14 | ||||||||||||||||||
4.07 | Property | Corporate Woods - Building 70 | ||||||||||||||||||
4.08 | Property | Corporate Woods - Building 9 | ||||||||||||||||||
4.09 | Property | Corporate Woods - Building 6 | ||||||||||||||||||
4.10 | Property | Corporate Woods - Building 12 | ||||||||||||||||||
4.11 | Property | Corporate Woods - Building 27 | ||||||||||||||||||
4.12 | Property | Corporate Woods - Building 51 | ||||||||||||||||||
4.13 | Property | Corporate Woods - Building 55 | ||||||||||||||||||
4.14 | Property | Corporate Woods - Building 65 | ||||||||||||||||||
4.15 | Property | Corporate Woods - Building 3 | ||||||||||||||||||
4.16 | Property | Corporate Woods - Building 75 | ||||||||||||||||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 27,704 | 9,235 | 0 | 7,317 | 0 | 800,000 | 29,266 | 1,755,984 | 0 | 0 | 0 | 0 | 0 | 0 | 539,519 | |
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 0 | 0 | 0 | 727,736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,268,991 | |
8.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||||||||
8.02 | Property | Larkspur Landing Milpitas | ||||||||||||||||||
8.03 | Property | Larkspur Landing Campbell | ||||||||||||||||||
8.04 | Property | Larkspur Landing San Francisco | ||||||||||||||||||
8.05 | Property | Larkspur Landing Pleasanton | ||||||||||||||||||
8.06 | Property | Larkspur Landing Bellevue | ||||||||||||||||||
8.07 | Property | Larkspur Landing Sacramento | ||||||||||||||||||
8.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||||||||
8.09 | Property | Larkspur Landing Hillsboro | ||||||||||||||||||
8.10 | Property | Larkspur Landing Renton | ||||||||||||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||||||||
8.12 | Property | Residence Inn Toledo Maumee | ||||||||||||||||||
8.13 | Property | Residence Inn Williamsburg | ||||||||||||||||||
8.14 | Property | Hampton Inn Suites Waco South | ||||||||||||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||||||||
8.16 | Property | Courtyard Tyler | ||||||||||||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||||||||
8.19 | Property | Residence Inn Grand Rapids West | ||||||||||||||||||
8.20 | Property | Peoria, AZ Residence Inn | ||||||||||||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||||||||
8.22 | Property | Courtyard Chico | ||||||||||||||||||
8.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||||||||
8.24 | Property | Hampton Inn Suites South Bend | ||||||||||||||||||
8.25 | Property | Courtyard Wichita Falls | ||||||||||||||||||
8.26 | Property | Hampton Inn Morehead | ||||||||||||||||||
8.27 | Property | Residence Inn Chico | ||||||||||||||||||
8.28 | Property | Courtyard Lufkin | ||||||||||||||||||
8.29 | Property | Hampton Inn Carlisle | ||||||||||||||||||
8.30 | Property | Springhill Suites Williamsburg | ||||||||||||||||||
8.31 | Property | Fairfield Inn Bloomington | ||||||||||||||||||
8.32 | Property | Waco Residence Inn | ||||||||||||||||||
8.33 | Property | Holiday Inn Express Fishers | ||||||||||||||||||
8.34 | Property | Larkspur Landing Folsom | ||||||||||||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||||||||
8.37 | Property | Toledo Homewood Suites | ||||||||||||||||||
8.38 | Property | Grand Rapids Homewood Suites | ||||||||||||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||||||||
8.40 | Property | Fairfield Inn Laurel | ||||||||||||||||||
8.41 | Property | Courtyard Akron Stow | ||||||||||||||||||
8.42 | Property | Larkspur Landing Roseville | ||||||||||||||||||
8.43 | Property | Towneplace Suites Bloomington | ||||||||||||||||||
8.44 | Property | Hampton Inn Danville | ||||||||||||||||||
8.45 | Property | Holiday Inn Norwich | ||||||||||||||||||
8.46 | Property | Hampton Inn Suites Longview North | ||||||||||||||||||
8.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||||||||
8.48 | Property | Hampton Inn Suites Buda | ||||||||||||||||||
8.49 | Property | Shawnee Hampton Inn | ||||||||||||||||||
8.50 | Property | Racine Fairfield Inn | ||||||||||||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||||||||
8.53 | Property | Westchase Homewood Suites | ||||||||||||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||||||||
8.56 | Property | Hampton Inn Sweetwater | ||||||||||||||||||
8.57 | Property | Comfort Suites Buda Austin South | ||||||||||||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||||||||
8.60 | Property | Comfort Inn & Suites Paris | ||||||||||||||||||
8.61 | Property | Hampton Inn Suites Decatur | ||||||||||||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||||||||
8.63 | Property | Mankato Fairfield Inn | ||||||||||||||||||
8.64 | Property | Candlewood Suites Texarkana | ||||||||||||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | 44,917 | 6,417 | 0 | 7,683 | 0 | 1,000,000 | 38,417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 489,983 | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 9,678 | 4,839 | 0 | 3,170 | 114,123 | 500,000 | 23,776 | 900,000 | 0 | 0 | 0 | 0 | 0 | 0 | 149,224 | |
10.01 | Property | McKinley Towne Centre | ||||||||||||||||||
10.02 | Property | Liberty Square | ||||||||||||||||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 191,325 | 35,750 | 0 | 41,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,475 | |
11.01 | Property | Holiday Inn Express & Suites Buffalo | ||||||||||||||||||
11.02 | Property | Hampton Inn Potsdam | ||||||||||||||||||
11.03 | Property | Hampton Inn & Suites Utica | ||||||||||||||||||
11.04 | Property | Fairfield Inn & Suites Olean | ||||||||||||||||||
11.05 | Property | Hampton Inn & Suites East Aurora | ||||||||||||||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | ||||||||||||||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | ||||||||||||||||||
11.08 | Property | Fairfield Inn & Suites Albany | ||||||||||||||||||
11.09 | Property | Fairfield Inn & Suites Corning | ||||||||||||||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | ||||||||||||||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,820,522 | |
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 0 | 0 | 0 | 3,986 | 0 | 1,000,000 | 24,912 | 2,750,000 | 0 | 0 | 156,178 | 0 | 0 | 0 | 840,048 | |
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 5,100 | 2,550 | 0 | 4,219 | 0 | 0 | 14,383 | 517,786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 0 | 0 | 0 | 33,207 | 0 | 3,350,000 | 199,244 | 0 | 0 | 0 | 0 | 55,603 | 0 | 0 | 11,709,151 | |
16.01 | Property | RXR Plaza | ||||||||||||||||||
16.02 | Property | Omni | ||||||||||||||||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 23,442 | 0 | 0 | 3,877 | 139,577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 81,238 | 6,774 | 0 | 3,919 | 0 | 0 | 19,570 | 704,505 | 0 | 0 | 0 | 0 | 0 | 0 | 520,012 | |
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | 9,962 | 3,321 | 0 | 1,086 | 26,075 | 1,393,775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 948,006 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 0 | 2,293 | 0 | 2,693 | 0 | 1,000 | 3,603 | 75,000 | 0 | 0 | 42,750 | 0 | 0 | 0 | 83,965 | |
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | 93,351 | 9,736 | 1,300,000 | 0 | 324,000 | 3,700,000 | 0 | 1,620,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,633,783 | |
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | 0 | 0 | 0 | 1,704 | 0 | 0 | 3,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,909 | |
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | 0 | 0 | 0 | 1,370 | 49,290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | 0 | 0 | 0 | 6,667 | 0 | 229,068 | 6,803 | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 691,284 | |
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 339,972 | 32,378 | 0 | 190,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,089,582 | |
25.01 | Property | Hilton Anchorage | ||||||||||||||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | ||||||||||||||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 6,693 | 3,346 | 0 | 2,850 | 34,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 227,000 | 113,500 | 47,738 | 47,738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,431,608 | |
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | 0 | 2,748 | 0 | 867 | 31,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 0 | 0 | 0 | 2,914 | 75,000 | 0 | 3,500 | 175,000 | 0 | 0 | 0 | 0 | 0 | 0 | 500,000 | |
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 2,796 | 1,398 | 0 | 956 | 0 | 275,000 | 0 | 275,000 | 0 | 0 | 0 | 0 | 0 | 0 | 742,785 | |
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | 71,062 | 5,531 | 0 | 1,825 | 0 | 0 | 4,600 | 165,608 | 0 | 0 | 0 | 0 | 0 | 0 | 45,670 | |
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 19,206 | 3,841 | 0 | 6,125 | 220,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
32.01 | Property | 1807 South Saint Louis Avenue | ||||||||||||||||||
32.02 | Property | 1145 North Austin Boulevard | ||||||||||||||||||
32.03 | Property | 136 East 155th Street | ||||||||||||||||||
32.04 | Property | 1501 East 68th Street | ||||||||||||||||||
32.05 | Property | 7300 South Yates Boulevard | ||||||||||||||||||
32.06 | Property | 14123 South Tracy Avenue | ||||||||||||||||||
32.07 | Property | 7925 South Phillips Avenue | ||||||||||||||||||
32.08 | Property | 8000 South Ellis Avenue | ||||||||||||||||||
32.09 | Property | 13256 South Prairie Avenue | ||||||||||||||||||
32.10 | Property | 8101 South Justine Street | ||||||||||||||||||
32.11 | Property | 7135 South Blackstone Avenue | ||||||||||||||||||
32.12 | Property | 320 North Mason Avenue | ||||||||||||||||||
32.13 | Property | 410 East 107th Street | ||||||||||||||||||
32.14 | Property | 1257 South Christiana Avenue | ||||||||||||||||||
32.15 | Property | 10933 South Vernon Avenue | ||||||||||||||||||
32.16 | Property | 8040 South Vernon Avenue | ||||||||||||||||||
32.17 | Property | 12000 South Eggleston Avenue | ||||||||||||||||||
32.18 | Property | 2041 East 75th Street | ||||||||||||||||||
32.19 | Property | 219 East 68th Street | ||||||||||||||||||
32.20 | Property | 8751 South Cottage Grove Avenue | ||||||||||||||||||
32.21 | Property | 7159 South Wabash Avenue | ||||||||||||||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 18,857 | 8,525 | 0 | 2,898 | 104,000 | 100,000 | 12,559 | 450,000 | 0 | 0 | 609,166 | 0 | 0 | 0 | 0 | |
33.01 | Property | Bay Tec Center | ||||||||||||||||||
33.02 | Property | Airport Corporate Center | ||||||||||||||||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | 24,196 | 2,420 | 0 | 7,076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 2,029 | 1,015 | 0 | 1,535 | 0 | 0 | 6,397 | 0 | 0 | 0 | 97,078 | 0 | 0 | 0 | 59,254 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 0 | 0 | 0 | 1,253 | 0 | 0 | 7,481 | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 31,424 | |
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 945 | 945 | 0 | 889 | 0 | 50,000 | 6,664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,743 | |
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 0 | 0 | 0 | 1,956 | 0 | 0 | 6,520 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | 62,208 | 5,691 | 0 | 3,583 | 0 | 0 | 0 | 0 | 0 | 0 | 68,063 | 0 | 0 | 0 | 201,600 | |
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 19,578 | 1,958 | 0 | 708 | 0 | 0 | 4,167 | 375,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 31,746 | 2,886 | 0 | 4,106 | 0 | 0 | 0 | 0 | 23,732 | 0 | 34,126 | 0 | 0 | 0 | 0 | |
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 5,943 | 743 | 0 | 1,095 | 0 | 0 | 0 | 0 | 0 | 0 | 16,875 | 0 | 0 | 0 | 0 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 0 | 0 | 0 | 1,137 | 0 | 0 | 2,583 | 93,000 | 0 | 0 | 0 | 0 | 0 | 0 | 128,584 | |
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 26,336 | 2,026 | 0 | 5,774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 0 | 0 | 0 | 870 | 0 | 75,000 | 7,653 | 0 | 0 | 0 | 40,239 | 0 | 0 | 0 | 7,145 | |
45.01 | Property | Parma Heights Plaza | ||||||||||||||||||
45.02 | Property | Upper Sandusky Plaza | ||||||||||||||||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 2,209 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 62,838 | 5,713 | 0 | 3,700 | 0 | 0 | 0 | 0 | 0 | 0 | 256,250 | 0 | 0 | 0 | 0 | |
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 2,139 | 1,070 | 0 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 0 | 0 | 0 | 5,322 | 0 | 0 | 7,984 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 0 | 0 | 0 | 875 | 31,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 893 | 893 | 0 | 329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
52.01 | Property | Westgate Manor MHC | ||||||||||||||||||
52.02 | Property | Villa Plumosa MHC | ||||||||||||||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Page 9 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Other Reserve ($) | Other Reserve Description | Borrower Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal's New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | Reserves ($) |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 0 | TI/LC/Tenant Concessions Reserve ($14,864,252); Remaining Base Costs & Fees Reserve ($11,529,288) | 225 Fourth LLC | No | Orda Management Corporation; Morton F. Silver | Refinance | 235,000,000 | 0 | 195,000,000 | 0 | 430,000,000 | 226,370,056 | 0 | 9,746,461 | 34,499,995 | |
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 0 | 767 Fifth Partners LLC | No | NAP | Refinance | 1,470,000,000 | 0 | 830,000,000 | 0 | 2,300,000,000 | 1,606,000,000 | 0 | 41,107,676 | 0 | ||
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 0 | 9th Avenue Delaware Owner LLC | No | Robert Cayre; BRE Properties, LLC | Refinance | 105,000,000 | 0 | 0 | 0 | 105,000,000 | 60,399,767 | 0 | 2,700,475 | 291,423 | ||
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 0 | Unfunded Obligations Reserve | Corporate Woods Kansas Realty LP | No | Raymond Massa | Acquisition | 221,250,000 | 69,445,915 | 0 | 8,908,267 | 299,604,182 | 0 | 280,000,000 | 3,193,771 | 15,859,767 | |
4.01 | Property | Corporate Woods - Building 82 | ||||||||||||||||||
4.02 | Property | Corporate Woods - Building 40 | ||||||||||||||||||
4.03 | Property | Corporate Woods - Building 84 | ||||||||||||||||||
4.04 | Property | Corporate Woods - Building 32 | ||||||||||||||||||
4.05 | Property | Corporate Woods - Building 34 | ||||||||||||||||||
4.06 | Property | Corporate Woods - Building 14 | ||||||||||||||||||
4.07 | Property | Corporate Woods - Building 70 | ||||||||||||||||||
4.08 | Property | Corporate Woods - Building 9 | ||||||||||||||||||
4.09 | Property | Corporate Woods - Building 6 | ||||||||||||||||||
4.10 | Property | Corporate Woods - Building 12 | ||||||||||||||||||
4.11 | Property | Corporate Woods - Building 27 | ||||||||||||||||||
4.12 | Property | Corporate Woods - Building 51 | ||||||||||||||||||
4.13 | Property | Corporate Woods - Building 55 | ||||||||||||||||||
4.14 | Property | Corporate Woods - Building 65 | ||||||||||||||||||
4.15 | Property | Corporate Woods - Building 3 | ||||||||||||||||||
4.16 | Property | Corporate Woods - Building 75 | ||||||||||||||||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 0 | Horizon TI/LC Reserve ($286,719); Free Rent Reserve ($252,800) | Troy Beaver Realty LLC; Troy Beaver Holdings I LLC; Troy Beaver Holdings II LLC and Troy Beaver Holdings III LLC | No | Baruch D. Halberstam and Chaim Y. Halberstam | Acquisition | 47,600,000 | 24,760,312 | 7,500,000 | 1,196,180 | 81,056,492 | 0 | 78,000,000 | 1,615,957 | 1,440,535 | |
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 0 | Mall of Louisiana, LLC and Mall of Louisiana Land, LLC | No | GGP Real Estate Holding I, Inc. | Recapitalization | 325,000,000 | 0 | 0 | 325,000,000 | 0 | 0 | 1,411,459 | 0 | |||
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 0 | The Grove Fee Owner, LLC | No | The Grove Fee Owner, LLC | Refinance | 43,600,000 | 0 | 0 | 0 | 43,600,000 | 42,019,367 | 0 | 300,000 | 0 | ||
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 0 | Larkspur Landing Capital Work/FF&E Reserve (Upfront: 6,385,000); Capital Work Reserve (Upfront: 5,883,991) | LL Folsom, L.P.; LL Hillsboro, L.P.; LL Milpitas, L.P.; LL Pleasanton, L.P.; LL Campbell, L.P.; LL South San Francisco, L.P.; LL Roseville, L.P.; LL Bellevue, L.P.; LL Sunnyvale, L.P.; LL Sacramento, L.P.; LL Renton, L.P.; FH-Hotel Bloomington, L.P.; FH-Hotel Kokomo, L.P.; FH-Hotel Oakdale, L.P.; FH-Hotel Ann Arbor, L.P.; FH-Hotel South Bend, L.P.; FH-Hotel Peoria, L.P.; FH-Hotel Maumee, L.P.; FH-Hotel Warrenville, L.P.; FH-Hotel South Franklin, L.P.; FH-Hotel Normal, L.P.; FH-Grandville, L.P.; TXHP Buda 1, L.L.C.; TXHP Paris 2, L.L.C.; TXHP Humble, L.L.C.; TXHP Buda 2, L.L.C.; TXHP Decatur, L.L.C.; TXHP Sweetwater, L.L.C.; TXHP Waco 1, L.L.C.; TXHP Longview 1, L.L.C.; TXHP Altus, L.L.C.; TXHP Arlington, L.L.C.; TXHP Huntsville, L.L.C.; TXHP Tyler 1, L.L.C.; TXHP Texarkana 2, L.L.C.; TXHP Paris 1, L.L.C.; TXHP Terrell, L.L.C.; TXHP Texarkana 1, L.L.C.; TXHP Weatherford, L.L.C.; TXHP Tyler 2, L.L.C.; TXHP Wichita Falls, L.L.C.; TXHP Lufkin 1, L.L.C.; Hotel Fishers, L.P.; Hotel Louisville, L.P.; Hotel Stow, L.P.; Hotel Morehead City, L.P.; IM Chico 1, L.P.; VIII-HII-Valley School Road, L.L.C.; VIII-HII-Stetler Avenue, L.L.C.; VIII-HII-7 Hampton Court, L.L.C.; VIII-HII-Raritan Center Pkwy, L.L.C.; VIII-HII-Laura Blvd., L.L.C.; VIII-HII-Baltimore Avenue, L.L.C.; VIII-HII-Richmond Road, L.L.C.; VIII-HII-Richmond Road 2, L.L.C.; Midwest Heritage Inn of Racine, L.P.; Midwest Heritage Inn of Shawnee, L.P.; Midwest Heritage Inn of Cheyenne, L.P.; F.I. Management of Mankato, L.P.; R.I. Heritage Inn of Peoria AZ, L.P.; H.S. Heritage Inn of Grand Rapids, L.P.; H.S. Heritage Inn of Toledo, L.P.; Heritage Inn Number LII. Limited Partnership; Heritage Inn Number XL. Limited Partnership; LL Folsom Opco, L.L.C.; LL Hillsboro Opco, L.L.C.; LL Milpitas Opco, L.L.C.; LL Pleasanton Opco, L.L.C.; LL Campbell Opco, L.L.C.; LL South San Francisco Opco, L.L.C.; LL Roseville Opco, L.L.C.; LL Bellevue Opco, L.L.C.; LL Sunnyvale Opco, L.L.C.; LL Sacramento Opco, L.L.C.; LL Renton Opco, L.L.C.; FH-Hotel Bloomington Opco, L.L.C.; FH-Hotel Kokomo Opco, L.L.C.; FH-Hotel Oakdale Opco, L.L.C.; FH-Hotel Ann Arbor Opco, L.L.C.; FH-Hotel South Bend Opco, L.L.C.; FH-Hotel Peoria Opco, L.L.C.; FH-Hotel Maumee Opco, L.L.C.; FH-Hotel Warrenville Opco, L.L.C.; FH-Hotel South Franklin Opco, L.L.C.; FH-Hotel Normal Opco, L.L.C.; FH-Hotel Grandville Opco, L.L.C.; TXHP Buda 1 Opco, L.L.C.; TXHP Paris 2 Opco, L.L.C.; TXHP Humble Opco, L.L.C.; TXHP Buda 2 Opco, L.L.C.; TXHP Decatur Opco, L.L.C.; TXHP Sweetwater Opco, L.L.C.; TXHP Waco 1 Opco, L.L.C.; TXHP Longview 1 Opco, L.L.C.; TXHP Altus Opco, L.L.C.; TXHP Arlington Opco, L.L.C.; TXHP Huntsville Opco, L.L.C.; TXHP Tyler 1 Opco, L.L.C.; TXHP Texarkana 2 Opco, L.L.C.; TXHP Paris 1 Opco, L.L.C.; TXHP Terrell Opco, L.L.C.; TXHP Texarkana 1 Opco, L.L.C.; TXHP Weatherford Opco, L.L.C.; TXHP Tyler 2 Opco, L.L.C.; TXHP Wichita Falls Opco, L.L.C.; TXHP Lufkin 1 Opco, L.L.C.; Hotel Fishers Opco, L.L.C.; Hotel Louisville Opco, L.L.C.; Hotel Stow Opco, L.L.C.; Hotel Morehead City Opco, L.L.C.; IM Chico 1 Opco, L.L.C.; VIII-HII-Valley School Road Opco, L.L.C.; VIII-HII-Stetler Avenue Opco, L.L.C.; VIII-HII-7 Hampton Court Opco, L.L.C.; VIII-HII-Raritan Center Pkwy Opco, L.L.C.; VIII-HII-Laura Blvd. Opco, L.L.C.; VIII-HII-Baltimore Avenue Opco, L.L.C.; VIII-HII-Richmond Road Opco, L.L.C.; VIII-HII-Richmond Road 2 Opco, L.L.C.; Midwest Heritage Inn of Racine Opco, L.L.C.; Midwest Heritage Inn of Shawnee Opco, L.L.C.; Midwest Heritage Inn of Cheyenne Opco, L.L.C.; F.I. Management of Mankato Opco, L.L.C.; R.I. Heritage Inn Of Peoria AZ Opco, L.L.C.; H.S. Heritage Inn Of Grand Rapids Opco, L.L.C.; H.S. Heritage Inn of Toledo Opco, L.L.C.; Heritage Inn Number LII. Opco, L.L.C.; Heritage Inn Number XL. Opco, L.L.C. | No | SCG Hotel Investors Holdings, L.P. | Refinance | 577,270,000 | 0 | 0 | 0 | 577,270,000 | 425,033,863 | 0 | 8,975,398 | 12,268,991 | |
8.01 | Property | Larkspur Landing Sunnyvale | ||||||||||||||||||
8.02 | Property | Larkspur Landing Milpitas | ||||||||||||||||||
8.03 | Property | Larkspur Landing Campbell | ||||||||||||||||||
8.04 | Property | Larkspur Landing San Francisco | ||||||||||||||||||
8.05 | Property | Larkspur Landing Pleasanton | ||||||||||||||||||
8.06 | Property | Larkspur Landing Bellevue | ||||||||||||||||||
8.07 | Property | Larkspur Landing Sacramento | ||||||||||||||||||
8.08 | Property | Hampton Inn Ann Arbor North | ||||||||||||||||||
8.09 | Property | Larkspur Landing Hillsboro | ||||||||||||||||||
8.10 | Property | Larkspur Landing Renton | ||||||||||||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||||||||
8.12 | Property | Residence Inn Toledo Maumee | ||||||||||||||||||
8.13 | Property | Residence Inn Williamsburg | ||||||||||||||||||
8.14 | Property | Hampton Inn Suites Waco South | �� | |||||||||||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | ||||||||||||||||||
8.16 | Property | Courtyard Tyler | ||||||||||||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | ||||||||||||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | ||||||||||||||||||
8.19 | Property | Residence Inn Grand Rapids West | ||||||||||||||||||
8.20 | Property | Peoria, AZ Residence Inn | ||||||||||||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | ||||||||||||||||||
8.22 | Property | Courtyard Chico | ||||||||||||||||||
8.23 | Property | Hampton Inn Suites Kokomo | ||||||||||||||||||
8.24 | Property | Hampton Inn Suites South Bend | ||||||||||||||||||
8.25 | Property | Courtyard Wichita Falls | ||||||||||||||||||
8.26 | Property | Hampton Inn Morehead | ||||||||||||||||||
8.27 | Property | Residence Inn Chico | ||||||||||||||||||
8.28 | Property | Courtyard Lufkin | ||||||||||||||||||
8.29 | Property | Hampton Inn Carlisle | ||||||||||||||||||
8.30 | Property | Springhill Suites Williamsburg | ||||||||||||||||||
8.31 | Property | Fairfield Inn Bloomington | ||||||||||||||||||
8.32 | Property | Waco Residence Inn | ||||||||||||||||||
8.33 | Property | Holiday Inn Express Fishers | ||||||||||||||||||
8.34 | Property | Larkspur Landing Folsom | ||||||||||||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | ||||||||||||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | ||||||||||||||||||
8.37 | Property | Toledo Homewood Suites | ||||||||||||||||||
8.38 | Property | Grand Rapids Homewood Suites | ||||||||||||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | ||||||||||||||||||
8.40 | Property | Fairfield Inn Laurel | ||||||||||||||||||
8.41 | Property | Courtyard Akron Stow | ||||||||||||||||||
8.42 | Property | Larkspur Landing Roseville | ||||||||||||||||||
8.43 | Property | Towneplace Suites Bloomington | ||||||||||||||||||
8.44 | Property | Hampton Inn Danville | ||||||||||||||||||
8.45 | Property | Holiday Inn Norwich | ||||||||||||||||||
8.46 | Property | Hampton Inn Suites Longview North | ||||||||||||||||||
8.47 | Property | Springhill Suites Peoria Westlake | ||||||||||||||||||
8.48 | Property | Hampton Inn Suites Buda | ||||||||||||||||||
8.49 | Property | Shawnee Hampton Inn | ||||||||||||||||||
8.50 | Property | Racine Fairfield Inn | ||||||||||||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | ||||||||||||||||||
8.53 | Property | Westchase Homewood Suites | ||||||||||||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | ||||||||||||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | ||||||||||||||||||
8.56 | Property | Hampton Inn Sweetwater | ||||||||||||||||||
8.57 | Property | Comfort Suites Buda Austin South | ||||||||||||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | ||||||||||||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | ||||||||||||||||||
8.60 | Property | Comfort Inn & Suites Paris | ||||||||||||||||||
8.61 | Property | Hampton Inn Suites Decatur | ||||||||||||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | ||||||||||||||||||
8.63 | Property | Mankato Fairfield Inn | ||||||||||||||||||
8.64 | Property | Candlewood Suites Texarkana | ||||||||||||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | 0 | Huntington Bank Outstanding TI Reserve ($262,500); Balzaniti & Watson Prepaid Rent Reserve ($227,483) | McKnight Grant Building Associates, L.P. | No | William C. Rudolph; Charles S. Perlow | Refinance | 38,000,000 | 0 | 4,000,000 | 0 | 42,000,000 | 35,489,178 | 0 | 1,068,082 | 1,628,436 | |
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 0 | Unfunded Obligations Reserve ($129,969); CAM Reserve ($19,255) | Hillside - Liberty Square LLC; Hillside - Liberty Town Center LLC and Hillside - Liberty MT LLC | No | Jaimey Roth; Marc Gardner; Jason Anstandig and Jason Biber | Acquisition | 34,750,000 | 9,805,176 | 6,750,000 | 500,000 | 51,805,176 | 0 | 50,000,000 | 980,081 | 825,096 | |
10.01 | Property | McKinley Towne Centre | ||||||||||||||||||
10.02 | Property | Liberty Square | ||||||||||||||||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 0 | Ground Rent Reserve | Corning Loding Ventures LLC; Binghamton Hotel Ventures LLC; Greece Hotel Ventures LLC; Henrietta Hotel Ventures LLC; Potsdam Hotel Ventures LLC; East Aurora Loding Associates LLC; Buffalo Hotel Associates, LLC; Olean Hotel Group LLC; Albany Lodging Group LLC; Marsh Enterprises, LLC | No | Arun Patel; Hemant Patel | Refinance | 54,350,000 | 0 | 0 | 0 | 54,350,000 | 43,730,209 | 0 | 1,020,911 | 1,503,623 | |
11.01 | Property | Holiday Inn Express & Suites Buffalo | ||||||||||||||||||
11.02 | Property | Hampton Inn Potsdam | ||||||||||||||||||
11.03 | Property | Hampton Inn & Suites Utica | ||||||||||||||||||
11.04 | Property | Fairfield Inn & Suites Olean | ||||||||||||||||||
11.05 | Property | Hampton Inn & Suites East Aurora | ||||||||||||||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | ||||||||||||||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | ||||||||||||||||||
11.08 | Property | Fairfield Inn & Suites Albany | ||||||||||||||||||
11.09 | Property | Fairfield Inn & Suites Corning | ||||||||||||||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | ||||||||||||||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 0 | Pleasant Prairie Premium Outlets, LLC | No | Simon Property Group, L.P. | Recapitalization | 145,000,000 | 0 | 0 | 0 | 145,000,000 | 0 | 0 | 682,641 | 0 | ||
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 0 | Outstanding TI/LC Reserve ($7,606,095); Rent Concession Reserve ($1,214,427) | Causeway LLC | No | Jeffrey J. Feil | Refinance | 175,000,000 | 0 | 0 | 0 | 175,000,000 | 95,495,796 | 0 | 735,826 | 8,820,522 | |
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 0 | Transamerica Rent Reserve ($790,213); Weissman Rent Reserve ($49,835) | 440-34 Mamaroneck Avenue, LLC | No | Robert P. Weisz | Refinance | 33,000,000 | 4,056,666 | 0 | 0 | 37,056,666 | 34,308,942 | 0 | 484,769 | 2,262,955 | |
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 36,445 | Interest Only Funds | DSW Mesa Grand/Spectrum LLC | No | Gurpreet Singh Jaggi | Acquisition | 30,000,000 | 8,459,802 | 3,500,000 | 0 | 41,959,802 | 0 | 41,100,000 | 657,979 | 201,823 | |
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 0 | Unfunded Obligations ($11,598,911); Ground Rent Reserve ($110,240) | 333 Earle Ovington Boulevard SPE LLC; Rexcorp Plaza SPE LLC | No | RXR Properties Holdings LLC | Refinance | 197,950,000 | 66,054,292 | 45,970,000 | 0 | 309,974,292 | 279,997,156 | 0 | 12,868,362 | 17,108,774 | |
16.01 | Property | RXR Plaza | ||||||||||||||||||
16.02 | Property | Omni | ||||||||||||||||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 0 | SE Columbus SM-1, LLC; SE Columbus SM-2, LLC; SE Columbus SM-3, LLC; SE Columbus SM-4, LLC; SE Columbus SM-5, LLC; SE Columbus SM-6, LLC; SE Columbus SM-7, LLC; SE Columbus MM, LLC | No | Billy I. Dippel, Jr; Edward J. Stern; Howard Reiss; Eve Reiss; Matthew Gilbert; Richard Kaplan; Matthew McCulloch and Michael Crandall | Acquisition | 23,670,000 | 16,781,173 | 0 | 425,591 | 40,876,764 | 0 | 39,450,000 | 1,290,584 | 136,180 | ||
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 0 | TI Holdback: ($81,025); Rent Escrow: ($160,746); LC Holdback: ($28,241); Permit Holdback: ($250,000) | Bradley Business Center II, LLC | No | John Hansen Holdings LLC; McLinden Holdings, L.L.C. | Refinance | 23,400,000 | 0 | 0 | 0 | 23,400,000 | 17,181,013 | 0 | 384,384 | 825,651 | |
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | 0 | CAS Free Rent Period | 3901 North First, LLC | No | Gregory J. Hartman | Refinance | 22,800,000 | 0 | 0 | 2,317,330 | 25,117,330 | 22,148,879 | 0 | 532,002 | 2,436,449 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 0 | Ground Rent Reserve | Canyon Portal 3, LLC | No | Albert B. Spector and the Spector Family Trust | Refinance | 22,500,000 | 117,443 | 0 | 0 | 22,617,443 | 21,970,605 | 0 | 472,743 | 174,094 | |
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | 0 | Outstanding TI/LC: ($1,292,241); Outstanding Free Rent: $341,542 | 312 Walnut, LLC | No | Neal H. Mayerson | Refinance | 72,000,000 | 0 | 0 | 0 | 72,000,000 | 58,673,555 | 0 | 564,517 | 7,119,634 | |
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | 0 | TI Holdback: ($30,463); Rent Escrow: ($26,446) | London Associates, Ltd. | No | Gisele Rahael | Refinance | 20,000,000 | 0 | 0 | 15,389 | 20,015,389 | 19,417,916 | 0 | 377,791 | 219,682 | |
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | 0 | Redwood City, LLC | No | Thomas J. Rees | Refinance | 17,850,000 | 0 | 0 | 382,000 | 18,232,000 | 17,868,517 | 0 | 363,483 | 0 | ||
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | 0 | Outstanding TI/LC Escrow ($617,793); Free Rent Reserve($73,491) | TSO Westerre Richmond, LP | No | A. Boyd Simpson | Refinance | 17,400,000 | 0 | 0 | 0 | 17,400,000 | 13,906,459 | 0 | 293,401 | 983,347 | |
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 0 | Atlanta PIP Reserve ($2,500,000); Anchorage PIP Reserve ($2,500,000); Ground Rent Reserve ($89,582) | CP Anchorage Hotel 2, LLC; CP Hartsfield, LLC | No | Columbia Sussex Corporation and CSC Holdings, LLC | Refinance | 115,000,000 | 5,955,088 | 0 | 0 | 120,955,088 | 113,455,857 | 0 | 1,036,082 | 6,463,149 | |
25.01 | Property | Hilton Anchorage | ||||||||||||||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | ||||||||||||||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 0 | The Falls, LLC | No | Troy Kartchner | Refinance | 15,750,000 | 54,851 | 0 | 0 | 15,804,851 | 15,533,984 | 0 | 167,776 | 103,091 | ||
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 0 | Outstanding Rollover Reserve ($10,298,441); Free Rent Reserve ($1,133,167) | 245 Park Avenue Property LLC | No | 181 West Madison Holding LLC | Acquisition | 1,080,000,000 | 524,062,579 | 688,000,000 | 0 | 2,292,062,579 | 2,210,000,000 | 70,356,233 | 11,706,346 | ||
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | 0 | 888 Tennessee Partners LLC | No | Peter S. Hekemian | Refinance | 15,000,000 | 0 | 0 | 0 | 15,000,000 | 11,173,872 | 0 | 248,552 | 27,535 | ||
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 0 | Anchor Tenant TI/LC Reserve | LCVB, LLC | No | Jeannette L. Allen; Marie E. Rohrs | Acquisition | 13,700,000 | 0 | 0 | 9,805,513 | 23,505,513 | 0 | 22,075,000 | 824,305 | 606,208 | |
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 0 | Outstanding Tis ($383,873); Free Rent Reserve ($358,912) | Buffalo Properties V LLC | No | Gaymond W. Schultz and Cynthia A. Schultz 2010 Inter Vivos Trust, Gaymond W. Schultz and Cynthia A. Schultz | Acquisition | 13,650,000 | 8,736,719 | 0 | 0 | 22,386,719 | 0 | 21,105,000 | 248,483 | 1,033,235 | |
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | 20,833 | TI Holdback: ($22,730); Rent Escrow: ($8,250); LC Holdback: ($14,690); Ongoing Other Anchor TI & LC ($20,833) | Peddlers Square, Inc. and Ocean City Square, L.L.C. | No | Craig J. Bernstein | Refinance | 13,500,000 | 0 | 0 | 0 | 13,500,000 | 11,136,455 | 0 | 414,536 | 259,002 | |
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 0 | PP P17 1, LLC; PP P17 2, LLC; PP P17 3, LLC; PP P17 4, LLC | No | Pangea Properties | Recapitalization | 12,800,000 | 0 | 0 | 0 | 12,800,000 | 0 | 0 | 628,261 | 48,028 | ||
32.01 | Property | 1807 South Saint Louis Avenue | ||||||||||||||||||
32.02 | Property | 1145 North Austin Boulevard | ||||||||||||||||||
32.03 | Property | 136 East 155th Street | ||||||||||||||||||
32.04 | Property | 1501 East 68th Street | ||||||||||||||||||
32.05 | Property | 7300 South Yates Boulevard | ||||||||||||||||||
32.06 | Property | 14123 South Tracy Avenue | ||||||||||||||||||
32.07 | Property | 7925 South Phillips Avenue | ||||||||||||||||||
32.08 | Property | 8000 South Ellis Avenue | ||||||||||||||||||
32.09 | Property | 13256 South Prairie Avenue | ||||||||||||||||||
32.10 | Property | 8101 South Justine Street | ||||||||||||||||||
32.11 | Property | 7135 South Blackstone Avenue | ||||||||||||||||||
32.12 | Property | 320 North Mason Avenue | ||||||||||||||||||
32.13 | Property | 410 East 107th Street | ||||||||||||||||||
32.14 | Property | 1257 South Christiana Avenue | ||||||||||||||||||
32.15 | Property | 10933 South Vernon Avenue | ||||||||||||||||||
32.16 | Property | 8040 South Vernon Avenue | ||||||||||||||||||
32.17 | Property | 12000 South Eggleston Avenue | ||||||||||||||||||
32.18 | Property | 2041 East 75th Street | ||||||||||||||||||
32.19 | Property | 219 East 68th Street | ||||||||||||||||||
32.20 | Property | 8751 South Cottage Grove Avenue | ||||||||||||||||||
32.21 | Property | 7159 South Wabash Avenue | ||||||||||||||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 0 | Avistone Tampa Flex H, LLC; Avistone Tampa Flex S, LLC; Tampa Flex 1, LLC; Tampa Flex 2, LLC; Tampa Flex 3, LLC; Tampa Flex 4, LLC | No | Jeffrey Katke; Daniel Culler; Richard Kent; Peter R. Denton Revocable Trust; Albert Eugene Engel III Trust; Alan L. Mauldin jointly and severally with Michelle E. Mauldin; Chang Shu Tu jointly and severally with John Kaminar | Acquisition | 11,585,000 | 6,031,020 | 0 | 0 | 17,616,020 | 0 | 16,097,500 | 563,362 | 955,157 | ||
33.01 | Property | Bay Tec Center | ||||||||||||||||||
33.02 | Property | Airport Corporate Center | ||||||||||||||||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | 0 | Denton Texas Hotels, LLC | No | John Tampa; Yagnesh "Nash" Patel | Refinance | 11,100,000 | 340,821 | 0 | 0 | 11,440,821 | 11,059,166 | 0 | 195,394 | 186,261 | ||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 0 | Rent Credit Reserve ($46,500); Laurelwood TI Reserve ($12,754) | Palomar I, LLC | No | Roy Doumani | Acquisition | 10,020,000 | 6,848,663 | 0 | 216,620 | 17,085,283 | 0 | 16,700,000 | 159,206 | 226,077 | |
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 0 | Unfunded Tenant Obligations Reserve | Key Partners ROV LLC; Berger ROV LLC and Royal Oaks Valrico, LLC | No | David Rubin; Scott Jacobson and Thomas Purther | Refinance | 10,000,000 | 0 | 0 | 0 | 10,000,000 | 8,961,191 | 0 | 295,853 | 114,147 | |
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 0 | Free Rent Reserve Fund | Foothills Medical Properties, L.P. | No | Ted L. Barr; Joseph G. Greulich; Benjamin D. Sheridan | Acquisition | 9,200,000 | 3,258,246 | 0 | 0 | 12,458,246 | 12,087,675 | 227,130 | 143,441 | ||
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 0 | Lindbergh Plaza Owner, LLC | No | Gregrory P. Forester | Refinance | 9,000,000 | 450,000 | 0 | 0 | 9,450,000 | 9,250,287 | 0 | 180,302 | |||
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | 0 | Breaker Panel Replacement | Fox Run-Ledyard, LLC | No | Fox Run-Ledyard, LLC | Refinance | 7,100,000 | 0 | 0 | 0 | 7,100,000 | 6,563,947 | 0 | 65,703 | 411,463 | |
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 0 | 117 East Washington, LLC | No | George P. Broadbent | Refinance | 6,600,000 | 1,092,972 | 0 | 0 | 7,692,972 | 7,444,595 | 0 | 170,400 | 77,976 | ||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 0 | Kashi, LLC | No | Eric Clauson | Refinance | 6,500,000 | 0 | 0 | 0 | 6,500,000 | 5,220,726 | 0 | 360,542 | 101,773 | ||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 0 | RMLP AMS I Converse Holdings, LP; AMS I Converse Investments, LP | No | Patrick J. Cannon; Peter A. Gordon; Adam Rosenberg | Refinance | 5,700,000 | 0 | 0 | 0 | 5,700,000 | 3,914,639 | 0 | 176,713 | 169,082 | ||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 0 | Unfunded Obligations Reserve ($110,775); Free Rent Reserve ($17,809) | Fayette Crossing Building Associates, L.L.C. | No | Lenora J. Petrarca | Refinance | 5,512,000 | 0 | 0 | 0 | 5,512,000 | 5,212,533 | 0 | 108,277 | 162,110 | |
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 0 | Jayjala, Inc. | No | Sanjay Patel; Sunil Patel | Refinance | 5,500,000 | 0 | 0 | 0 | 5,500,000 | 5,236,667 | 0 | 142,688 | 53,780 | ||
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 0 | Rent Abatement Reserve Fund | Drug Mart Plaza - U.S. & P.H., LLC; Drug Mart Holdings, LLC | No | Richard B. Ferris | Refinance | 5,470,000 | 0 | 0 | 0 | 5,470,000 | 5,082,939 | 0 | 249,854 | 137,207 | |
45.01 | Property | Parma Heights Plaza | ||||||||||||||||||
45.02 | Property | Upper Sandusky Plaza | ||||||||||||||||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 0 | Porter Holdings, LLC | No | Stephen W. Smith; Vincent L. Pangle | Refinance | 5,200,000 | 0 | 0 | 0 | 5,200,000 | 4,276,547 | 0 | 117,313 | 2,209 | ||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 0 | Las Brisas Estates, LP | No | Thu Xuan Hoang | Refinance | 5,150,000 | 0 | 0 | 0 | 5,150,000 | 3,550,002 | 0 | 158,537 | 371,234 | ||
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 0 | Sahopopath Yuma, LLC and Northridge Yuma, LLC | No | Marvin Sampson | Acquisition | 5,000,000 | 3,653,500 | 0 | 0 | 8,653,500 | 0 | 8,500,000 | 143,981 | 9,519 | ||
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 0 | 9001 Two Notch Road Developers LLC | No | Catherine Quadrozzi | Acquisition | 4,400,000 | 3,152,161 | 0 | 8,581 | 7,560,742 | 0 | 7,400,000 | 160,742 | 0 | ||
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 0 | Central Illinois Associates, LLC | No | Stephen Rosen | Refinance | 4,000,000 | 0 | 0 | 0 | 4,000,000 | 2,459,337 | 0 | 136,488 | 3,466 | ||
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 0 | Riordan Corona SP, LLC and Milner Corona SP, LLC | No | Reese L. Milner II and Richard J. Riordan | Refinance | 3,500,000 | 0 | 0 | 0 | 3,500,000 | 2,514,183 | 0 | 139,404 | 33,826 | ||
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 0 | ILP St Pete LLC and ILP St Pete II LLC | No | James T. Bies, Jr. and Bildor Investments, LTD. | Refinance | 2,156,000 | 2,156,000 | 1,927,666 | 0 | 159,885 | 46,115 | |||||
52.01 | Property | Westgate Manor MHC | ||||||||||||||||||
52.02 | Property | Villa Plumosa MHC | ||||||||||||||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 0 | CSS Rohnert Park, A California Limited Partnership | No | Dwight W. Davis and William D. Schmicker | Refinance | 2,100,000 | 0 | 0 | 0 | 2,100,000 | 1,889,228 | 0 | 111,602 | 22,291 |
Page 10 of 11 |
CGCMT 2017-P8 Pre-Marketing Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | Barclays Bank PLC | Barclays Bank PLC | 225 & 233 Park Avenue South | 159,383,488 | 0 | 430,000,000 | Hard | Springing | (i) Event of Default, (ii) Mezzanine Loan Default, (iii) DSCR<1.20x or (iv) Buzzfeed Trigger Event | No | 175,000,000.00 | 195,000,000 | 4.6700% | Yes | 1 | |||||
2 | Loan | CGMRC | Citigroup Global Markets Realty Corp. | General Motors Building | 652,892,324 | 0 | 2,300,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Whole Loan DSCR is less than 1.20x | No | 1,414,800,000.00 | 830,000,000.00 | 3.4300% | Yes | 2 | |||||
3 | Loan | SMF V | Starwood Mortgage Capital LLC | 9-19 9th Avenue | 41,608,335 | 0 | 105,000,000 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Trigger Event | No | 50,000,000.00 | Yes | 3 | |||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc.; Morgan Stanley Bank N.A. | Corporate Woods Portfolio | 0 | 550,644 | 299,604,182 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | 171,250,000.00 | Yes | 4 | |||||||
4.01 | Property | Corporate Woods - Building 82 | No | Yes | 4.01 | ||||||||||||||||
4.02 | Property | Corporate Woods - Building 40 | No | Yes | 4.02 | ||||||||||||||||
4.03 | Property | Corporate Woods - Building 84 | No | Yes | 4.03 | ||||||||||||||||
4.04 | Property | Corporate Woods - Building 32 | No | Yes | 4.04 | ||||||||||||||||
4.05 | Property | Corporate Woods - Building 34 | No | Yes | 4.05 | ||||||||||||||||
4.06 | Property | Corporate Woods - Building 14 | No | Yes | 4.06 | ||||||||||||||||
4.07 | Property | Corporate Woods - Building 70 | No | Yes | 4.07 | ||||||||||||||||
4.08 | Property | Corporate Woods - Building 9 | No | Yes | 4.08 | ||||||||||||||||
4.09 | Property | Corporate Woods - Building 6 | No | Yes | 4.09 | ||||||||||||||||
4.10 | Property | Corporate Woods - Building 12 | No | Yes | 4.10 | ||||||||||||||||
4.11 | Property | Corporate Woods - Building 27 | No | Yes | 4.11 | ||||||||||||||||
4.12 | Property | Corporate Woods - Building 51 | No | Yes | 4.12 | ||||||||||||||||
4.13 | Property | Corporate Woods - Building 55 | No | Yes | 4.13 | ||||||||||||||||
4.14 | Property | Corporate Woods - Building 65 | No | Yes | 4.14 | ||||||||||||||||
4.15 | Property | Corporate Woods - Building 3 | No | Yes | 4.15 | ||||||||||||||||
4.16 | Property | Corporate Woods - Building 75 | No | Yes | 4.16 | ||||||||||||||||
5 | Loan | CREFI | Citi Real Estate Funding Inc. | Bank of America Plaza | 0 | 0 | 81,056,492 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Event, (iv) the occurrence of a Mezzanine Event of Default | No | 7,500,000 | 11.0000% | Yes | 5 | ||||||
6 | Loan | CREFI, Barclays Bank PLC | Citi Real Estate Funding Inc.; Barclays Bank PLC; Bank of America N.A. | Mall of Louisiana | 323,588,541 | 0 | 325,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | 278,000,000.00 | Yes | 6 | |||||||
7 | Loan | PCC | Principal Commercial Capital | The Grove at Shrewsbury | 1,280,633 | 0 | 43,600,000 | Hard | Springing | (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.25x | No | Yes | 7 | ||||||||
8 | Loan | Barclays Bank PLC; SMF V | JPMorgan Chase Bank; Bank of America, N.A.; Barclays Bank PLC; Deutsche Bank AG | Starwood Capital Group Hotel Portfolio | 130,991,748 | 0 | 577,270,000 | Soft Springing | Springing | (i) DSCR is less than 1.75x; (ii) Property Manager bankruptcy; (iii) termination, expiration or cancellation of a Franchise Agreement or the Larkspur License Agreement | Various | 535,452,500.00 | Yes | 8 | |||||||
8.01 | Property | Larkspur Landing Sunnyvale | No | Yes | 8.01 | ||||||||||||||||
8.02 | Property | Larkspur Landing Milpitas | No | Yes | 8.02 | ||||||||||||||||
8.03 | Property | Larkspur Landing Campbell | No | Yes | 8.03 | ||||||||||||||||
8.04 | Property | Larkspur Landing San Francisco | No | Yes | 8.04 | ||||||||||||||||
8.05 | Property | Larkspur Landing Pleasanton | No | Yes | 8.05 | ||||||||||||||||
8.06 | Property | Larkspur Landing Bellevue | No | Yes | 8.06 | ||||||||||||||||
8.07 | Property | Larkspur Landing Sacramento | No | Yes | 8.07 | ||||||||||||||||
8.08 | Property | Hampton Inn Ann Arbor North | No | Yes | 8.08 | ||||||||||||||||
8.09 | Property | Larkspur Landing Hillsboro | No | Yes | 8.09 | ||||||||||||||||
8.10 | Property | Larkspur Landing Renton | No | Yes | 8.10 | ||||||||||||||||
8.11 | Property | Holiday Inn Arlington Northeast Rangers Ballpark | No | Yes | 8.11 | ||||||||||||||||
8.12 | Property | Residence Inn Toledo Maumee | No | Yes | 8.12 | ||||||||||||||||
8.13 | Property | Residence Inn Williamsburg | No | Yes | 8.13 | ||||||||||||||||
8.14 | Property | Hampton Inn Suites Waco South | No | Yes | 8.14 | ||||||||||||||||
8.15 | Property | Holiday Inn Louisville Airport Fair Expo | No | Yes | 8.15 | ||||||||||||||||
8.16 | Property | Courtyard Tyler | No | Yes | 8.16 | ||||||||||||||||
8.17 | Property | Hilton Garden Inn Edison Raritan Center | Yes | 9/30/2076 | 275,517 | Yes | 8.17 | ||||||||||||||
8.18 | Property | Hilton Garden Inn St Paul Oakdale | No | Yes | 8.18 | ||||||||||||||||
8.19 | Property | Residence Inn Grand Rapids West | No | Yes | 8.19 | ||||||||||||||||
8.20 | Property | Peoria, AZ Residence Inn | No | Yes | 8.20 | ||||||||||||||||
8.21 | Property | Hampton Inn Suites Bloomington Normal | No | Yes | 8.21 | ||||||||||||||||
8.22 | Property | Courtyard Chico | No | Yes | 8.22 | ||||||||||||||||
8.23 | Property | Hampton Inn Suites Kokomo | No | Yes | 8.23 | ||||||||||||||||
8.24 | Property | Hampton Inn Suites South Bend | No | Yes | 8.24 | ||||||||||||||||
8.25 | Property | Courtyard Wichita Falls | No | Yes | 8.25 | ||||||||||||||||
8.26 | Property | Hampton Inn Morehead | No | Yes | 8.26 | ||||||||||||||||
8.27 | Property | Residence Inn Chico | No | Yes | 8.27 | ||||||||||||||||
8.28 | Property | Courtyard Lufkin | No | Yes | 8.28 | ||||||||||||||||
8.29 | Property | Hampton Inn Carlisle | No | Yes | 8.29 | ||||||||||||||||
8.30 | Property | Springhill Suites Williamsburg | No | Yes | 8.30 | ||||||||||||||||
8.31 | Property | Fairfield Inn Bloomington | No | Yes | 8.31 | ||||||||||||||||
8.32 | Property | Waco Residence Inn | No | Yes | 8.32 | ||||||||||||||||
8.33 | Property | Holiday Inn Express Fishers | No | Yes | 8.33 | ||||||||||||||||
8.34 | Property | Larkspur Landing Folsom | No | Yes | 8.34 | ||||||||||||||||
8.35 | Property | Springhill Suites Chicago Naperville Warrenville | No | Yes | 8.35 | ||||||||||||||||
8.36 | Property | Holiday Inn Express & Suites Paris | No | Yes | 8.36 | ||||||||||||||||
8.37 | Property | Toledo Homewood Suites | No | Yes | 8.37 | ||||||||||||||||
8.38 | Property | Grand Rapids Homewood Suites | No | Yes | 8.38 | ||||||||||||||||
8.39 | Property | Cheyenne Fairfield Inn and Suites | No | Yes | 8.39 | ||||||||||||||||
8.40 | Property | Fairfield Inn Laurel | No | Yes | 8.40 | ||||||||||||||||
8.41 | Property | Courtyard Akron Stow | No | Yes | 8.41 | ||||||||||||||||
8.42 | Property | Larkspur Landing Roseville | No | Yes | 8.42 | ||||||||||||||||
8.43 | Property | Towneplace Suites Bloomington | No | Yes | 8.43 | ||||||||||||||||
8.44 | Property | Hampton Inn Danville | No | Yes | 8.44 | ||||||||||||||||
8.45 | Property | Holiday Inn Norwich | No | Yes | 8.45 | ||||||||||||||||
8.46 | Property | Hampton Inn Suites Longview North | No | Yes | 8.46 | ||||||||||||||||
8.47 | Property | Springhill Suites Peoria Westlake | No | Yes | 8.47 | ||||||||||||||||
8.48 | Property | Hampton Inn Suites Buda | No | Yes | 8.48 | ||||||||||||||||
8.49 | Property | Shawnee Hampton Inn | No | Yes | 8.49 | ||||||||||||||||
8.50 | Property | Racine Fairfield Inn | No | Yes | 8.50 | ||||||||||||||||
8.51 | Property | Hampton Inn Selinsgrove Shamokin Dam | No | Yes | 8.51 | ||||||||||||||||
8.52 | Property | Holiday Inn Express & Suites Terrell | No | Yes | 8.52 | ||||||||||||||||
8.53 | Property | Westchase Homewood Suites | No | Yes | 8.53 | ||||||||||||||||
8.54 | Property | Holiday Inn Express & Suites Tyler South | No | Yes | 8.54 | ||||||||||||||||
8.55 | Property | Holiday Inn Express & Suites Huntsville | No | Yes | 8.55 | ||||||||||||||||
8.56 | Property | Hampton Inn Sweetwater | No | Yes | 8.56 | ||||||||||||||||
8.57 | Property | Comfort Suites Buda Austin South | No | Yes | 8.57 | ||||||||||||||||
8.58 | Property | Fairfield Inn & Suites Weatherford | No | Yes | 8.58 | ||||||||||||||||
8.59 | Property | Holiday Inn Express & Suites Altus | No | Yes | 8.59 | ||||||||||||||||
8.60 | Property | Comfort Inn & Suites Paris | No | Yes | 8.60 | ||||||||||||||||
8.61 | Property | Hampton Inn Suites Decatur | No | Yes | 8.61 | ||||||||||||||||
8.62 | Property | Holiday Inn Express & Suites Texarkana East | No | Yes | 8.62 | ||||||||||||||||
8.63 | Property | Mankato Fairfield Inn | No | Yes | 8.63 | ||||||||||||||||
8.64 | Property | Candlewood Suites Texarkana | No | Yes | 8.64 | ||||||||||||||||
8.65 | Property | Country Inn & Suites Houston Intercontinental Airport East | No | Yes | 8.65 | ||||||||||||||||
9 | Loan | SMF V | Starwood Mortgage Capital LLC | Grant Building | 3,814,304 | 0 | 42,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Key Tenant Trigger Event, (iv) Mezzanine Loan Event of Defualt | No | 4,000,000 | 11.2500% | Yes | 9 | ||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | Ann Arbor Mixed Use Portfolio | 0 | 0 | 51,805,176 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Total Loan DSCR is less than 1.08x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Mezzanine Loan Event of Default | No | 6,750,000 | 11.0000% | Yes | 10 | ||||||
10.01 | Property | McKinley Towne Centre | No | Yes | 10.01 | ||||||||||||||||
10.02 | Property | Liberty Square | No | Yes | 10.02 | ||||||||||||||||
11 | Loan | SMF V | Starwood Mortgage Capital LLC | Visions Hotel Portfolio | 8,095,257 | 0 | 54,350,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) franchise agreement terminates and/or expires for two or more of the Properties | Various | 19,950,000.00 | Yes | 11 | |||||||
11.01 | Property | Holiday Inn Express & Suites Buffalo | No | Yes | 11.01 | ||||||||||||||||
11.02 | Property | Hampton Inn Potsdam | No | Yes | 11.02 | ||||||||||||||||
11.03 | Property | Hampton Inn & Suites Utica | No | Yes | 11.03 | ||||||||||||||||
11.04 | Property | Fairfield Inn & Suites Olean | Yes | 5/21/2040 | 36,545 | Yes | 11.04 | ||||||||||||||
11.05 | Property | Hampton Inn & Suites East Aurora | No | Yes | 11.05 | ||||||||||||||||
11.06 | Property | Fairfield Inn & Suites Binghamton | No | Yes | 11.06 | ||||||||||||||||
11.07 | Property | Fairfield Inn & Suites Rochester South | No | Yes | 11.07 | ||||||||||||||||
11.08 | Property | Fairfield Inn & Suites Albany | No | Yes | 11.08 | ||||||||||||||||
11.09 | Property | Fairfield Inn & Suites Corning | No | Yes | 11.09 | ||||||||||||||||
11.10 | Property | Fairfield Inn & Suites Rochester West/Greece | Yes | 6/25/2057 | 107,200 | Yes | 11.10 | ||||||||||||||
12 | Loan | CREFI | Citi Real Estate Funding Inc.; Wells Fargo Bank, National Association | Pleasant Prairie Premium Outlets | 144,317,359 | 0 | 145,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.70x, (iii) bankruptcy action of Manager (if Manager is an affiliate of the Borrower and provided Manager is not replaced within 60 days with a qualified Manager) or Borrower | No | 111,000,000.00 | Yes | 12 | |||||||
13 | Loan | Barclays Bank PLC | Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; Barclays Bank PLC | Lakeside Shopping Center | 69,947,856 | 0 | 175,000,000 | Hard | Springing | (i) Event of Default or (ii) Debt Yield <8%, tested quarterly, for two consecutive quarters. | Yes | 1) 2/28/2056; 2) 8/31/2056 | 1) $38,910; 2) $28,800 | 142,000,000.00 | Yes | 13 | |||||
14 | Loan | Barclays Bank PLC | Barclays Bank PLC | 440 Mamaroneck Avenue | 0 | 0 | 37,056,666 | Hard | Springing | (i) Event of Default or (ii) DSCR<1.15x | No | Yes | 14 | ||||||||
15 | Loan | SMF V | Starwood Mortgage Capital LLC | Mesa Grand Shopping Center | 0 | 0 | 41,959,802 | Soft | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | 3,500,000 | 11.1000% | Yes | 15 | ||||||
16 | Loan | Barclays Bank PLC | Goldman Sachs Mortgage Company; Barclays Bank PLC | Long Island Prime Portfolio - Uniondale | 0 | 0 | 309,974,292 | Hard | Springing | (i) Any fiscal quarter in which the NOI is less than $21,178,075; (ii) if the financial reports are not delivered on timely manner; (iii) Event of Default; (iv) Mezzanine loan Event of Default | Yes | 168,770,000.00 | 45,970,000 | 9.5750% | Yes | 16 | |||||
16.01 | Property | RXR Plaza | Yes | 4/30/2083 | 819,250 | Yes | 16.01 | ||||||||||||||
16.02 | Property | Omni | Yes | 1/31/2088 | 687,510 | Yes | 16.02 | ||||||||||||||
17 | Loan | CREFI | Citi Real Estate Funding Inc. | Mars Petcare Storage & Distribution Center | 0 | 0 | 40,876,764 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event | No | Yes | 17 | ||||||||
18 | Loan | PCC | Principal Commercial Capital | Bradley Business Center | 5,008,952 | 0 | 23,400,000 | Hard | Springing | (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.15x | No | Yes | 18 | ||||||||
19 | Loan | PCC | Principal Commercial Capital | 3901 N. First Street | 0 | 0 | 25,117,330 | Hard | Springing | (i) the occurrence of an Event of Default , (ii) an ARD Trigger Event, or (iii) a Continental Trigger Event | No | Yes | 19 | ||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | Canyon Portal | 0 | 0 | 22,617,443 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event | Yes | 12/31/2099 | 661,492 | Yes | 20 | ||||||
21 | Loan | PCC | Principal Commercial Capital | Scripps Center | 5,642,295 | 0 | 72,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a E.W. Scripps Trigger Event or (iv) the occurrence of a Mezzanine Loan Default | No | 50,000,000.00 | Yes | 21 | |||||||
22 | Loan | PCC | Principal Commercial Capital | Victoria Park Shoppes | 0 | 0 | 20,015,389 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x or (iii) a Winn-Dixie Trigger Event | No | Yes | 22 | ||||||||
23 | Loan | PCC | Principal Commercial Capital | 1450 Veterans | 0 | 0 | 18,232,000 | Springing | Springing | (i) the occurrence of an Event of Default or (ii) a DPR Trigger Event | No | Yes | 23 | ||||||||
24 | Loan | PCC | Principal Commercial Capital | Westerre I and II | 2,216,793 | 0 | 17,400,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x or (iii) a Tridium Trigger Event | No | Yes | 24 | ||||||||
25 | Loan | Barclays Bank PLC | Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC | Atlanta and Anchorage Hotel Portfolio | 0 | 0 | 120,955,088 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) bankruptcy or insolvency of Borrower, Guarantor or Manager, (iv) the occurrence of the PIP Reserve Cash Management Trigger Event Date, (v) the occurrence of a Quality Assurance Trigger Event | Various | 97,167,856.00 | Yes | 25 | |||||||
25.01 | Property | Hilton Anchorage | No | Yes | 25.01 | ||||||||||||||||
25.02 | Property | Renaissance Concourse Atlanta Airport Hotel | Yes | 6/28/2078 | 148,248 | Yes | 25.02 | ||||||||||||||
26 | Loan | PCC | Principal Commercial Capital | The Falls at Snake River Landing | 0 | 0 | 15,804,851 | Springing | Springing | (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.20x | No | Yes | 26 | ||||||||
27 | Loan | Barclays Bank PLC | JP Morgan Chase Bank, Natixis Real Estate Capital LLC, Deutsche Bank AG, Societe Generale, Barclays Bank PLC | 245 Park Avenue | 0 | 0 | 2,292,062,579 | Hard | Springing | (i) DSCR is less than 1.15x; (ii) Mezzanine Loan Default; (iii) Property Manager bankruptcy; (iv) Tenant Trigger Event | No | 1,065,000,000.00 | 120,000,000.00 | 3.6694% | 568,000,000 | 5.6323% | Yes | 27 | |||
28 | Loan | PCC | Principal Commercial Capital | 888 Tennessee | 3,550,041 | 0 | 15,000,000 | Hard | Springing | (i) the occurrence of an Event of Default or (ii) an Amazon Trigger Event | No | Yes | 28 | ||||||||
29 | Loan | PCC | Principal Commercial Capital | Low Country Village | 0 | 0 | 23,505,513 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, or (iii) a Tenant Trigger Event | No | Yes | 29 | ||||||||
30 | Loan | SMF V | Starwood Mortgage Capital LLC | 215 & Town Center | 0 | 0 | 22,386,719 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 30 | ||||||||
31 | Loan | PCC | Principal Commercial Capital | Ocean City Shopping Center | 1,690,007 | 0 | 13,500,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, or (iii) a Food Lion Trigger Event | No | Yes | 31 | ||||||||
32 | Loan | SMF V | Starwood Mortgage Capital LLC | Pangea 17 | 11,823,711 | 0 | 12,500,000 | None | None | NAP | No | Yes | 32 | ||||||||
32.01 | Property | 1807 South Saint Louis Avenue | No | Yes | 32.01 | ||||||||||||||||
32.02 | Property | 1145 North Austin Boulevard | No | Yes | 32.02 | ||||||||||||||||
32.03 | Property | 136 East 155th Street | No | Yes | 32.03 | ||||||||||||||||
32.04 | Property | 1501 East 68th Street | No | Yes | 32.04 | ||||||||||||||||
32.05 | Property | 7300 South Yates Boulevard | No | Yes | 32.05 | ||||||||||||||||
32.06 | Property | 14123 South Tracy Avenue | No | Yes | 32.06 | ||||||||||||||||
32.07 | Property | 7925 South Phillips Avenue | No | Yes | 32.07 | ||||||||||||||||
32.08 | Property | 8000 South Ellis Avenue | No | Yes | 32.08 | ||||||||||||||||
32.09 | Property | 13256 South Prairie Avenue | No | Yes | 32.09 | ||||||||||||||||
32.10 | Property | 8101 South Justine Street | No | Yes | 32.10 | ||||||||||||||||
32.11 | Property | 7135 South Blackstone Avenue | No | Yes | 32.11 | ||||||||||||||||
32.12 | Property | 320 North Mason Avenue | No | Yes | 32.12 | ||||||||||||||||
32.13 | Property | 410 East 107th Street | No | Yes | 32.13 | ||||||||||||||||
32.14 | Property | 1257 South Christiana Avenue | No | Yes | 32.14 | ||||||||||||||||
32.15 | Property | 10933 South Vernon Avenue | No | Yes | 32.15 | ||||||||||||||||
32.16 | Property | 8040 South Vernon Avenue | No | Yes | 32.16 | ||||||||||||||||
32.17 | Property | 12000 South Eggleston Avenue | No | Yes | 32.17 | ||||||||||||||||
32.18 | Property | 2041 East 75th Street | No | Yes | 32.18 | ||||||||||||||||
32.19 | Property | 219 East 68th Street | No | Yes | 32.19 | ||||||||||||||||
32.20 | Property | 8751 South Cottage Grove Avenue | No | Yes | 32.20 | ||||||||||||||||
32.21 | Property | 7159 South Wabash Avenue | No | Yes | 32.21 | ||||||||||||||||
33 | Loan | SMF V | Starwood Mortgage Capital LLC | Tampa Bay Industrial | 0 | 0 | 17,616,020 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 33 | ||||||||
33.01 | Property | Bay Tec Center | No | Yes | 33.01 | ||||||||||||||||
33.02 | Property | Airport Corporate Center | No | Yes | 33.02 | ||||||||||||||||
34 | Loan | PCC | Principal Commercial Capital | Springhill Suites Denton | 0 | 0 | 11,440,821 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, or (iii) failure to maintain the Franchise Agreement in full force and effect | No | Yes | 34 | ||||||||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | The Oaks at Palomar | 0 | 0 | 17,085,283 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Event | No | Yes | 35 | ||||||||
36 | Loan | CREFI | Citi Real Estate Funding Inc. | Royal Oaks Shopping Center | 628,808 | 0 | 10,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Event | No | Yes | 36 | ||||||||
37 | Loan | Barclays Bank PLC | Barclays Bank PLC | Foothills Health Center | 0 | 0 | 12,458,246 | Springing | Springing | (i) Event of Default; (ii) insolvency of Borrower or Manager or (iii) DSCR<1.15x | No | Yes | 37 | ||||||||
38 | Loan | Barclays Bank PLC | Barclays Bank PLC | Lindbergh Plaza | 19,412 | 0 | 9,450,000 | Springing | Springing | (i) Event of Default; (ii) insolvency of Borrower or Manager; (iii) DSCR<1.20x or (iv) occurrence of a Key Tenant Trigger Event | No | Yes | 38 | ||||||||
39 | Loan | PCC | Principal Commercial Capital | Fox Run Apartments | 58,887 | 0 | 7,100,000 | Springing | Springing | (i) the occurrence of an Event of Default or (ii) DSCR is less than 1.10x | No | Yes | 39 | ||||||||
40 | Loan | SMF V | Starwood Mortgage Capital LLC | 117 East Washington | 0 | 0 | 7,692,972 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Sweep Event | No | Yes | 40 | ||||||||
41 | Loan | CREFI | Citi Real Estate Funding Inc. | Bryan Woods Apartments | 816,959 | 0 | 6,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50% | No | Yes | 41 | ||||||||
42 | Loan | SMF V | Starwood Mortgage Capital LLC | American Mini Storage - Converse | 1,439,567 | 0 | 5,700,000 | None | None | NAP | No | Yes | 42 | ||||||||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | The Shops at Fayette Crossing | 29,079 | 0 | 5,512,000 | Soft Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 43 | ||||||||
44 | Loan | SMF V | Starwood Mortgage Capital LLC | Hampton Inn Richland | 66,866 | 0 | 5,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Sweep Event | No | Yes | 44 | ||||||||
45 | Loan | Barclays Bank PLC | Barclays Bank PLC | Ohio Retail Portfolio - Discount Drug Mart Plaza | 0 | 0 | 5,470,000 | Hard | Springing | (i) Event of Default; (ii) DSCR<1.15x; (iii) Drug Mart Parma Trigger Event; or (iv) Drug Mart Sandusky Trigger Event | No | Yes | 45 | ||||||||
45.01 | Property | Parma Heights Plaza | No | Yes | 45.01 | ||||||||||||||||
45.02 | Property | Upper Sandusky Plaza | No | Yes | 45.02 | ||||||||||||||||
46 | Loan | SMF V | Starwood Mortgage Capital LLC | Kohls White Lake | 803,931 | 0 | 5,200,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Major Tenant Trigger Event | No | Yes | 46 | ||||||||
47 | Loan | SMF V | Starwood Mortgage Capital LLC | Las Brisas Apartments | 1,070,227 | 0 | 5,150,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 47 | ||||||||
48 | Loan | SMF V | Starwood Mortgage Capital LLC | Mountain Cactus Ranch | 0 | 0 | 8,653,500 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 48 | ||||||||
49 | Loan | CREFI | Citi Real Estate Funding Inc. | Walgreens Columbia, SC | 0 | 0 | 7,560,742 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period or (iv) the existence of a Limited tenant Trigger Event | No | Yes | 49 | ||||||||
50 | Loan | Barclays Bank PLC | Barclays Bank PLC | 1000 South Sherman Street | 1,400,709 | 0 | 4,000,000 | Hard | Springing | (i) Event of Default, (ii) DSCR<1.15x or (iii) Pivot Point Trigger Event | No | Yes | 50 | ||||||||
51 | Loan | CREFI | Citi Real Estate Funding Inc. | StorQuest Corona | 812,588 | 0 | 3,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | Yes | 51 | ||||||||
52 | Loan | CREFI | Citi Real Estate Funding Inc. | St. Petersburg MHC Portfolio | 22,334 | 0 | 2,156,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | Yes | 52 | ||||||||
52.01 | Property | Westgate Manor MHC | No | Yes | 52.01 | ||||||||||||||||
52.02 | Property | Villa Plumosa MHC | No | Yes | 52.02 | ||||||||||||||||
53 | Loan | CREFI | Citi Real Estate Funding Inc. | CSS Rohnert Park | 76,879 | 0 | 2,100,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Fire Sprinkler Trigger Period | No | Yes | 53 |
Page 11 of 11 |
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date / ARD |
(4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Principal's New Cash Contribution" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Principal's New Cash Contribution" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
v
MORTGAGE POOL CHARACTERISTICS | ||
Mortgage Pool Characteristics | ||
Initial Pool Balance | $ | 1,087,114,895 |
Number of Mortgage Loans | 53 | |
Number of Mortgaged Properties | 167 | |
Average Cut-off Date Mortgage Loan Balance | $ | 20,511,602 |
Weighted Average Mortgage Interest Rate | 4.2916% | |
Weighted Average Remaining Term to Maturity (months) | 117 | |
Weighted Average Remaining Amortization Term (months) | 357 | |
Weighted Average Cut-off Date LTV Ratio | 57.4% | |
Weighted Average Maturity Date LTV Ratio | 51.9% | |
Weighted Average Underwritten Debt Service Coverage Ratio | 2.21x | |
Weighted Average Debt Yield on Underwritten NOI | 11.5% |
COLLATERAL OVERVIEW |
Mortgage Loans by Loan Seller | ||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
Citi Real Estate Funding Inc. | 14 | 31 | 256,708,000 | 23.6% |
Principal Commercial Capital | 13 | 13 | 243,155,580 | 22.4% |
Starwood Mortgage Funding V LLC | 13 | 43 | 228,538,597 | 21.0% |
Barclays Bank PLC | 10 | 13 | 214,695,217 | 19.7% |
Citigroup Global Markets Realty Corp. | 1 | 1 | 55,200,000 | 5.1% |
Citi Real Estate Funding Inc. and Barclays Bank PLC | 1 | 1 | 47,000,000 | 4.3% |
Barclays Bank PLC and Starwood Mortgage Funding V LLC | 1 | 65 | 41,817,500 | 3.8% |
Total | 53 | 167 | 1,087,114,895 | 100.0% |
Property Types | |||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
Office | 28 | 374,563,249 | 34.5% |
Suburban | 23 | 230,363,249 | 21.2% |
CBD | 4 | 135,000,000 | 12.4% |
Medical Office | 1 | 9,200,000 | 0.8% |
Retail | 17 | 330,432,721 | 30.4% |
Anchored | 9 | 145,215,149 | 13.4% |
Super Regional Mall | 2 | 80,000,000 | 7.4% |
Single Tenant Retail | 3 | 64,588,820 | 5.9% |
Outlet Center | 1 | 34,000,000 | 3.1% |
Shadow Anchored | 1 | 5,512,000 | 0.5% |
Unanchored | 1 | 1,116,751 | 0.1% |
Mixed Use | 6 | 142,450,000 | 13.1% |
Office/Retail | 4 | 96,550,000 | 8.9% |
Office/Warehouse | 1 | 23,400,000 | 2.2% |
Retail/Hospitality | 1 | 22,500,000 | 2.1% |
Hospitality | 79 | 109,654,848 | 10.1% |
Limited Service | 51 | 58,821,703 | 5.4% |
Extended Stay | 22 | 20,783,813 | 1.9% |
Full Service | 5 | 18,949,332 | 1.7% |
Select Service | 1 | 11,100,000 | 1.0% |
Industrial | 6 | 64,275,000 | 5.9% |
Distribution | 1 | 23,670,000 | 2.2% |
Flex | 3 | 21,605,000 | 2.0% |
Warehouse | 1 | 15,000,000 | 1.4% |
Warehouse/Distribution | 1 | 4,000,000 | 0.4% |
Multifamily (Garden) | 25 | 47,283,078 | 4.3% |
Self Storage | 3 | 11,300,000 | 1.0% |
Manufactured Housing | 3 | 7,156,000 | 0.7% |
Total | 167 | 1,087,114,895 | 100.0% |
Geographic Distribution | |||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Initial Pool Balance |
New York | 17 | 281,780,000 | 25.9% |
Michigan | 7 | 89,722,504 | 8.3% |
California | 16 | 83,898,418 | 7.7% |
Louisiana | 2 | 80,000,000 | 7.4% |
Arizona | 5 | 67,443,684 | 6.2% |
Ohio | 7 | 52,968,421 | 4.9% |
Kansas | 16 | 50,000,000 | 4.6% |
Pennsylvania | 5 | 44,890,421 | 4.1% |
New Jersey | 2 | 44,367,368 | 4.1% |
Florida | 6 | 43,696,580 | 4.0% |
Illinois | 26 | 41,834,210 | 3.8% |
Wisconsin | 2 | 34,383,684 | 3.2% |
Texas | 23 | 30,227,927 | 2.8% |
Virginia | 3 | 18,858,947 | 1.7% |
South Carolina | 2 | 18,100,000 | 1.7% |
Idaho | 1 | 15,750,000 | 1.4% |
Maryland | 2 | 13,945,263 | 1.3% |
Nevada | 1 | 13,650,000 | 1.3% |
Alaska | 1 | 9,594,754 | 0.9% |
Indiana | 6 | 9,546,315 | 0.9% |
Missouri | 1 | 8,989,569 | 0.8% |
Connecticut | 2 | 7,502,631 | 0.7% |
Georgia | 1 | 7,260,895 | 0.7% |
North Carolina | 2 | 7,148,947 | 0.7% |
Mississippi | 1 | 5,481,699 | 0.5% |
Washington | 2 | 2,259,473 | 0.2% |
Oregon | 1 | 956,842 | 0.1% |
Minnesota | 2 | 893,311 | 0.1% |
Kentucky | 1 | 781,579 | 0.1% |
Oklahoma | 2 | 585,077 | 0.1% |
Wyoming | 1 | 445,263 | 0.0% |
Arkansas | 1 | 151,113 | 0.0% |
Total | 167 | 1,087,114,895 | 100.0% |
Distribution of Amortization Types | |||
Amortization Type | Number of Mortgage Loans | Cut-off Date Balance | % of Initial Pool Balance |
Interest Only | 19 | 468,417,500 | 43.1% |
Interest Only, Then Amortizing | 16 | 364,967,000 | 33.6% |
Amortizing (30 Years) | 14 | 203,471,669 | 18.7% |
Amortizing (25 Years) | 3 | 27,458,726 | 2.5% |
Interest Only, Then Amortizing ARD | 1 | 22,800,000 | 2.1% |
Total | 53 | 1,087,114,895 | 100.0% |