| | | | | | | | | | | | | | | | | | | | | | |
Asset Data
|
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 1 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 4/13/18 |
| Original Loan Amount: 100,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 5/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04166000 |
| Interest Rate Securitization Percentage: .04166000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 6/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 347,166.67000000 |
| Scheduled Principal Balance Securitization Amount: 100,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 2/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: 930 Flushing Avenue |
| | Property Address: 930 Flushing Avenue |
| | Property City: Brooklyn |
| | Property State: NY |
| | Property ZIP: 11206 |
| | Property County: Kings |
| | Property Type Code: OF |
| | Net Rentable Square Feet Number: 299,644 |
| | Net Rentable Square Feet Securitization Number: 315,644 |
| | Year Built Number: 1988 |
| | Year Last Renovated: 2009 |
| | Valuation Securitization Amount: 195,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/28/18 |
| | Most Recent Valuation Amount: 195,000,000.00000000 |
| | Most Recent Valuation Date: 3/28/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: New York City Emergency Management |
| | Square Feet Largest Tenant Number: 299,644 |
| | Lease Expiration Largest Tenant Date: 10/31/36 |
| | Revenue Securitization Amount: 13,779,709.00000000 |
| | Operating Expenses Securitization Amount: 1,446,643.00000000 |
| | Net Operating Income Securitization Amount: 12,333,066.00000000 |
| | Net Cash Flow Flow Securitization Amount: 11,973,231.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.92000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.83000000 |
| | Debt Service Coverage Securitization Code: N |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 100,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 358,738.88000000 |
| Report Period Interest Rate Percentage: .04166000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 358,738.88000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 100,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 100,000,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: 112,846.73000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 2 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 5/5/17 |
| Original Loan Amount: 78,000,000.00000000 |
| Original Term Loan Number: 131 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04840000 |
| Interest Rate Securitization Percentage: .04840000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 131 |
| First Loan Payment Due Date: 6/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 314,600.00000000 |
| Scheduled Principal Balance Securitization Amount: 78,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? Yes |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Hyatt at Olive 8 |
| | Property Address: 1635 8th Avenue |
| | Property City: Seattle |
| | Property State: WA |
| | Property ZIP: 98101 |
| | Property County: King |
| | Property Type Code: LO |
| | Units Beds Rooms Number: 346 |
| | Units Beds Rooms Securitization Number: 346 |
| | Year Built Number: 2009 |
| | Valuation Securitization Amount: 148,700,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/8/17 |
| | Most Recent Valuation Amount: 148,700,000.00000000 |
| | Most Recent Valuation Date: 3/8/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .86800000 |
| | Most Recent Physical Occupancy Percentage: .04700000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 35,851,376.00000000 |
| | Most Recent Revenue Amount: 1,874,484.00000000 |
| | Operating Expenses Securitization Amount: 25,450,025.00000000 |
| | Operating Expenses Amount: 5,464,773.36000000 |
| | Net Operating Income Securitization Amount: 10,401,352.00000000 |
| | Most Recent Net Operating Income Amount: -3,590,289.36000000 |
| | Net Cash Flow Flow Securitization Amount: 8,608,783.00000000 |
| | Most Recent Net Cash Flow Amount: -3,684,013.56000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 3,827,633.38000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.72000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: -.93800000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.25000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: -.96250000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 78,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 325,086.67000000 |
| Report Period Interest Rate Percentage: .04840000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 325,086.67000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 78,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 78,000,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Last Modification Date: 4/15/21 |
| Modification Code: 98 |
| Post Modification Interest Percentage: .00000000 |
| Post Modification Payment Amount: .00000000 |
| Post Modification Maturity Date: 6/6/27 |
| Post Modification Amortization Period Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 3 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 1/18/18 |
| Original Loan Amount: 65,500,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 2/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .05066000 |
| Interest Rate Securitization Percentage: .05066000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 3/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 276,519.17000000 |
| Scheduled Principal Balance Securitization Amount: 65,500,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 11/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Kingswood Center |
| | Property Address: 1630 East 15th Street |
| | Property City: Brooklyn |
| | Property State: NY |
| | Property ZIP: 11229 |
| | Property County: Kings |
| | Property Type Code: MU |
| | Net Rentable Square Feet Number: 129,028 |
| | Net Rentable Square Feet Securitization Number: 130,218 |
| | Year Built Number: 2007 |
| | Valuation Securitization Amount: 95,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 10/12/17 |
| | Most Recent Valuation Amount: 95,000,000.00000000 |
| | Most Recent Valuation Date: 10/12/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: .84310000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Visiting Nurse Service of NY |
| | Square Feet Largest Tenant Number: 58,387 |
| | Lease Expiration Largest Tenant Date: 6/30/22 |
| | Second Largest Tenant: TJ Maxx (TJ Companies Inc) |
| | Square Feet Second Largest Tenant Number: 26,644 |
| | Lease Expiration Second Largest Tenant Date: 10/31/30 |
| | Third Largest Tenant: ElderService Health, Inc. |
| | Square Feet Third Largest Tenant Number: 14,551 |
| | Lease Expiration Third Largest Tenant Date: 11/30/24 |
| | Financials Securitization Date: 11/30/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 6,323,651.00000000 |
| | Most Recent Revenue Amount: 5,917,012.00000000 |
| | Operating Expenses Securitization Amount: 1,801,293.00000000 |
| | Operating Expenses Amount: 2,439,458.08000000 |
| | Net Operating Income Securitization Amount: 4,522,357.00000000 |
| | Most Recent Net Operating Income Amount: 3,477,553.92000000 |
| | Net Cash Flow Flow Securitization Amount: 4,324,426.00000000 |
| | Most Recent Net Cash Flow Amount: 3,279,621.92000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 3,364,316.50000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.34000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.03370000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.29000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: .97480000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 65,500,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 285,736.47000000 |
| Report Period Interest Rate Percentage: .05066000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 285,736.47000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 65,500,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 65,500,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 4 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Deutsche Bank AG, acting through its New York Branch |
| Origination Date: 3/15/18 |
| Original Loan Amount: 64,450,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/30 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .03464880 |
| Interest Rate Securitization Percentage: .03464880 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? No |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: A1 |
| Payment Type Code: 7 |
| Periodic Principal and Interest Payment Securitization Amount: 186,092.93000000 |
| Scheduled Principal Balance Securitization Amount: 64,450,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 10/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: 1001 North Shoreline Boulevard |
| | Property Address: 1001 North Shoreline Boulevard |
| | Property City: Mountain View |
| | Property State: CA |
| | Property ZIP: 95051 |
| | Property County: Santa Clara |
| | Property Type Code: OF |
| | Net Rentable Square Feet Number: 123,374 |
| | Net Rentable Square Feet Securitization Number: 123,374 |
| | Year Built Number: 2017 |
| | Valuation Securitization Amount: 171,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 4/1/18 |
| | Most Recent Valuation Amount: 171,000,000.00000000 |
| | Most Recent Valuation Date: 4/1/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Google LLC |
| | Square Feet Largest Tenant Number: 123,374 |
| | Lease Expiration Largest Tenant Date: 3/31/30 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 10,644,159.02000000 |
| | Most Recent Revenue Amount: 10,496,912.00000000 |
| | Operating Expenses Securitization Amount: 2,677,052.77000000 |
| | Operating Expenses Amount: 2,790,534.00000000 |
| | Net Operating Income Securitization Amount: 7,967,106.25000000 |
| | Most Recent Net Operating Income Amount: 7,706,378.00000000 |
| | Net Cash Flow Flow Securitization Amount: 7,967,106.25000000 |
| | Most Recent Net Cash Flow Amount: 7,706,378.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 2,264,130.68000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 3.52000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 3.40370000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 3.52000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 3.40370000 |
| | Debt Service Coverage Securitization Code: N |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 64,450,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 192,296.03000000 |
| Report Period Interest Rate Percentage: .03464880 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 192,296.03000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 64,450,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 64,450,000.00000000 |
| Paid Through Date: 9/6/21 |
| Hyper Amortizing Date: 4/6/28 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 5 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 6/16/17 |
| Original Loan Amount: 63,000,000.00000000 |
| Original Term Loan Number: 129 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04633500 |
| Interest Rate Securitization Percentage: .04633500 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 129 |
| First Loan Payment Due Date: 8/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 243,258.75000000 |
| Scheduled Principal Balance Securitization Amount: 63,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? Yes |
| Prepayment Lock Out End Date: 2/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Beekman Tower |
| | Property Address: 3 Mitchell Place |
| | Property City: New York |
| | Property State: NY |
| | Property ZIP: 10017 |
| | Property County: New York |
| | Property Type Code: MF |
| | Units Beds Rooms Number: 178 |
| | Units Beds Rooms Securitization Number: 178 |
| | Year Built Number: 1928 |
| | Year Last Renovated: 2014 |
| | Valuation Securitization Amount: 146,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/20/18 |
| | Most Recent Valuation Amount: 79,900,000.00000000 |
| | Most Recent Valuation Date: 10/14/20 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .84800000 |
| | Most Recent Physical Occupancy Percentage: .71350000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 3/31/21 |
| | Revenue Securitization Amount: 10,105,712.00000000 |
| | Most Recent Revenue Amount: 1,369,629.50000000 |
| | Operating Expenses Securitization Amount: 5,309,972.00000000 |
| | Operating Expenses Amount: 1,455,660.48000000 |
| | Net Operating Income Securitization Amount: 4,795,740.00000000 |
| | Most Recent Net Operating Income Amount: -86,030.98000000 |
| | Net Cash Flow Flow Securitization Amount: 4,724,540.00000000 |
| | Most Recent Net Cash Flow Amount: -103,830.98000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 739,912.04500000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.62000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: -.11630000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.60000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: -.14030000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 63,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 251,367.38000000 |
| Report Period Interest Rate Percentage: .04633500 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 251,367.38000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 63,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 63,000,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: 494,092.37000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Other Expenses Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Most Recent Special Servicer Transfer Date: 6/22/20 |
| Most Recent Master Servicer Return Date: 2/26/21 |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Workout Strategy Code: 8 |
| Last Modification Date: 5/6/20 |
| Modification Code: 98 |
| Post Modification Interest Percentage: .00000000 |
| Post Modification Payment Amount: .00000000 |
| Post Modification Maturity Date: 4/6/28 |
| Post Modification Amortization Period Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 6 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 5/5/17 |
| Original Loan Amount: 50,000,000.00000000 |
| Original Term Loan Number: 121 |
| Maturity Date: 6/6/27 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04740000 |
| Interest Rate Securitization Percentage: .04740000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 121 |
| First Loan Payment Due Date: 6/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: PP |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 197,500.00000000 |
| Scheduled Principal Balance Securitization Amount: 50,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? Yes |
| Prepayment Lock Out End Date: 3/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Grand Hyatt Seattle |
| | Property Address: 721 Pine Street |
| | Property City: Seattle |
| | Property State: WA |
| | Property ZIP: 98101 |
| | Property County: King |
| | Property Type Code: LO |
| | Units Beds Rooms Number: 457 |
| | Units Beds Rooms Securitization Number: 457 |
| | Year Built Number: 2001 |
| | Year Last Renovated: 2016 |
| | Valuation Securitization Amount: 242,300,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/8/17 |
| | Most Recent Valuation Amount: 242,300,000.00000000 |
| | Most Recent Valuation Date: 3/8/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .87400000 |
| | Most Recent Physical Occupancy Percentage: .13300000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 3/31/21 |
| | Revenue Securitization Amount: 42,797,616.00000000 |
| | Most Recent Revenue Amount: 691,257.00000000 |
| | Operating Expenses Securitization Amount: 27,106,761.00000000 |
| | Operating Expenses Amount: 1,896,210.28000000 |
| | Net Operating Income Securitization Amount: 15,690,855.00000000 |
| | Most Recent Net Operating Income Amount: -1,204,953.28000000 |
| | Net Cash Flow Flow Securitization Amount: 13,550,974.00000000 |
| | Most Recent Net Cash Flow Amount: -1,239,516.13000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 1,597,939.56400000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.45000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: -.75410000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.12000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: -.77570000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 50,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 204,083.33000000 |
| Report Period Interest Rate Percentage: .04740000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 204,083.33000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 50,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 50,000,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Last Modification Date: 4/1/21 |
| Modification Code: 98 |
| Post Modification Interest Percentage: .00000000 |
| Post Modification Payment Amount: .00000000 |
| Post Modification Maturity Date: 6/6/27 |
| Post Modification Amortization Period Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 7 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Deutsche Bank AG, acting through its New York Branch |
| Origination Date: 2/9/18 |
| Original Loan Amount: 47,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 3/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04505000 |
| Interest Rate Securitization Percentage: .04505000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 4/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: PP |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 176,445.83000000 |
| Scheduled Principal Balance Securitization Amount: 47,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 12/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: 315-325 W 36th Street |
| | Property Address: 315-325 W 36th Street |
| | Property City: New York |
| | Property State: NY |
| | Property ZIP: 10018 |
| | Property County: New York |
| | Property Type Code: OF |
| | Net Rentable Square Feet Number: 142,762 |
| | Net Rentable Square Feet Securitization Number: 143,479 |
| | Year Built Number: 1926 |
| | Year Last Renovated: 2015 |
| | Valuation Securitization Amount: 127,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 1/22/18 |
| | Most Recent Valuation Amount: 127,000,000.00000000 |
| | Most Recent Valuation Date: 1/22/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .97000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: WeWork |
| | Square Feet Largest Tenant Number: 133,208 |
| | Lease Expiration Largest Tenant Date: 5/31/31 |
| | Second Largest Tenant: TABERNACLE LLC |
| | Square Feet Second Largest Tenant Number: 2,946 |
| | Lease Expiration Second Largest Tenant Date: 4/30/30 |
| | Financials Securitization Date: 12/31/17 |
| | Revenue Securitization Amount: 7,347,271.44000000 |
| | Operating Expenses Securitization Amount: 2,090,862.64000000 |
| | Net Operating Income Securitization Amount: 5,256,408.80000000 |
| | Net Cash Flow Flow Securitization Amount: 4,895,684.64000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.49000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.39000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 1/31/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 47,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 182,327.36000000 |
| Report Period Interest Rate Percentage: .04505000 |
| Servicer Trustee Fee Rate Percentage: .00018670 |
| Scheduled Interest Amount: 182,327.36000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 47,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 47,000,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 8 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 9/25/17 |
| Original Loan Amount: 42,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 10/6/27 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04112000 |
| Interest Rate Securitization Percentage: .04112000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 11/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 143,920.00000000 |
| Scheduled Principal Balance Securitization Amount: 42,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 7/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: 240 East 54th Street |
| | Property Address: 240 East 54th Street |
| | Property City: New York |
| | Property State: NY |
| | Property ZIP: 10022 |
| | Property County: New York |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 30,000 |
| | Net Rentable Square Feet Securitization Number: 29,950 |
| | Year Built Number: 1925 |
| | Year Last Renovated: 2015 |
| | Valuation Securitization Amount: 73,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 8/24/17 |
| | Most Recent Valuation Amount: 45,000,000.00000000 |
| | Most Recent Valuation Date: 4/7/21 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Blink Fitness |
| | Square Feet Largest Tenant Number: 20,500 |
| | Lease Expiration Largest Tenant Date: 1/31/35 |
| | Second Largest Tenant: Soul Cycle |
| | Square Feet Second Largest Tenant Number: 3,850 |
| | Lease Expiration Second Largest Tenant Date: 1/31/35 |
| | Third Largest Tenant: Clean Market |
| | Square Feet Third Largest Tenant Number: 3,800 |
| | Lease Expiration Third Largest Tenant Date: 1/31/35 |
| | Financials Securitization Date: 8/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 3,551,939.00000000 |
| | Operating Expenses Securitization Amount: 688,715.00000000 |
| | Operating Expenses Amount: 705,078.38000000 |
| | Net Operating Income Securitization Amount: 2,863,224.00000000 |
| | Most Recent Net Operating Income Amount: -705,078.38000000 |
| | Net Cash Flow Flow Securitization Amount: 2,846,752.00000000 |
| | Most Recent Net Cash Flow Amount: -721,551.38000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 1,751,026.76000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.64000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: -.40270000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.63000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: -.41210000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 42,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 148,717.34000000 |
| Report Period Interest Rate Percentage: .04112000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 148,717.34000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 42,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 42,000,000.00000000 |
| Paid Through Date: 3/6/20 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: 2,340,647.74000000 |
| Total Taxes Insurance Advances Outstanding Amount: 771,062.51000000 |
| Other Expenses Advanced Outstanding Amount: 19,167.20000000 |
| Payment Status Loan Code: 3 |
| Primary Servicer Name: Midland |
| Most Recent Special Servicer Transfer Date: 6/18/20 |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Workout Strategy Code: 2 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 9 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: JPMorgan Chase Bank, National Association |
| Origination Date: 3/20/18 |
| Original Loan Amount: 40,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/1/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04845000 |
| Interest Rate Securitization Percentage: .04845000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/1/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: PP |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 161,500.00000000 |
| Scheduled Principal Balance Securitization Amount: 40,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 12/31/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Atlantic Times Square |
| | Property Address: 500 North Atlantic Boulevard |
| | Property City: Monterey Park |
| | Property State: CA |
| | Property ZIP: 91754 |
| | Property County: Los Angeles |
| | Property Type Code: MU |
| | Net Rentable Square Feet Number: 379,376 |
| | Net Rentable Square Feet Securitization Number: 379,376 |
| | Year Built Number: 2010 |
| | Valuation Securitization Amount: 163,800,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/1/18 |
| | Most Recent Valuation Amount: 103,200,000.00000000 |
| | Most Recent Valuation Date: 2/10/21 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .96900000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/1/20 |
| | Defeased Status Code: N |
| | Largest Tenant: AMC |
| | Square Feet Largest Tenant Number: 75,000 |
| | Lease Expiration Largest Tenant Date: 8/31/30 |
| | Second Largest Tenant: 24 HOUR FITNESS |
| | Square Feet Second Largest Tenant Number: 30,842 |
| | Lease Expiration Second Largest Tenant Date: 8/31/25 |
| | Third Largest Tenant: ATLANTIC SEAFOOD & DIM SUM RESTAURANT |
| | Square Feet Third Largest Tenant Number: 12,000 |
| | Lease Expiration Third Largest Tenant Date: 3/20/22 |
| | Financials Securitization Date: 2/28/18 |
| | Revenue Securitization Amount: 14,250,505.00000000 |
| | Operating Expenses Securitization Amount: 4,913,494.00000000 |
| | Net Operating Income Securitization Amount: 9,337,011.00000000 |
| | Net Cash Flow Flow Securitization Amount: 8,967,236.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.94000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.86000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 9/30/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 40,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 166,883.33000000 |
| Report Period Interest Rate Percentage: .04845000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 166,883.33000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 40,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 40,000,000.00000000 |
| Paid Through Date: 9/1/20 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: 1,843,233.35000000 |
| Payment Status Loan Code: 3 |
| Primary Servicer Name: Midland |
| Most Recent Special Servicer Transfer Date: 1/20/21 |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Workout Strategy Code: 98 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 10 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 1/10/18 |
| Original Loan Amount: 38,300,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 2/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04288000 |
| Interest Rate Securitization Percentage: .04288000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 3/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 136,858.67000000 |
| Scheduled Principal Balance Securitization Amount: 38,300,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 10/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Shoreline Center |
| | Property Address: 130 -150 Shoreline Drive |
| | Property City: Redwood City |
| | Property State: CA |
| | Property ZIP: 94065 |
| | Property County: San Mateo |
| | Property Type Code: OF |
| | Net Rentable Square Feet Number: 81,569 |
| | Net Rentable Square Feet Securitization Number: 81,569 |
| | Year Built Number: 1985 |
| | Year Last Renovated: 2017 |
| | Valuation Securitization Amount: 60,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/1/18 |
| | Most Recent Valuation Amount: 60,000,000.00000000 |
| | Most Recent Valuation Date: 3/1/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Auris Surgical Robotics, Inc. |
| | Square Feet Largest Tenant Number: 81,569 |
| | Lease Expiration Largest Tenant Date: 4/30/25 |
| | Revenue Securitization Amount: 5,256,973.00000000 |
| | Operating Expenses Securitization Amount: 1,202,258.00000000 |
| | Net Operating Income Securitization Amount: 4,054,715.00000000 |
| | Net Cash Flow Flow Securitization Amount: 3,866,290.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.44000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.32000000 |
| | Debt Service Coverage Securitization Code: N |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 38,300,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 141,420.62000000 |
| Report Period Interest Rate Percentage: .04288000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 141,420.62000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 38,300,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 38,300,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 11 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 10/11/17 |
| Original Loan Amount: 34,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 11/6/27 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04730000 |
| Interest Rate Securitization Percentage: .04730000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 24 |
| First Loan Payment Due Date: 12/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 5 |
| Periodic Principal and Interest Payment Securitization Amount: 134,016.67000000 |
| Scheduled Principal Balance Securitization Amount: 34,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 9/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: San Antonio Business Park |
| | Property Address: 1006-1046 Central Parkway South 121 Interpark Boulevard |
| | Property City: San Antonio |
| | Property State: TX |
| | Property ZIP: 78232 |
| | Property County: Bexar |
| | Property Type Code: IN |
| | Net Rentable Square Feet Number: 411,631 |
| | Net Rentable Square Feet Securitization Number: 411,631 |
| | Year Built Number: 1982 |
| | Valuation Securitization Amount: 45,600,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 9/14/17 |
| | Most Recent Valuation Amount: 45,600,000.00000000 |
| | Most Recent Valuation Date: 9/14/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .91500000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Clear Visions Inc |
| | Square Feet Largest Tenant Number: 48,560 |
| | Lease Expiration Largest Tenant Date: 7/31/23 |
| | Second Largest Tenant: Knight Office Solutions, Inc |
| | Square Feet Second Largest Tenant Number: 26,290 |
| | Lease Expiration Second Largest Tenant Date: 12/31/24 |
| | Third Largest Tenant: PC Specialists, Inc. |
| | Square Feet Third Largest Tenant Number: 22,617 |
| | Lease Expiration Third Largest Tenant Date: 7/31/25 |
| | Financials Securitization Date: 8/31/17 |
| | Revenue Securitization Amount: 5,379,700.00000000 |
| | Operating Expenses Securitization Amount: 2,004,299.00000000 |
| | Net Operating Income Securitization Amount: 3,375,401.00000000 |
| | Net Cash Flow Flow Securitization Amount: 3,066,678.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.59000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.44000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 33,103,289.05000000 |
| Total Scheduled Principal Interest Due Amount: 176,950.45000000 |
| Report Period Interest Rate Percentage: .04730000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 134,831.54000000 |
| Scheduled Principal Amount: 42,118.91000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 33,061,170.14000000 |
| Report Period End Scheduled Loan Balance Amount: 33,061,170.14000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 12 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 3/8/18 |
| Original Loan Amount: 31,500,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .05100000 |
| Interest Rate Securitization Percentage: .05100000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 133,875.00000000 |
| Scheduled Principal Balance Securitization Amount: 31,500,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? Yes |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Best Western Plus Hacienda Hotel |
| | Property Address: 4041, 4049, 4045 Harney Street 2423,2429,2467 Juan St and 4065,4058-4059 Conde St |
| | Property City: San Diego |
| | Property State: CA |
| | Property ZIP: 92110 |
| | Property County: San Diego |
| | Property Type Code: LO |
| | Units Beds Rooms Number: 200 |
| | Units Beds Rooms Securitization Number: 200 |
| | Year Built Number: 1988 |
| | Year Last Renovated: 1997 |
| | Valuation Securitization Amount: 58,100,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 9/13/17 |
| | Most Recent Valuation Amount: 58,100,000.00000000 |
| | Most Recent Valuation Date: 9/13/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .83700000 |
| | Most Recent Physical Occupancy Percentage: .46200000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 9,176,070.00000000 |
| | Most Recent Revenue Amount: 5,458,112.00000000 |
| | Operating Expenses Securitization Amount: 5,676,951.00000000 |
| | Operating Expenses Amount: 3,846,556.92000000 |
| | Net Operating Income Securitization Amount: 3,499,120.00000000 |
| | Most Recent Net Operating Income Amount: 1,611,555.08000000 |
| | Net Cash Flow Flow Securitization Amount: 3,132,077.00000000 |
| | Most Recent Net Cash Flow Amount: 1,393,230.60000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 1,628,812.50000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.15000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: .98940000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.92000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: .85540000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 31,500,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 138,337.50000000 |
| Report Period Interest Rate Percentage: .05100000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 138,337.50000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 31,500,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 31,500,000.00000000 |
| Paid Through Date: 8/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: 138,201.87000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Other Expenses Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: B |
| Primary Servicer Name: Midland |
| Most Recent Special Servicer Transfer Date: 5/28/21 |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Workout Strategy Code: 98 |
| Last Modification Date: 8/6/20 |
| Modification Code: 98 |
| Post Modification Interest Percentage: .00000000 |
| Post Modification Maturity Date: 4/6/28 |
| Post Modification Amortization Period Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 13 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: JPMorgan Chase Bank, National Association/Column Financial, Inc./Cantor Commercial Real Estate Lending, L.P. |
| Origination Date: 10/13/17 |
| Original Loan Amount: 30,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 11/1/27 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04056000 |
| Interest Rate Securitization Percentage: .04056000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 0 |
| First Loan Payment Due Date: 12/1/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: PP |
| Payment Type Code: 2 |
| Periodic Principal and Interest Payment Securitization Amount: 144,194.82000000 |
| Scheduled Principal Balance Securitization Amount: 29,744,471.54000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? No |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 4/30/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Lehigh Valley Mall |
| | Property Address: 250 Lehigh Valley Mall |
| | Property City: Whitehall |
| | Property State: PA |
| | Property ZIP: 18052 |
| | Property County: Lehigh |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 545,233 |
| | Net Rentable Square Feet Securitization Number: 545,233 |
| | Year Built Number: 1976 |
| | Year Last Renovated: 2006 |
| | Valuation Securitization Amount: 445,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 9/4/17 |
| | Most Recent Valuation Amount: 445,000,000.00000000 |
| | Most Recent Valuation Date: 9/4/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .83900000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/1/20 |
| | Defeased Status Code: N |
| | Largest Tenant: MACY'S |
| | Square Feet Largest Tenant Number: 212,000 |
| | Lease Expiration Largest Tenant Date: 7/28/22 |
| | Second Largest Tenant: JC PENNEY |
| | Square Feet Second Largest Tenant Number: 207,292 |
| | Lease Expiration Second Largest Tenant Date: 10/5/26 |
| | Third Largest Tenant: BOB'S DISCOUNT FURNITURE |
| | Square Feet Third Largest Tenant Number: 30,204 |
| | Lease Expiration Third Largest Tenant Date: 2/29/28 |
| | Financials Securitization Date: 8/31/17 |
| | Revenue Securitization Amount: 33,855,087.00000000 |
| | Operating Expenses Securitization Amount: 8,922,902.00000000 |
| | Net Operating Income Securitization Amount: 24,932,185.00000000 |
| | Net Cash Flow Flow Securitization Amount: 23,926,829.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.16000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.07000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 9/30/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 27,990,616.03000000 |
| Total Scheduled Principal Interest Due Amount: 144,194.81000000 |
| Report Period Interest Rate Percentage: .04056000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 97,761.89000000 |
| Scheduled Principal Amount: 46,432.92000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 27,944,183.11000000 |
| Report Period End Scheduled Loan Balance Amount: 27,944,183.11000000 |
| Paid Through Date: 9/1/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Wells Fargo Bank |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 14 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 12/28/17 |
| Original Loan Amount: 22,400,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 1/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04639000 |
| Interest Rate Securitization Percentage: .04639000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 2/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 86,594.67000000 |
| Scheduled Principal Balance Securitization Amount: 22,400,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 10/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Sherman Oaks Collection |
| | Property Address: 4550-4578 Van Nuys Boulevard |
| | Property City: Sherman Oaks |
| | Property State: CA |
| | Property ZIP: 91403 |
| | Property County: Los Angeles |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 31,285 |
| | Net Rentable Square Feet Securitization Number: 31,285 |
| | Year Built Number: 1960 |
| | Year Last Renovated: 2017 |
| | Valuation Securitization Amount: 35,200,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 11/20/17 |
| | Most Recent Valuation Amount: 35,200,000.00000000 |
| | Most Recent Valuation Date: 11/20/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .91900000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Ulta Salon,Cosmetics & Fragran |
| | Square Feet Largest Tenant Number: 10,660 |
| | Lease Expiration Largest Tenant Date: 4/30/27 |
| | Second Largest Tenant: Fedex Office and Print Services, Inc. |
| | Square Feet Second Largest Tenant Number: 3,375 |
| | Lease Expiration Second Largest Tenant Date: 3/31/27 |
| | Third Largest Tenant: Luna Grill aka Premier Food Co |
| | Square Feet Third Largest Tenant Number: 2,567 |
| | Lease Expiration Third Largest Tenant Date: 5/31/27 |
| | Revenue Securitization Amount: 2,213,985.00000000 |
| | Operating Expenses Securitization Amount: 543,668.00000000 |
| | Net Operating Income Securitization Amount: 1,670,317.00000000 |
| | Net Cash Flow Flow Securitization Amount: 1,615,881.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.59000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.53000000 |
| | Debt Service Coverage Securitization Code: N |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 22,400,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 89,481.16000000 |
| Report Period Interest Rate Percentage: .04639000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 89,481.16000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 22,400,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 22,400,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 15 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 9/20/17 |
| Original Loan Amount: 21,675,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 10/6/27 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04438220 |
| Interest Rate Securitization Percentage: .04438220 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 11/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: A1 |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 80,165.35000000 |
| Scheduled Principal Balance Securitization Amount: 21,675,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 3 |
| Number Properties: 3 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 8/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: The Corinthian Parking Garage |
| | Property Address: 345 East 37th Street |
| | Property City: New York |
| | Property State: NY |
| | Property ZIP: 10016 |
| | Property County: New York |
| | Property Type Code: 98 |
| | Units Beds Rooms Number: 186 |
| | Units Beds Rooms Securitization Number: 186 |
| | Year Built Number: 1989 |
| | Valuation Securitization Amount: 23,500,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 8/10/17 |
| | Most Recent Valuation Amount: 23,500,000.00000000 |
| | Most Recent Valuation Date: 8/10/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Park-It Management Corinthian |
| | Square Feet Largest Tenant Number: 186 |
| | Lease Expiration Largest Tenant Date: 9/30/29 |
| | Financials Securitization Date: 7/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 1,479,743.00000000 |
| | Most Recent Revenue Amount: 1,513,200.00000000 |
| | Operating Expenses Securitization Amount: 357,624.00000000 |
| | Operating Expenses Amount: 428,953.95000000 |
| | Net Operating Income Securitization Amount: 1,122,119.00000000 |
| | Most Recent Net Operating Income Amount: 1,084,246.05000000 |
| | Net Cash Flow Flow Securitization Amount: 1,112,819.00000000 |
| | Most Recent Net Cash Flow Amount: 1,074,946.05000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 672,651.83000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.61190000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.59810000 |
| | Most Recent Debt Service Coverage Code: F |
| Property: |
| | Property Name: Rector Place Parking Garage |
| | Property Address: 333 Rector Place |
| | Property City: New York |
| | Property State: NY |
| | Property ZIP: 10280 |
| | Property County: New York |
| | Property Type Code: 98 |
| | Units Beds Rooms Number: 46 |
| | Units Beds Rooms Securitization Number: 46 |
| | Year Built Number: 1985 |
| | Valuation Securitization Amount: 5,900,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 8/10/17 |
| | Most Recent Valuation Amount: 5,900,000.00000000 |
| | Most Recent Valuation Date: 8/10/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Park-It Management Rector |
| | Square Feet Largest Tenant Number: 46 |
| | Lease Expiration Largest Tenant Date: 9/30/29 |
| | Financials Securitization Date: 7/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 437,753.00000000 |
| | Most Recent Revenue Amount: 460,860.00000000 |
| | Operating Expenses Securitization Amount: 160,792.00000000 |
| | Operating Expenses Amount: 135,254.58000000 |
| | Net Operating Income Securitization Amount: 276,960.00000000 |
| | Most Recent Net Operating Income Amount: 325,605.42000000 |
| | Net Cash Flow Flow Securitization Amount: 274,660.00000000 |
| | Most Recent Net Cash Flow Amount: 323,305.42000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 168,162.96000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.93620000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.92260000 |
| | Most Recent Debt Service Coverage Code: F |
| Property: |
| | Property Name: Riverside Drive Parking Garage |
| | Property Address: 222 Riverside Drive |
| | Property City: New York |
| | Property State: NY |
| | Property ZIP: 10025 |
| | Property County: New York |
| | Property Type Code: 98 |
| | Units Beds Rooms Number: 36 |
| | Units Beds Rooms Securitization Number: 36 |
| | Year Built Number: 1989 |
| | Valuation Securitization Amount: 4,700,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 8/9/17 |
| | Most Recent Valuation Amount: 4,700,000.00000000 |
| | Most Recent Valuation Date: 8/9/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Park-It Management Riverside |
| | Square Feet Largest Tenant Number: 36 |
| | Lease Expiration Largest Tenant Date: 9/30/29 |
| | Financials Securitization Date: 7/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 308,482.00000000 |
| | Most Recent Revenue Amount: 315,300.00000000 |
| | Operating Expenses Securitization Amount: 84,718.00000000 |
| | Operating Expenses Amount: 91,885.28000000 |
| | Net Operating Income Securitization Amount: 223,764.00000000 |
| | Most Recent Net Operating Income Amount: 223,414.72000000 |
| | Net Cash Flow Flow Securitization Amount: 221,964.00000000 |
| | Most Recent Net Cash Flow Amount: 221,614.72000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 134,530.33000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.66070000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.64730000 |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 21,675,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 82,837.53000000 |
| Report Period Interest Rate Percentage: .04438220 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 82,837.53000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 21,675,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 21,675,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 16 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 3/30/18 |
| Original Loan Amount: 21,200,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04997000 |
| Interest Rate Securitization Percentage: .04997000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 88,280.33000000 |
| Scheduled Principal Balance Securitization Amount: 21,200,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: 644 Broadway |
| | Property Address: 644-660 Broadway |
| | Property City: San Francisco |
| | Property State: CA |
| | Property ZIP: 94133 |
| | Property County: San Francisco |
| | Property Type Code: MU |
| | Net Rentable Square Feet Number: 47,436 |
| | Net Rentable Square Feet Securitization Number: 50,718 |
| | Year Built Number: 1963 |
| | Year Last Renovated: 2017 |
| | Valuation Securitization Amount: 33,800,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/8/18 |
| | Most Recent Valuation Amount: 15,450,000.00000000 |
| | Most Recent Valuation Date: 3/8/21 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 12/31/17 |
| | Revenue Securitization Amount: 2,706,942.00000000 |
| | Operating Expenses Securitization Amount: 927,377.00000000 |
| | Net Operating Income Securitization Amount: 1,779,566.00000000 |
| | Net Cash Flow Flow Securitization Amount: 1,693,856.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.66000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.58000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 21,200,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 91,223.01000000 |
| Report Period Interest Rate Percentage: .04997000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 91,223.01000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 21,200,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 21,200,000.00000000 |
| Paid Through Date: 4/6/20 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: 1,216,738.81000000 |
| Total Taxes Insurance Advances Outstanding Amount: 333,899.78000000 |
| Other Expenses Advanced Outstanding Amount: 25,864.36000000 |
| Payment Status Loan Code: 3 |
| Primary Servicer Name: Midland |
| Most Recent Special Servicer Transfer Date: 7/7/20 |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Workout Strategy Code: 1 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 17 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 11/28/17 |
| Original Loan Amount: 20,317,500.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 12/6/27 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04836000 |
| Interest Rate Securitization Percentage: .04836000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 1/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 81,879.53000000 |
| Scheduled Principal Balance Securitization Amount: 20,317,500.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 10/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Mariano's Palatine |
| | Property Address: 545 North Hicks Road |
| | Property City: Palatine |
| | Property State: IL |
| | Property ZIP: 60067 |
| | Property County: Cook |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 71,324 |
| | Net Rentable Square Feet Securitization Number: 71,324 |
| | Year Built Number: 2012 |
| | Valuation Securitization Amount: 29,850,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 10/8/17 |
| | Most Recent Valuation Amount: 29,850,000.00000000 |
| | Most Recent Valuation Date: 10/8/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Mariano's Fresh Market |
| | Square Feet Largest Tenant Number: 71,324 |
| | Lease Expiration Largest Tenant Date: 5/1/29 |
| | Financials Securitization Date: 6/30/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 1,747,195.00000000 |
| | Most Recent Revenue Amount: 1,671,120.00000000 |
| | Operating Expenses Securitization Amount: 52,416.00000000 |
| | Operating Expenses Amount: 66,844.80000000 |
| | Net Operating Income Securitization Amount: 1,694,779.00000000 |
| | Most Recent Net Operating Income Amount: 1,604,275.20000000 |
| | Net Cash Flow Flow Securitization Amount: 1,680,515.00000000 |
| | Most Recent Net Cash Flow Amount: 1,590,010.20000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 996,200.86000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.70000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.61040000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.69000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.59610000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 20,317,500.00000000 |
| Total Scheduled Principal Interest Due Amount: 84,608.84000000 |
| Report Period Interest Rate Percentage: .04836000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 84,608.84000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 20,317,500.00000000 |
| Report Period End Scheduled Loan Balance Amount: 20,317,500.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 18 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 11/21/17 |
| Original Loan Amount: 17,250,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 12/6/27 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04497000 |
| Interest Rate Securitization Percentage: .04497000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 60 |
| First Loan Payment Due Date: 1/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 5 |
| Periodic Principal and Interest Payment Securitization Amount: 64,644.38000000 |
| Scheduled Principal Balance Securitization Amount: 17,250,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 10/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Miramar Town Center |
| | Property Address: 11645 Red Road 2401-2403 Main Street; 11606-11611 City Hall Prom. |
| | Property City: Miramar |
| | Property State: FL |
| | Property ZIP: 33025 |
| | Property County: Broward |
| | Property Type Code: MU |
| | Net Rentable Square Feet Number: 153,569 |
| | Net Rentable Square Feet Securitization Number: 153,569 |
| | Year Built Number: 2008 |
| | Valuation Securitization Amount: 25,100,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 8/21/17 |
| | Most Recent Valuation Amount: 25,100,000.00000000 |
| | Most Recent Valuation Date: 8/21/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .86000000 |
| | Most Recent Physical Occupancy Percentage: .96350000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: 24 Hour Fitness USA, LLC |
| | Square Feet Largest Tenant Number: 36,025 |
| | Lease Expiration Largest Tenant Date: 12/31/23 |
| | Second Largest Tenant: General Services Adm |
| | Square Feet Second Largest Tenant Number: 15,319 |
| | Third Largest Tenant: Comcast |
| | Square Feet Third Largest Tenant Number: 14,218 |
| | Lease Expiration Third Largest Tenant Date: 2/28/22 |
| | Financials Securitization Date: 12/31/16 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 3,844,979.00000000 |
| | Most Recent Revenue Amount: 4,010,668.04000000 |
| | Operating Expenses Securitization Amount: 1,690,114.00000000 |
| | Operating Expenses Amount: 1,694,963.72000000 |
| | Net Operating Income Securitization Amount: 2,154,865.00000000 |
| | Most Recent Net Operating Income Amount: 2,315,704.32000000 |
| | Net Cash Flow Flow Securitization Amount: 1,939,869.00000000 |
| | Most Recent Net Cash Flow Amount: 2,100,708.32000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 786,506.60000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.06000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 2.94430000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.85000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 2.67090000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 7/20/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 17,250,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 66,799.19000000 |
| Report Period Interest Rate Percentage: .04497000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 66,799.19000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 17,250,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 17,250,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 19 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Citi Real Estate Funding Inc. |
| Origination Date: 4/11/18 |
| Original Loan Amount: 16,388,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 5/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04930000 |
| Interest Rate Securitization Percentage: .04930000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 0 |
| First Loan Payment Due Date: 6/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 2 |
| Periodic Principal and Interest Payment Securitization Amount: 87,274.57000000 |
| Scheduled Principal Balance Securitization Amount: 16,388,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? No |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 3/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: North West Square |
| | Property Address: 6600-6700 Sawmill Road |
| | Property City: Columbus |
| | Property State: OH |
| | Property ZIP: 43235 |
| | Property County: Franklin |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 112,862 |
| | Net Rentable Square Feet Securitization Number: 112,862 |
| | Year Built Number: 1984 |
| | Year Last Renovated: 1996 |
| | Valuation Securitization Amount: 23,400,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/26/18 |
| | Most Recent Valuation Amount: 23,400,000.00000000 |
| | Most Recent Valuation Date: 3/26/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .94800000 |
| | Most Recent Physical Occupancy Percentage: .81140000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Fresh Thyme Farmers |
| | Square Feet Largest Tenant Number: 27,500 |
| | Lease Expiration Largest Tenant Date: 8/31/29 |
| | Second Largest Tenant: Patel Brothers Indian |
| | Square Feet Second Largest Tenant Number: 11,060 |
| | Lease Expiration Second Largest Tenant Date: 9/30/22 |
| | Third Largest Tenant: Salon Lofts |
| | Square Feet Third Largest Tenant Number: 7,995 |
| | Lease Expiration Third Largest Tenant Date: 2/29/24 |
| | Financials Securitization Date: 2/28/18 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 2,665,338.00000000 |
| | Most Recent Revenue Amount: 2,339,051.16000000 |
| | Operating Expenses Securitization Amount: 1,016,902.00000000 |
| | Operating Expenses Amount: 924,143.02000000 |
| | Net Operating Income Securitization Amount: 1,648,437.00000000 |
| | Most Recent Net Operating Income Amount: 1,414,908.14000000 |
| | Net Cash Flow Flow Securitization Amount: 1,509,695.70000000 |
| | Most Recent Net Cash Flow Amount: 1,276,167.14000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 1,047,294.84000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.57000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.35100000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.44000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.21850000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 8/6/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 15,589,080.06000000 |
| Total Scheduled Principal Interest Due Amount: 87,274.57000000 |
| Report Period Interest Rate Percentage: .04930000 |
| Servicer Trustee Fee Rate Percentage: .00034410 |
| Scheduled Interest Amount: 66,179.98000000 |
| Scheduled Principal Amount: 21,094.59000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 15,567,985.47000000 |
| Report Period End Scheduled Loan Balance Amount: 15,567,985.47000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 20 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Citi Real Estate Funding Inc. |
| Origination Date: 3/29/18 |
| Original Loan Amount: 14,300,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04800000 |
| Interest Rate Securitization Percentage: .04800000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 57,200.00000000 |
| Scheduled Principal Balance Securitization Amount: 14,300,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: 2857 West 8th Street |
| | Property Address: 2857 West 8th Street |
| | Property City: Brooklyn |
| | Property State: NY |
| | Property ZIP: 11224 |
| | Property County: Kings |
| | Property Type Code: MU |
| | Net Rentable Square Feet Number: 52,302 |
| | Net Rentable Square Feet Securitization Number: 52,302 |
| | Year Built Number: 1931 |
| | Year Last Renovated: 2016 |
| | Valuation Securitization Amount: 24,500,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/6/18 |
| | Most Recent Valuation Amount: 24,500,000.00000000 |
| | Most Recent Valuation Date: 2/6/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: The city of new york department of citywide administrative services |
| | Square Feet Largest Tenant Number: 21,651 |
| | Lease Expiration Largest Tenant Date: 11/30/28 |
| | Second Largest Tenant: Blink west 8th st,inc |
| | Square Feet Second Largest Tenant Number: 14,733 |
| | Lease Expiration Second Largest Tenant Date: 5/1/30 |
| | Third Largest Tenant: Dollar Tree stores inc |
| | Square Feet Third Largest Tenant Number: 9,418 |
| | Lease Expiration Third Largest Tenant Date: 10/16/24 |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 1,823,667.25000000 |
| | Most Recent Revenue Amount: 1,944,905.98000000 |
| | Operating Expenses Securitization Amount: 610,327.00000000 |
| | Operating Expenses Amount: 829,839.30000000 |
| | Net Operating Income Securitization Amount: 1,213,341.25000000 |
| | Most Recent Net Operating Income Amount: 1,115,066.68000000 |
| | Net Cash Flow Flow Securitization Amount: 1,141,807.80000000 |
| | Most Recent Net Cash Flow Amount: 1,043,532.68000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 695,933.38000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.74000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.60230000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.64000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.49950000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 8/11/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 14,300,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 59,106.67000000 |
| Report Period Interest Rate Percentage: .04800000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 59,106.67000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 14,300,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 14,300,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 21 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 3/12/18 |
| Original Loan Amount: 14,200,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04290000 |
| Interest Rate Securitization Percentage: .04290000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 50,765.00000000 |
| Scheduled Principal Balance Securitization Amount: 14,200,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 2/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Gaviidae Common |
| | Property Address: 655 Nicolet Mall |
| | Property City: Minneapolis |
| | Property State: MN |
| | Property ZIP: 55402 |
| | Property County: Hennepin |
| | Property Type Code: MU |
| | Net Rentable Square Feet Number: 48,256 |
| | Net Rentable Square Feet Securitization Number: 48,256 |
| | Year Built Number: 1988 |
| | Year Last Renovated: 2015 |
| | Valuation Securitization Amount: 26,350,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 1/29/18 |
| | Most Recent Valuation Amount: 26,350,000.00000000 |
| | Most Recent Valuation Date: 1/29/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: .93890000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Walgreens |
| | Square Feet Largest Tenant Number: 37,220 |
| | Lease Expiration Largest Tenant Date: 8/31/65 |
| | Second Largest Tenant: North Memorial Health |
| | Square Feet Second Largest Tenant Number: 8,086 |
| | Lease Expiration Second Largest Tenant Date: 11/30/25 |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 2,557,575.00000000 |
| | Most Recent Revenue Amount: 2,374,076.64000000 |
| | Operating Expenses Securitization Amount: 1,161,722.00000000 |
| | Operating Expenses Amount: 1,236,240.93000000 |
| | Net Operating Income Securitization Amount: 1,395,853.00000000 |
| | Most Recent Net Operating Income Amount: 1,137,835.71000000 |
| | Net Cash Flow Flow Securitization Amount: 1,391,000.00000000 |
| | Most Recent Net Cash Flow Amount: 1,132,982.71000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 617,640.87000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.26000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.84220000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.25000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.83440000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 14,200,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 52,457.17000000 |
| Report Period Interest Rate Percentage: .04290000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 52,457.17000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 14,200,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 14,200,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 22 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Citi Real Estate Funding Inc. |
| Origination Date: 3/21/18 |
| Original Loan Amount: 13,120,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04930000 |
| Interest Rate Securitization Percentage: .04930000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 53,901.33000000 |
| Scheduled Principal Balance Securitization Amount: 13,120,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 2/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: 266 Broadway |
| | Property Address: 266 Broadway |
| | Property City: Brooklyn |
| | Property State: NY |
| | Property ZIP: 11211 |
| | Property County: Kings |
| | Property Type Code: OF |
| | Net Rentable Square Feet Number: 30,086 |
| | Net Rentable Square Feet Securitization Number: 30,086 |
| | Year Built Number: 1910 |
| | Year Last Renovated: 2006 |
| | Valuation Securitization Amount: 20,500,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/16/18 |
| | Most Recent Valuation Amount: 20,500,000.00000000 |
| | Most Recent Valuation Date: 2/16/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .88400000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: BANK OF AMERICA |
| | Square Feet Largest Tenant Number: 4,537 |
| | Lease Expiration Largest Tenant Date: 7/31/31 |
| | Second Largest Tenant: JEFFREY ZWICK & ASSOC |
| | Square Feet Second Largest Tenant Number: 4,467 |
| | Lease Expiration Second Largest Tenant Date: 12/31/22 |
| | Third Largest Tenant: CONGRESSWOMAN |
| | Square Feet Third Largest Tenant Number: 2,715 |
| | Lease Expiration Third Largest Tenant Date: 1/2/23 |
| | Financials Securitization Date: 12/31/17 |
| | Revenue Securitization Amount: 1,359,660.00000000 |
| | Operating Expenses Securitization Amount: 172,663.00000000 |
| | Net Operating Income Securitization Amount: 1,186,996.00000000 |
| | Net Cash Flow Flow Securitization Amount: 1,110,277.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.81000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.69000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 13,120,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 55,698.04000000 |
| Report Period Interest Rate Percentage: .04930000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 55,698.04000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 13,120,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 13,120,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 23 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Deutsche Bank AG, acting through its New York Branch |
| Origination Date: 3/9/18 |
| Original Loan Amount: 13,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04720000 |
| Interest Rate Securitization Percentage: .04720000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 51,133.33000000 |
| Scheduled Principal Balance Securitization Amount: 13,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 12/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Hawthorn Commons |
| | Property Address: 850-870 North Milwaukee Avenue |
| | Property City: Vernon Hills |
| | Property State: IL |
| | Property ZIP: 60061 |
| | Property County: Lake |
| | Property Type Code: MU |
| | Net Rentable Square Feet Number: 52,779 |
| | Net Rentable Square Feet Securitization Number: 47,381 |
| | Year Built Number: 1988 |
| | Year Last Renovated: 2016 |
| | Valuation Securitization Amount: 20,600,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/5/18 |
| | Most Recent Valuation Amount: 20,600,000.00000000 |
| | Most Recent Valuation Date: 2/5/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .87300000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Northwestern Memorial Hospital |
| | Square Feet Largest Tenant Number: 20,997 |
| | Lease Expiration Largest Tenant Date: 5/31/31 |
| | Second Largest Tenant: Uncle Julio's |
| | Square Feet Second Largest Tenant Number: 8,303 |
| | Lease Expiration Second Largest Tenant Date: 4/30/26 |
| | Third Largest Tenant: Northwestern Medical Hospital |
| | Square Feet Third Largest Tenant Number: 2,901 |
| | Lease Expiration Third Largest Tenant Date: 5/31/31 |
| | Financials Securitization Date: 12/31/17 |
| | Revenue Securitization Amount: 1,718,067.18000000 |
| | Operating Expenses Securitization Amount: 472,276.02000000 |
| | Net Operating Income Securitization Amount: 1,245,791.17000000 |
| | Net Cash Flow Flow Securitization Amount: 1,245,791.17000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.00000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.00000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 1/31/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 13,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 52,837.78000000 |
| Report Period Interest Rate Percentage: .04720000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 52,837.78000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 13,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 13,000,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 24 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 12/28/17 |
| Original Loan Amount: 12,800,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 1/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04901000 |
| Interest Rate Securitization Percentage: .04901000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 60 |
| First Loan Payment Due Date: 2/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 5 |
| Periodic Principal and Interest Payment Securitization Amount: 52,277.33000000 |
| Scheduled Principal Balance Securitization Amount: 12,800,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 11/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: The Plazas at Summerlin |
| | Property Address: 1635-1645 Village Center Circle |
| | Property City: Las Vegas |
| | Property State: NV |
| | Property ZIP: 89134 |
| | Property County: Clark |
| | Property Type Code: OF |
| | Net Rentable Square Feet Number: 87,950 |
| | Net Rentable Square Feet Securitization Number: 88,019 |
| | Year Built Number: 1995 |
| | Year Last Renovated: 2014 |
| | Valuation Securitization Amount: 21,770,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 10/25/17 |
| | Most Recent Valuation Amount: 21,770,000.00000000 |
| | Most Recent Valuation Date: 10/25/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .95900000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Akerman, LLP |
| | Square Feet Largest Tenant Number: 15,055 |
| | Lease Expiration Largest Tenant Date: 10/31/28 |
| | Second Largest Tenant: Morgan Stanley |
| | Square Feet Second Largest Tenant Number: 10,785 |
| | Lease Expiration Second Largest Tenant Date: 1/31/22 |
| | Third Largest Tenant: Kingsbarn Realty Capital |
| | Square Feet Third Largest Tenant Number: 8,728 |
| | Lease Expiration Third Largest Tenant Date: 12/31/25 |
| | Financials Securitization Date: 10/31/17 |
| | Revenue Securitization Amount: 2,396,326.66000000 |
| | Operating Expenses Securitization Amount: 825,115.81000000 |
| | Net Operating Income Securitization Amount: 1,571,210.85000000 |
| | Net Cash Flow Flow Securitization Amount: 1,491,113.56000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.93000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.83000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 12,800,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 54,019.91000000 |
| Report Period Interest Rate Percentage: .04901000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 54,019.91000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 12,800,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 12,800,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Other Expenses Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 25 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Citi Real Estate Funding Inc. |
| Origination Date: 3/16/18 |
| Original Loan Amount: 12,500,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .05320000 |
| Interest Rate Securitization Percentage: .05320000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 0 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 2 |
| Periodic Principal and Interest Payment Securitization Amount: 69,568.41000000 |
| Scheduled Principal Balance Securitization Amount: 12,485,848.26000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? No |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Fairfield Inn Charleston Airport |
| | Property Address: 4841 Tanger Outlet Blvd |
| | Property City: North Charleston |
| | Property State: SC |
| | Property ZIP: 29418 |
| | Property County: Charleston |
| | Property Type Code: LO |
| | Units Beds Rooms Number: 102 |
| | Units Beds Rooms Securitization Number: 102 |
| | Year Built Number: 2000 |
| | Year Last Renovated: 2010 |
| | Valuation Securitization Amount: 18,800,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/1/19 |
| | Most Recent Valuation Amount: 14,400,000.00000000 |
| | Most Recent Valuation Date: 9/30/20 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .78100000 |
| | Most Recent Physical Occupancy Percentage: .42900000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 1/31/18 |
| | Most Recent Financials Start Date: 7/1/20 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 3,713,022.00000000 |
| | Most Recent Revenue Amount: 1,699,291.13000000 |
| | Operating Expenses Securitization Amount: 2,223,491.00000000 |
| | Operating Expenses Amount: 1,491,069.20000000 |
| | Net Operating Income Securitization Amount: 1,489,531.00000000 |
| | Most Recent Net Operating Income Amount: 208,221.93000000 |
| | Net Cash Flow Flow Securitization Amount: 1,341,010.00000000 |
| | Most Recent Net Cash Flow Amount: 140,250.24000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 834,820.92000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.78000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: .24940000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.61000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: .16800000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 11,917,721.86000000 |
| Total Scheduled Principal Interest Due Amount: 69,568.41000000 |
| Report Period Interest Rate Percentage: .05320000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 54,596.41000000 |
| Scheduled Principal Amount: 14,972.00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 12,147,950.74000000 |
| Report Period End Scheduled Loan Balance Amount: 11,902,749.86000000 |
| Paid Through Date: 5/6/20 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: 1,071,224.61000000 |
| Total Taxes Insurance Advances Outstanding Amount: 224,121.22000000 |
| Other Expenses Advanced Outstanding Amount: 12,974.87000000 |
| Payment Status Loan Code: 3 |
| Primary Servicer Name: Midland |
| Most Recent Special Servicer Transfer Date: 6/9/20 |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Workout Strategy Code: 1 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 26 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 1/18/18 |
| Original Loan Amount: 10,750,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 2/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .05318000 |
| Interest Rate Securitization Percentage: .05318000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 12 |
| First Loan Payment Due Date: 3/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 5 |
| Periodic Principal and Interest Payment Securitization Amount: 47,640.42000000 |
| Scheduled Principal Balance Securitization Amount: 10,750,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 12/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Perimeter Place |
| | Property Address: 800 Mount Vernon Highway |
| | Property City: Atlanta |
| | Property State: GA |
| | Property ZIP: 30328 |
| | Property County: Fulton |
| | Property Type Code: OF |
| | Net Rentable Square Feet Number: 81,654 |
| | Net Rentable Square Feet Securitization Number: 81,654 |
| | Year Built Number: 1996 |
| | Valuation Securitization Amount: 14,650,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 12/5/17 |
| | Most Recent Valuation Amount: 14,650,000.00000000 |
| | Most Recent Valuation Date: 12/5/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .96800000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Vulcan Construction Materi |
| | Square Feet Largest Tenant Number: 23,344 |
| | Lease Expiration Largest Tenant Date: 4/30/26 |
| | Second Largest Tenant: Woolfson Eye Institute |
| | Square Feet Second Largest Tenant Number: 19,150 |
| | Lease Expiration Second Largest Tenant Date: 12/31/27 |
| | Third Largest Tenant: Skyline Seven Real Estate |
| | Square Feet Third Largest Tenant Number: 7,504 |
| | Lease Expiration Third Largest Tenant Date: 12/31/22 |
| | Financials Securitization Date: 11/30/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 1,721,427.00000000 |
| | Most Recent Revenue Amount: 1,987,626.30000000 |
| | Operating Expenses Securitization Amount: 727,432.00000000 |
| | Operating Expenses Amount: 722,337.32000000 |
| | Net Operating Income Securitization Amount: 993,995.00000000 |
| | Most Recent Net Operating Income Amount: 1,265,288.98000000 |
| | Net Cash Flow Flow Securitization Amount: 900,093.00000000 |
| | Most Recent Net Cash Flow Amount: 1,171,386.98000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 717,785.64000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.38000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.76280000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.25000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.63190000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 10,380,099.67000000 |
| Total Scheduled Principal Interest Due Amount: 59,815.47000000 |
| Report Period Interest Rate Percentage: .05318000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 47,534.51000000 |
| Scheduled Principal Amount: 12,280.96000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 10,367,818.71000000 |
| Report Period End Scheduled Loan Balance Amount: 10,367,818.71000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 27 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Citi Real Estate Funding Inc. |
| Origination Date: 2/20/18 |
| Original Loan Amount: 10,100,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 3/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .05120000 |
| Interest Rate Securitization Percentage: .05120000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 36 |
| First Loan Payment Due Date: 4/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 5 |
| Periodic Principal and Interest Payment Securitization Amount: 43,093.33000000 |
| Scheduled Principal Balance Securitization Amount: 10,100,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Kohl's Westland |
| | Property Address: 35000 Warren Road |
| | Property City: Westland |
| | Property State: MI |
| | Property ZIP: 48185 |
| | Property County: Wayne |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 90,860 |
| | Net Rentable Square Feet Securitization Number: 90,860 |
| | Year Built Number: 1987 |
| | Year Last Renovated: 1996 |
| | Valuation Securitization Amount: 14,700,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 1/26/18 |
| | Most Recent Valuation Amount: 14,700,000.00000000 |
| | Most Recent Valuation Date: 1/26/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Kohl's |
| | Square Feet Largest Tenant Number: 90,860 |
| | Lease Expiration Largest Tenant Date: 2/28/33 |
| | Revenue Securitization Amount: 1,122,947.57000000 |
| | Operating Expenses Securitization Amount: 42,774.00000000 |
| | Net Operating Income Securitization Amount: 1,080,172.57000000 |
| | Net Cash Flow Flow Securitization Amount: 1,046,795.57000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.64000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.59000000 |
| | Debt Service Coverage Securitization Code: N |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 10,029,418.94000000 |
| Total Scheduled Principal Interest Due Amount: 54,962.12000000 |
| Report Period Interest Rate Percentage: .05120000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 44,218.59000000 |
| Scheduled Principal Amount: 10,743.53000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 10,018,675.41000000 |
| Report Period End Scheduled Loan Balance Amount: 10,018,675.41000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Other Expenses Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 28 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 4/16/18 |
| Original Loan Amount: 10,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 5/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04586000 |
| Interest Rate Securitization Percentage: .04586000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 6/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 38,216.67000000 |
| Scheduled Principal Balance Securitization Amount: 10,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? Yes |
| Prepayment Lock Out End Date: 2/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Four Points by Sheraton |
| | Property Address: 4343 Collins Avenue |
| | Property City: Miami Beach |
| | Property State: FL |
| | Property ZIP: 33140 |
| | Property County: Miami-Dade |
| | Property Type Code: LO |
| | Net Rentable Square Feet Number: 159,092 |
| | Units Beds Rooms Number: 216 |
| | Units Beds Rooms Securitization Number: 216 |
| | Year Built Number: 1938 |
| | Year Last Renovated: 2011 |
| | Valuation Securitization Amount: 60,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/1/18 |
| | Most Recent Valuation Amount: 55,000,000.00000000 |
| | Most Recent Valuation Date: 4/1/21 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .82100000 |
| | Most Recent Physical Occupancy Percentage: .56180000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 2/1/18 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 3/31/21 |
| | Revenue Securitization Amount: 8,174,367.00000000 |
| | Most Recent Revenue Amount: 220,243.00000000 |
| | Operating Expenses Securitization Amount: 9,875,812.41000000 |
| | Operating Expenses Amount: 800,485.79000000 |
| | Net Operating Income Securitization Amount: 3,489,194.59000000 |
| | Most Recent Net Operating Income Amount: -580,242.79000000 |
| | Net Cash Flow Flow Securitization Amount: 2,820,944.24000000 |
| | Most Recent Net Cash Flow Amount: -591,254.93000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 116,242.37000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 7.50000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: -4.99170000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 6.07000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: -5.08640000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 10,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 39,490.56000000 |
| Report Period Interest Rate Percentage: .04586000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 39,490.56000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 10,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 10,000,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Other Expenses Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Most Recent Special Servicer Transfer Date: 10/8/19 |
| Most Recent Master Servicer Return Date: 5/24/21 |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Workout Strategy Code: 8 |
| Last Modification Date: 7/10/20 |
| Modification Code: 98 |
| Post Modification Interest Percentage: .00000000 |
| Post Modification Maturity Date: 5/6/28 |
| Post Modification Amortization Period Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 29 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 12/28/17 |
| Original Loan Amount: 10,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 1/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04616000 |
| Interest Rate Securitization Percentage: .04616000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 2/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 38,466.67000000 |
| Scheduled Principal Balance Securitization Amount: 10,000,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? Yes |
| Prepayment Lock Out End Date: 10/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Best Western Plus Atlantic Beach Resort |
| | Property Address: 4101 Collins Avenue |
| | Property City: Miami Beach |
| | Property State: FL |
| | Property ZIP: 33140 |
| | Property County: Miami-Dade |
| | Property Type Code: LO |
| | Units Beds Rooms Number: 186 |
| | Units Beds Rooms Securitization Number: 186 |
| | Year Built Number: 1955 |
| | Year Last Renovated: 2017 |
| | Valuation Securitization Amount: 44,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 11/1/17 |
| | Most Recent Valuation Amount: 44,000,000.00000000 |
| | Most Recent Valuation Date: 11/1/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .80500000 |
| | Most Recent Physical Occupancy Percentage: .70320000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 2/28/18 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 3/31/21 |
| | Revenue Securitization Amount: 8,665,066.00000000 |
| | Most Recent Revenue Amount: 1,688,941.78000000 |
| | Operating Expenses Securitization Amount: 6,118,934.00000000 |
| | Operating Expenses Amount: 1,172,902.18000000 |
| | Net Operating Income Securitization Amount: 2,546,132.00000000 |
| | Most Recent Net Operating Income Amount: 516,039.60000000 |
| | Net Cash Flow Flow Securitization Amount: 2,112,879.00000000 |
| | Most Recent Net Cash Flow Amount: 431,592.52000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 117,002.75000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 5.44000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 4.41050000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 4.51000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 3.68870000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 10,000,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 39,748.89000000 |
| Report Period Interest Rate Percentage: .04616000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 39,748.89000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 10,000,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 10,000,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Last Modification Date: 3/8/21 |
| Modification Code: 98 |
| Post Modification Interest Percentage: .00000000 |
| Post Modification Maturity Date: 1/6/28 |
| Post Modification Amortization Period Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 30 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 8/18/17 |
| Original Loan Amount: 9,450,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 9/6/27 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04554000 |
| Interest Rate Securitization Percentage: .04554000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 10/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 35,862.75000000 |
| Scheduled Principal Balance Securitization Amount: 9,450,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 2 |
| Number Properties: 2 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 7/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Walgreens |
| | Property Address: 350 Preakness Avenue |
| | Property City: Paterson |
| | Property State: NJ |
| | Property ZIP: 07502 |
| | Property County: Passaic |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 25,032 |
| | Net Rentable Square Feet Securitization Number: 14,820 |
| | Year Built Number: 2011 |
| | Valuation Securitization Amount: 11,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 7/19/17 |
| | Most Recent Valuation Amount: 11,000,000.00000000 |
| | Most Recent Valuation Date: 7/19/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Walgreens |
| | Square Feet Largest Tenant Number: 14,820 |
| | Lease Expiration Largest Tenant Date: 3/1/36 |
| | Second Largest Tenant: FRESENIUS MEDICAL CARE |
| | Square Feet Second Largest Tenant Number: 10,212 |
| | Lease Expiration Second Largest Tenant Date: 5/31/32 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 593,814.00000000 |
| | Most Recent Revenue Amount: 1,022,397.38000000 |
| | Operating Expenses Securitization Amount: 17,814.00000000 |
| | Operating Expenses Amount: 144,939.36000000 |
| | Net Operating Income Securitization Amount: 576,000.00000000 |
| | Most Recent Net Operating Income Amount: 877,458.02000000 |
| | Net Cash Flow Flow Securitization Amount: 573,036.00000000 |
| | Most Recent Net Cash Flow Amount: 872,452.02000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 436,330.18000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 2.01100000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.99950000 |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Property: |
| | Property Name: Fresenius Kidney Care |
| | Property Address: 1208 Scottsville Road |
| | Property City: Chili |
| | Property State: NY |
| | Property ZIP: 14624 |
| | Property County: Monroe |
| | Property Type Code: HC |
| | Net Rentable Square Feet Number: 10,212 |
| | Net Rentable Square Feet Securitization Number: 10,212 |
| | Year Built Number: 2017 |
| | Valuation Securitization Amount: 6,050,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 7/24/17 |
| | Most Recent Valuation Amount: 6,050,000.00000000 |
| | Most Recent Valuation Date: 7/19/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Fresenius |
| | Square Feet Largest Tenant Number: 10,212 |
| | Lease Expiration Largest Tenant Date: 5/31/32 |
| | Revenue Securitization Amount: 384,059.00000000 |
| | Operating Expenses Securitization Amount: 11,522.00000000 |
| | Net Operating Income Securitization Amount: 372,537.00000000 |
| | Net Cash Flow Flow Securitization Amount: 370,495.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 9,450,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 37,058.18000000 |
| Report Period Interest Rate Percentage: .04554000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 37,058.18000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 9,450,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 9,450,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 31 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 8/31/17 |
| Original Loan Amount: 9,100,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 9/6/27 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04550000 |
| Interest Rate Securitization Percentage: .04550000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 0 |
| First Loan Payment Due Date: 10/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 2 |
| Periodic Principal and Interest Payment Securitization Amount: 46,379.11000000 |
| Scheduled Principal Balance Securitization Amount: 9,006,067.97000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? No |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? Yes |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 6/5/20 |
| Yield Maintenance End Date: 6/5/27 |
| Prepayment Premiums End Date: 6/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: LA Fitness Apple Valley |
| | Property Address: 15135 Galaxie Avenue |
| | Property City: Apple Valley |
| | Property State: MN |
| | Property ZIP: 55124 |
| | Property County: Dakota |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 45,050 |
| | Net Rentable Square Feet Securitization Number: 45,050 |
| | Year Built Number: 2007 |
| | Valuation Securitization Amount: 13,200,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 7/27/17 |
| | Most Recent Valuation Amount: 13,200,000.00000000 |
| | Most Recent Valuation Date: 7/27/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeased Status Code: X |
| | Largest Tenant: LA Fitness |
| | Square Feet Largest Tenant Number: 45,050 |
| | Lease Expiration Largest Tenant Date: 10/31/32 |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 844,879.00000000 |
| | Most Recent Revenue Amount: 864,000.00000000 |
| | Operating Expenses Securitization Amount: 25,346.00000000 |
| | Operating Expenses Amount: 36,191.52000000 |
| | Net Operating Income Securitization Amount: 819,533.00000000 |
| | Most Recent Net Operating Income Amount: 827,808.48000000 |
| | Net Cash Flow Flow Securitization Amount: 808,270.00000000 |
| | Most Recent Net Cash Flow Amount: 816,545.48000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 556,549.32000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.47000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.48740000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.45000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.46720000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 8,514,607.07000000 |
| Total Scheduled Principal Interest Due Amount: 46,379.11000000 |
| Report Period Interest Rate Percentage: .04550000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 33,360.70000000 |
| Scheduled Principal Amount: 13,018.41000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 8,514,607.07000000 |
| Report Period End Scheduled Loan Balance Amount: 8,501,588.66000000 |
| Paid Through Date: 8/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: 46,342.45000000 |
| Other Expenses Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: B |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 32 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 8/29/17 |
| Original Loan Amount: 8,500,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 9/6/27 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04697000 |
| Interest Rate Securitization Percentage: .04697000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 24 |
| First Loan Payment Due Date: 10/6/17 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 5 |
| Periodic Principal and Interest Payment Securitization Amount: 33,270.42000000 |
| Scheduled Principal Balance Securitization Amount: 8,500,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 6/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Maple Ridge Plaza |
| | Property Address: 4220-4224 Maple Road 4258 Maple Road |
| | Property City: Amherst |
| | Property State: NY |
| | Property ZIP: 14226 |
| | Property County: Erie |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 103,227 |
| | Net Rentable Square Feet Securitization Number: 103,356 |
| | Year Built Number: 1986 |
| | Year Last Renovated: 1998 |
| | Valuation Securitization Amount: 12,150,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/1/18 |
| | Most Recent Valuation Amount: 12,150,000.00000000 |
| | Most Recent Valuation Date: 2/1/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .93700000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: American Signature |
| | Square Feet Largest Tenant Number: 50,858 |
| | Lease Expiration Largest Tenant Date: 3/31/26 |
| | Second Largest Tenant: Price Rite |
| | Square Feet Second Largest Tenant Number: 27,057 |
| | Lease Expiration Second Largest Tenant Date: 4/30/28 |
| | Third Largest Tenant: Lenscrafters |
| | Square Feet Third Largest Tenant Number: 6,601 |
| | Lease Expiration Third Largest Tenant Date: 6/30/22 |
| | Financials Securitization Date: 6/30/17 |
| | Revenue Securitization Amount: 1,299,057.00000000 |
| | Operating Expenses Securitization Amount: 458,924.00000000 |
| | Net Operating Income Securitization Amount: 840,133.00000000 |
| | Net Cash Flow Flow Securitization Amount: 745,047.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.59000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.41000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 8,252,078.17000000 |
| Total Scheduled Principal Interest Due Amount: 44,068.89000000 |
| Report Period Interest Rate Percentage: .04697000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 33,376.68000000 |
| Scheduled Principal Amount: 10,692.21000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 8,241,385.96000000 |
| Report Period End Scheduled Loan Balance Amount: 8,241,385.96000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 33 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 3/14/18 |
| Original Loan Amount: 8,200,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .05368000 |
| Interest Rate Securitization Percentage: .05368000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 36 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 5 |
| Periodic Principal and Interest Payment Securitization Amount: 36,681.33000000 |
| Scheduled Principal Balance Securitization Amount: 8,200,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 10/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Preston Place |
| | Property Address: 3430 Preston Highway |
| | Property City: Louisville |
| | Property State: KY |
| | Property ZIP: 40213 |
| | Property County: Jefferson |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 134,019 |
| | Net Rentable Square Feet Securitization Number: 134,019 |
| | Year Built Number: 1968 |
| | Year Last Renovated: 2011 |
| | Valuation Securitization Amount: 12,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 10/23/17 |
| | Most Recent Valuation Amount: 12,000,000.00000000 |
| | Most Recent Valuation Date: 10/23/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Floor & Decor |
| | Square Feet Largest Tenant Number: 96,184 |
| | Lease Expiration Largest Tenant Date: 9/30/27 |
| | Second Largest Tenant: American Signature |
| | Square Feet Second Largest Tenant Number: 37,835 |
| | Lease Expiration Second Largest Tenant Date: 4/30/30 |
| | Financials Securitization Date: 11/30/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 1,188,825.00000000 |
| | Most Recent Revenue Amount: 1,511,586.02000000 |
| | Operating Expenses Securitization Amount: 344,141.00000000 |
| | Operating Expenses Amount: 381,538.50000000 |
| | Net Operating Income Securitization Amount: 844,684.00000000 |
| | Most Recent Net Operating Income Amount: 1,130,047.52000000 |
| | Net Cash Flow Flow Securitization Amount: 773,654.00000000 |
| | Most Recent Net Cash Flow Amount: 1,059,017.52000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 479,423.50000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.53000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 2.35710000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.41000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 2.20890000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 8,165,401.27000000 |
| Total Scheduled Principal Interest Due Amount: 45,881.86000000 |
| Report Period Interest Rate Percentage: .05368000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 37,744.11000000 |
| Scheduled Principal Amount: 8,137.75000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 8,157,263.52000000 |
| Report Period End Scheduled Loan Balance Amount: 8,157,263.52000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Total Taxes Insurance Advances Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 34 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: JPMorgan Chase Bank, National Association |
| Origination Date: 3/9/18 |
| Original Loan Amount: 8,200,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/1/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04872000 |
| Interest Rate Securitization Percentage: .04872000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 0 |
| First Loan Payment Due Date: 5/1/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 2 |
| Periodic Principal and Interest Payment Securitization Amount: 43,380.14000000 |
| Scheduled Principal Balance Securitization Amount: 8,189,911.86000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? No |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 12/31/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Waterfront Village |
| | Property Address: 50-60 Lakefront Boulevard |
| | Property City: Buffalo |
| | Property State: NY |
| | Property ZIP: 14202 |
| | Property County: Erie |
| | Property Type Code: OF |
| | Net Rentable Square Feet Number: 132,098 |
| | Net Rentable Square Feet Securitization Number: 132,098 |
| | Year Built Number: 1981 |
| | Year Last Renovated: 2014 |
| | Valuation Securitization Amount: 13,000,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/15/18 |
| | Most Recent Valuation Amount: 13,000,000.00000000 |
| | Most Recent Valuation Date: 2/15/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .95000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/1/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Travelers Insurance |
| | Square Feet Largest Tenant Number: 70,012 |
| | Lease Expiration Largest Tenant Date: 3/31/23 |
| | Second Largest Tenant: M/E Engineering |
| | Square Feet Second Largest Tenant Number: 19,017 |
| | Lease Expiration Second Largest Tenant Date: 8/31/20 |
| | Third Largest Tenant: WSP |
| | Square Feet Third Largest Tenant Number: 6,847 |
| | Lease Expiration Third Largest Tenant Date: 10/31/24 |
| | Financials Securitization Date: 1/31/18 |
| | Revenue Securitization Amount: 2,341,649.00000000 |
| | Operating Expenses Securitization Amount: 1,142,893.00000000 |
| | Net Operating Income Securitization Amount: 1,198,756.00000000 |
| | Net Cash Flow Flow Securitization Amount: 1,047,966.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.30000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.01000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 7,783,998.67000000 |
| Total Scheduled Principal Interest Due Amount: 43,380.14000000 |
| Report Period Interest Rate Percentage: .04872000 |
| Servicer Trustee Fee Rate Percentage: .00061910 |
| Scheduled Interest Amount: 32,656.47000000 |
| Scheduled Principal Amount: 10,723.67000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 7,773,275.00000000 |
| Report Period End Scheduled Loan Balance Amount: 7,773,275.00000000 |
| Paid Through Date: 9/1/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Newmark Realty Capital, Inc. |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 35 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 12/7/17 |
| Original Loan Amount: 7,475,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 1/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04414000 |
| Interest Rate Securitization Percentage: .04414000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 2/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 27,495.54000000 |
| Scheduled Principal Balance Securitization Amount: 7,475,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 10/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: CVS Gainesville |
| | Property Address: 1621 SW 13th Street |
| | Property City: Gainesville |
| | Property State: FL |
| | Property ZIP: 32608 |
| | Property County: Alachua |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 20,041 |
| | Net Rentable Square Feet Securitization Number: 27,958 |
| | Year Built Number: 2011 |
| | Valuation Securitization Amount: 10,900,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 9/13/17 |
| | Most Recent Valuation Amount: 10,900,000.00000000 |
| | Most Recent Valuation Date: 9/13/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: CVS |
| | Square Feet Largest Tenant Number: 20,041 |
| | Lease Expiration Largest Tenant Date: 1/31/37 |
| | Financials Securitization Date: 9/30/17 |
| | Revenue Securitization Amount: 667,779.00000000 |
| | Operating Expenses Securitization Amount: 20,033.00000000 |
| | Net Operating Income Securitization Amount: 647,746.00000000 |
| | Net Cash Flow Flow Securitization Amount: 642,154.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.94000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.92000000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 7,475,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 28,412.06000000 |
| Report Period Interest Rate Percentage: .04414000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 28,412.06000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 7,475,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 7,475,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 36 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: JPMorgan Chase Bank, National Association |
| Origination Date: 3/27/18 |
| Original Loan Amount: 7,170,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/1/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04577000 |
| Interest Rate Securitization Percentage: .04577000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/1/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 27,347.58000000 |
| Scheduled Principal Balance Securitization Amount: 7,170,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 12/31/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Safeway |
| | Property Address: 10105 224th Street E |
| | Property City: Graham |
| | Property State: WA |
| | Property ZIP: 98338 |
| | Property County: Pierce |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 46,779 |
| | Net Rentable Square Feet Securitization Number: 46,779 |
| | Year Built Number: 1987 |
| | Year Last Renovated: 2007 |
| | Valuation Securitization Amount: 13,500,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 3/2/18 |
| | Most Recent Valuation Amount: 13,500,000.00000000 |
| | Most Recent Valuation Date: 3/2/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/1/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Safeway |
| | Square Feet Largest Tenant Number: 46,779 |
| | Lease Expiration Largest Tenant Date: 1/31/38 |
| | Revenue Securitization Amount: 923,035.00000000 |
| | Operating Expenses Securitization Amount: 237,457.00000000 |
| | Net Operating Income Securitization Amount: 685,578.00000000 |
| | Net Cash Flow Flow Securitization Amount: 676,223.00000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.06000000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.03000000 |
| | Debt Service Coverage Securitization Code: N |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 12/31/20 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 7,170,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 28,259.16000000 |
| Report Period Interest Rate Percentage: .04577000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 28,259.16000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 7,170,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 7,170,000.00000000 |
| Paid Through Date: 9/1/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 37 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Citi Real Estate Funding Inc. |
| Origination Date: 3/16/18 |
| Original Loan Amount: 6,000,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04940000 |
| Interest Rate Securitization Percentage: .04940000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 0 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 2 |
| Periodic Principal and Interest Payment Securitization Amount: 31,989.64000000 |
| Scheduled Principal Balance Securitization Amount: 5,992,710.36000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? No |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Gateway Airport Crossing |
| | Property Address: 5221-5229 South Power Road |
| | Property City: Mesa |
| | Property State: AZ |
| | Property ZIP: 85212 |
| | Property County: Maricopa |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 32,346 |
| | Net Rentable Square Feet Securitization Number: 29,650 |
| | Units Beds Rooms Number: 11 |
| | Year Built Number: 2007 |
| | Valuation Securitization Amount: 8,340,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 1/25/18 |
| | Most Recent Valuation Amount: 8,340,000.00000000 |
| | Most Recent Valuation Date: 1/25/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: .91000000 |
| | Most Recent Physical Occupancy Percentage: .99190000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Gateway Fit |
| | Square Feet Largest Tenant Number: 5,497 |
| | Lease Expiration Largest Tenant Date: 8/31/28 |
| | Second Largest Tenant: Comerica Bank |
| | Square Feet Second Largest Tenant Number: 5,270 |
| | Lease Expiration Second Largest Tenant Date: 9/30/22 |
| | Third Largest Tenant: Big Wings II, Inc |
| | Square Feet Third Largest Tenant Number: 4,425 |
| | Lease Expiration Third Largest Tenant Date: 10/31/26 |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 753,505.00000000 |
| | Most Recent Revenue Amount: 786,259.02000000 |
| | Operating Expenses Securitization Amount: 172,427.00000000 |
| | Operating Expenses Amount: 170,057.74000000 |
| | Net Operating Income Securitization Amount: 581,077.00000000 |
| | Most Recent Net Operating Income Amount: 616,201.28000000 |
| | Net Cash Flow Flow Securitization Amount: 545,590.00000000 |
| | Most Recent Net Cash Flow Amount: 580,714.28000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 383,875.68000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.51000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.60520000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.42000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.51280000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 5,699,474.27000000 |
| Total Scheduled Principal Interest Due Amount: 31,989.64000000 |
| Report Period Interest Rate Percentage: .04940000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 24,244.93000000 |
| Scheduled Principal Amount: 7,744.71000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 5,699,474.27000000 |
| Report Period End Scheduled Loan Balance Amount: 5,691,729.56000000 |
| Paid Through Date: 8/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: 31,965.10000000 |
| Payment Status Loan Code: B |
| Primary Servicer Name: Midland |
| Most Recent Special Servicer Transfer Date: 5/1/20 |
| Most Recent Master Servicer Return Date: 10/1/20 |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Workout Strategy Code: 8 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 38 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Citi Real Estate Funding Inc. |
| Origination Date: 3/14/18 |
| Original Loan Amount: 5,400,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .05020000 |
| Interest Rate Securitization Percentage: .05020000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 0 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 2 |
| Periodic Principal and Interest Payment Securitization Amount: 29,054.41000000 |
| Scheduled Principal Balance Securitization Amount: 5,393,535.59000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? No |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 2/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: White Lake Commons |
| | Property Address: 10805 & 10815 Highland Road |
| | Property City: White Lake |
| | Property State: MI |
| | Property ZIP: 48386 |
| | Property County: Oakland |
| | Property Type Code: RT |
| | Net Rentable Square Feet Number: 65,889 |
| | Net Rentable Square Feet Securitization Number: 64,291 |
| | Year Built Number: 1993 |
| | Year Last Renovated: 2017 |
| | Valuation Securitization Amount: 7,610,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/14/18 |
| | Most Recent Valuation Amount: 7,610,000.00000000 |
| | Most Recent Valuation Date: 2/14/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: .97570000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Hobby Lobby Stores, Inc. |
| | Square Feet Largest Tenant Number: 53,798 |
| | Lease Expiration Largest Tenant Date: 8/31/27 |
| | Second Largest Tenant: Ulta Salon, Cosmetics |
| | Square Feet Second Largest Tenant Number: 10,493 |
| | Lease Expiration Second Largest Tenant Date: 11/30/27 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 774,628.00000000 |
| | Most Recent Revenue Amount: 699,451.56000000 |
| | Operating Expenses Securitization Amount: 291,790.00000000 |
| | Operating Expenses Amount: 198,368.24000000 |
| | Net Operating Income Securitization Amount: 482,838.00000000 |
| | Most Recent Net Operating Income Amount: 501,083.32000000 |
| | Net Cash Flow Flow Securitization Amount: 450,904.94000000 |
| | Most Recent Net Cash Flow Amount: 469,150.32000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 348,652.92000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.38000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.43720000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.29000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.34560000 |
| | Debt Service Coverage Securitization Code: N |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 5,133,583.93000000 |
| Total Scheduled Principal Interest Due Amount: 29,054.41000000 |
| Report Period Interest Rate Percentage: .05020000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 22,191.34000000 |
| Scheduled Principal Amount: 6,863.07000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 5,126,720.86000000 |
| Report Period End Scheduled Loan Balance Amount: 5,126,720.86000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 39 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 12/19/17 |
| Original Loan Amount: 4,800,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 1/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .04521000 |
| Interest Rate Securitization Percentage: .04521000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 24 |
| First Loan Payment Due Date: 2/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 5 |
| Periodic Principal and Interest Payment Securitization Amount: 18,084.00000000 |
| Scheduled Principal Balance Securitization Amount: 4,800,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 11/5/27 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Xcelience-Lonza Tampa HQ Building |
| | Property Address: 4910 Savarese Circle |
| | Property City: Tampa |
| | Property State: FL |
| | Property ZIP: 33634 |
| | Property County: Hillsborough |
| | Property Type Code: IN |
| | Net Rentable Square Feet Number: 71,150 |
| | Net Rentable Square Feet Securitization Number: 71,150 |
| | Year Built Number: 1982 |
| | Year Last Renovated: 2015 |
| | Valuation Securitization Amount: 7,500,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 11/7/17 |
| | Most Recent Valuation Amount: 7,500,000.00000000 |
| | Most Recent Valuation Date: 11/7/17 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Xcelience |
| | Square Feet Largest Tenant Number: 71,150 |
| | Lease Expiration Largest Tenant Date: 10/15/27 |
| | Financials Securitization Date: 3/28/18 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 595,619.00000000 |
| | Most Recent Revenue Amount: 581,203.94000000 |
| | Operating Expenses Securitization Amount: 93,273.00000000 |
| | Operating Expenses Amount: 164,456.52000000 |
| | Net Operating Income Securitization Amount: 502,346.00000000 |
| | Most Recent Net Operating Income Amount: 416,747.42000000 |
| | Net Cash Flow Flow Securitization Amount: 473,599.00000000 |
| | Most Recent Net Cash Flow Amount: 387,999.42000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 292,569.84000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.72000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.42440000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.62000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.32620000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 6/30/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 4,681,147.75000000 |
| Total Scheduled Principal Interest Due Amount: 24,380.82000000 |
| Report Period Interest Rate Percentage: .04521000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 18,224.10000000 |
| Scheduled Principal Amount: 6,156.72000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 4,674,991.03000000 |
| Report Period End Scheduled Loan Balance Amount: 4,674,991.03000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 40 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: LoanCore Capital Markets LLC |
| Origination Date: 3/15/18 |
| Original Loan Amount: 4,400,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 360 |
| Original Interest Rate Percentage: .05054000 |
| Interest Rate Securitization Percentage: .05054000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 0 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 2 |
| Periodic Principal and Interest Payment Securitization Amount: 23,765.58000000 |
| Scheduled Principal Balance Securitization Amount: 4,394,765.75000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? No |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Mall Plaza Apartments |
| | Property Address: 157 South Kalamazoo Mall |
| | Property City: Kalamazoo |
| | Property State: MI |
| | Property ZIP: 49007 |
| | Property County: Kalamazoo |
| | Property Type Code: MF |
| | Units Beds Rooms Number: 21 |
| | Units Beds Rooms Securitization Number: 21 |
| | Year Built Number: 1980 |
| | Year Last Renovated: 2015 |
| | Valuation Securitization Amount: 6,350,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/21/18 |
| | Most Recent Valuation Amount: 6,350,000.00000000 |
| | Most Recent Valuation Date: 2/21/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: .90480000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 3/31/21 |
| | Revenue Securitization Amount: 618,565.00000000 |
| | Most Recent Revenue Amount: 136,430.00000000 |
| | Operating Expenses Securitization Amount: 208,167.00000000 |
| | Operating Expenses Amount: 38,381.36000000 |
| | Net Operating Income Securitization Amount: 410,398.00000000 |
| | Most Recent Net Operating Income Amount: 98,048.64000000 |
| | Net Cash Flow Flow Securitization Amount: 400,528.00000000 |
| | Most Recent Net Cash Flow Amount: 95,581.14000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 71,296.74000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 1.44000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 1.37520000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 1.40000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 1.34060000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 4,184,315.52000000 |
| Total Scheduled Principal Interest Due Amount: 23,765.58000000 |
| Report Period Interest Rate Percentage: .05054000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 18,210.37000000 |
| Scheduled Principal Amount: 5,555.21000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 4,178,760.31000000 |
| Report Period End Scheduled Loan Balance Amount: 4,178,760.31000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
| Assets: |
| Asset Type Number: Prospectus Loan ID |
| Asset Number: 41 |
| Reporting Period Beginning Date: 8/7/21 |
| Reporting Period End Date: 9/7/21 |
| Originator Name: Citi Real Estate Funding Inc. |
| Origination Date: 3/16/18 |
| Original Loan Amount: 4,030,000.00000000 |
| Original Term Loan Number: 120 |
| Maturity Date: 4/6/28 |
| Original Amortization Term Number: 0 |
| Original Interest Rate Percentage: .04680000 |
| Interest Rate Securitization Percentage: .04680000 |
| Interest Accrual Method Code: 3 |
| Original Interest Rate Type Code: 1 |
| Original Interest Only Term Number: 120 |
| First Loan Payment Due Date: 5/6/18 |
| Underwriting Indicator? Yes |
| Lien Position Securitization Code: 1 |
| Loan Structure Code: WL |
| Payment Type Code: 3 |
| Periodic Principal and Interest Payment Securitization Amount: 15,717.00000000 |
| Scheduled Principal Balance Securitization Amount: 4,030,000.00000000 |
| Payment Frequency Code: 1 |
| Number Properties Securitization: 1 |
| Number Properties: 1 |
| Grace Days Allowed Number: 0 |
| Interest Only Indicator? Yes |
| Balloon Indicator? Yes |
| Prepayment Premium Indicator? No |
| Negative Amortization Indicator? No |
| Modified Indicator? No |
| Prepayment Lock Out End Date: 1/5/28 |
| Deferred Interest Cumulative Amount: .00000000 |
| Deferred Interest Collected Amount: .00000000 |
| Property: |
| | Property Name: Arkema |
| | Property Address: 410 Gregson Drive |
| | Property City: Cary |
| | Property State: NC |
| | Property ZIP: 27511 |
| | Property County: Wake |
| | Property Type Code: MU |
| | Net Rentable Square Feet Number: 39,223 |
| | Net Rentable Square Feet Securitization Number: 39,223 |
| | Year Built Number: 1984 |
| | Year Last Renovated: 2017 |
| | Valuation Securitization Amount: 7,900,000.00000000 |
| | Valuation Source Securitization Code: MAI |
| | Valuation Securitization Date: 2/6/18 |
| | Most Recent Valuation Amount: 7,900,000.00000000 |
| | Most Recent Valuation Date: 2/6/18 |
| | Most Recent Valuation Source Code: MAI |
| | Physical Occupancy Securitization Percentage: 1.00000000 |
| | Most Recent Physical Occupancy Percentage: 1.00000000 |
| | Property Status Code: 6 |
| | Defeasance Option Start Date: 6/6/20 |
| | Defeased Status Code: N |
| | Largest Tenant: Arkema |
| | Square Feet Largest Tenant Number: 39,223 |
| | Lease Expiration Largest Tenant Date: 5/31/32 |
| | Financials Securitization Date: 12/31/17 |
| | Most Recent Financials Start Date: 1/1/21 |
| | Most Recent Financials End Date: 6/30/21 |
| | Revenue Securitization Amount: 559,078.27000000 |
| | Most Recent Revenue Amount: 578,897.72000000 |
| | Operating Expenses Securitization Amount: 28,346.00000000 |
| | Operating Expenses Amount: 56,665.03000000 |
| | Net Operating Income Securitization Amount: 530,732.27000000 |
| | Most Recent Net Operating Income Amount: 522,232.69000000 |
| | Net Cash Flow Flow Securitization Amount: 483,071.27000000 |
| | Most Recent Net Cash Flow Amount: 474,570.69000000 |
| | Net Operating Income Net Cash Flow Securitization Code: UW |
| | Net Operating Income Net Cash Flow Code: CREFC |
| | Most Recent Debt Service Amount: 191,223.50000000 |
| | Debt Service Coverage Net Operating Income Securitization Percentage: 2.78000000 |
| | Most Recent Debt Service Coverage Net Operating Income Percentage: 2.73100000 |
| | Debt Service Coverage Net Cash Flow Securitization Percentage: 2.53000000 |
| | Most Recent Debt Service Coverage Net Cash Flowpercentage: 2.48180000 |
| | Debt Service Coverage Securitization Code: F |
| | Most Recent Debt Service Coverage Code: F |
| | Most Recent Annual Lease Rollover Review Date: 8/11/21 |
| Asset Added Indicator? No |
| Report Period Modification Indicator? No |
| Report Period Beginning Schedule Loan Balance Amount: 4,030,000.00000000 |
| Total Scheduled Principal Interest Due Amount: 16,240.90000000 |
| Report Period Interest Rate Percentage: .04680000 |
| Servicer Trustee Fee Rate Percentage: .00014410 |
| Scheduled Interest Amount: 16,240.90000000 |
| Scheduled Principal Amount: .00000000 |
| Other Principal Adjustment Amount: .00000000 |
| Report Period End Actual Balance Amount: 4,030,000.00000000 |
| Report Period End Scheduled Loan Balance Amount: 4,030,000.00000000 |
| Paid Through Date: 9/6/21 |
| Servicing Advance Method Code: 2 |
| Non-Recoverability Indicator? No |
| Total Principal Interest Advanced Outstanding Amount: .00000000 |
| Payment Status Loan Code: 0 |
| Primary Servicer Name: Midland |
| Asset Subject Demand Indicator? No |
| Prepayment Premium Yield Maintenance Received Amount: .00000000 |
