MSC 2018-L1 commercial mortgage trust
Prospectus filed 2018-10-23. Read the 424B prospectus on SEC EDGAR.
47Loans
74Properties
$900.6MCut-off balance (sum)
CA, NJ, AZTop states
Loans in MSC 2018-L1
| Loan / property | Type | Location | Cut-off balance | Appraised | LTV | DSCR | Occ. |
|---|---|---|---|---|---|---|---|
| Aventura Mall | Retail | Aventura, FL | $60.0M | $3.45B | 40.8% | 92.8% | |
| Griffin Portfolio II | Other | Portfolio | $60.0M | $415.5M | 60.2% | 100.0% | |
| Millennium Partners Portfolio | Other | Portfolio | $55.7M | $1.46B | 32.3% | 94.3% | |
| Navika Six Portfolio | Other | Portfolio | $45.9M | $126.6M | 63.9% | 2.02x | 77.0% |
| Offices at Mall of America | Office | Bloomington, MN | $42.0M | $65.0M | 64.6% | 1.30x | 85.5% |
| The Gateway | Multifamily | San Francisco, CA | $40.0M | $868.8M | 93.9% | ||
| Plaza Frontenac | Retail | Frontenac, MO | $40.0M | $210.0M | 47.6% | 96.5% | |
| 5 Cuba Hill Road | Mixed Use | Greenlawn, NY | $38.1M | $59.6M | 63.9% | 1.37x | 87.7% |
| Market at Estrella Falls | Retail | Goodyear, AZ | $35.3M | $47.1M | 75.0% | 1.45x | 99.1% |
| Embassy Suites Atlanta Airport | Hotel | Atlanta, GA | $33.0M | $60.6M | 54.5% | 1.70x | 79.4% |
| Regions Tower | Office | Indianapolis, IN | $30.0M | $124.4M | 58.7% | 84.5% | |
| Zenith Ridge | Office | Canonsburg, PA | $30.0M | $133.1M | 67.6% | 1.54x | 100.0% |
| Alex Park South | Office | Rochester, NY | $28.0M | $66.0M | 65.0% | 1.32x | 93.6% |
| Alliance Data Systems | Office | Columbus, OH | $26.6M | $47.0M | 56.5% | 100.0% | |
| Playa Largo | Hotel | Key Largo, FL | $25.0M | $188.6M | 47.7% | 1.69x | 80.8% |
| Shelbourne Global Portfolio I | Other | Portfolio | $25.0M | $142.8M | 65.1% | 94.6% | |
| KVC Retail Portfolio | Other | Portfolio | $22.5M | $37.5M | 60.0% | 90.1% | |
| Highland Multifamily Portfolio | Other | Portfolio | $20.6M | $33.4M | 61.8% | 94.5% | |
| Westchester Self Storage Portfolio | Other | Portfolio | $20.2M | $37.2M | 54.4% | 95.3% | |
| Village at Mammoth Lakes | Mixed Use | Mammoth Lakes, CA | $18.2M | $30.3M | 60.1% | 93.8% | |
| De Soto Industrial | Industrial | Chatsworth, CA | $17.0M | $28.1M | 60.5% | 1.28x | 100.0% |
| Statesboro Crossing | Retail | Statesboro, GA | $16.1M | $22.5M | 71.7% | 1.62x | 100.0% |
| Shoppes at Chino Hills | Retail | Chino Hills, CA | $13.0M | $176.0M | 62.5% | 94.6% | |
| 38505 Woodward | Office | Bloomfield Hills, MI | $11.5M | $16.8M | 68.4% | 1.47x | 97.6% |
| 2600 & 2700 Falkenburg Road | Industrial | Riverview, FL | $10.2M | $15.6M | 65.8% | 1.64x | 85.9% |
| Hotel Provincial | Hotel | New Orleans, LA | $9.8M | $21.5M | 45.6% | 81.4% | |
| North Madison Corners | Retail | Madison, AL | $8.7M | $13.3M | 65.0% | 1.47x | 98.4% |
| Centerpointe 78 | Retail | Escondido, CA | $8.6M | $15.1M | 57.0% | 100.0% | |
| Staybridge Suites-San Antonio Sea World | Hotel | San Antonio, TX | $8.6M | $13.3M | 64.7% | 1.62x | 86.6% |
| Laurel Pointe Apartments | Multifamily | Hawthorne, CA | $7.5M | $19.7M | 38.1% | 92.2% | |
| Tower Square | Mixed Use | Sewell, NJ | $7.5M | $11.8M | 63.6% | 1.51x | 96.7% |
| South Brook Town Center | Retail | Austin, TX | $7.3M | $11.1M | 65.6% | 1.39x | 100.0% |
| Southern Cove | Multifamily | Las Vegas, NV | $7.2M | $11.8M | 61.0% | 93.0% | |
| Safeway Vistoso Plaza | Retail | Oro Valley, AZ | $6.9M | $10.0M | 68.9% | 1.41x | 100.0% |
| Canyon Center | Retail | Sandy, UT | $6.7M | $11.3M | 59.3% | 84.4% | |
| Commercial Self Storage - Castleton | Self Storage | Indianapolis, IN | $6.0M | $9.8M | 60.8% | 1.42x | 100.0% |
| Shoppes & Offices at PGA West | Mixed Use | Palm Beach Gardens, FL | $5.7M | $9.4M | 60.6% | 1.60x | 98.3% |
| Calle Fortunada | Office | San Diego, CA | $5.6M | $11.5M | 48.7% | 100.0% | |
| Covell Building | Mixed Use | Los Angeles, CA | $5.5M | $8.9M | 61.8% | 100.0% | |
| 21300 Eureka | Retail | Taylor, MI | $5.2M | $7.7M | 67.5% | 1.39x | 100.0% |
| 901 West Madison | Retail | Chicago, IL | $5.2M | $7.6M | 67.8% | 1.27x | 100.0% |
| Dollar Self Storage - Glendale | Self Storage | Glendale, AZ | $5.0M | $9.5M | 52.6% | 1.37x | 95.7% |
| 4234 Ella Boulevard | Retail | Houston, TX | $4.6M | $7.1M | 65.1% | 1.42x | 100.0% |
| Spectrum Commerce Center | Industrial | Westerville, OH | $4.6M | $7.7M | 60.1% | 79.2% | |
| Carbondale Center | Retail | Carbondale, IL | $3.8M | $5.9M | 63.8% | 1.94x | 100.0% |
| 396 Cromwell Ave Rocky Hill | Retail | Rocky Hill, CT | $3.5M | $5.8M | 60.3% | 100.0% | |
| 500 Lincoln | Retail | Worcester, MA | $3.2M | $5.0M | 63.9% | 1.44x | 100.0% |
Figures are read from Annex A-1 of the trust's SEC prospectus as of the deal's cut-off date. Parsing can misread a cell; the prospectus link is the authoritative source. Implied cap rate = underwritten NOI ÷ appraised value, shown only between 2% and 20%.