Self storage · Frankfort, Illinois
Cityline Becubed
Cityline Becubed is financed with a $3.2M CMBS loan at 4.80% that reaches maturity on January 6, 2028, in 14 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $3,242,559
- Original balance (same notes)
- $3,575,000
- Interest rate
- 4.80% fixed
- Originated
- December 12, 2017
- Maturity
- January 6, 2028
- Payments
- Interest only for 36 months, then amortizing
- Prepayment lockout ends
- October 5, 2027
- Master servicer
- Trimont LLC
- Originator
- Citi Real Estate Funding Inc.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 22001 South 104th Avenue, Frankfort, IL 60423
- Metro
- Chicago-Naperville-Elgin, IL-IN
- Units, rooms or beds
- 293
- Built
- 2004
- Value at securitization
- $5.1M (Nov 2017)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.36x | 2.34x |
| Occupancy | 96% | 93% |
| Net operating income (annualized from 6 months) | $306K | $532K |
| Debt yield | 16.4% |
Debt yield here is the latest NOI divided by the balance held in the trusts below. If part of the loan sits outside them, the true figure is lower.
Watch flags
Computed from the Benchmark 2018-B1 Mortgage Trust filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 2026.
None this month. No flag in the cmbs.news screen applies to this loan.
cmbs.news's own rule-based labels on the filed fields (definitions), not a credit rating, a prediction or a view of the borrower.
What the filing shows
- Net operating income is 74% above the underwritten figure ($532K a year against $306K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 1.36x at securitization to 2.34x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $3.2M | Current | No | 2.34x | 93% |
| August 2026 | $3.2M | Current | No | 2.20x | 92% |
| July 2026 | $3.3M | Current | No | 2.20x | 92% |
| June 2026 | $3.3M | Current | No | 2.20x | 92% |
| May 2026 | $3.3M | Current | No | 2.30x | 93% |
| April 2026 | $3.3M | Current | No | 2.28x | 97% |
| March 2026 | $3.3M | Current | No | 2.28x | 97% |
| February 2026 | $3.3M | Current | No | 2.28x | 97% |
| January 2026 | $3.3M | Current | No | 2.28x | 97% |
| December 2025 | $3.3M | Current | No | 2.28x | 97% |
| November 2025 | $3.3M | Current | No | 2.28x | 97% |
| October 2025 | $3.3M | Current | No | 2.25x | 95% |
From each trust's ABS-EE filing for that month. Coverage and occupancy change only when the servicer reports new statements. If one trust holding a piece of the loan skipped a month, that month's balance reads low.
Where the loan sits
One trust holds this loan in the data.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| Benchmark 2018-B1 Mortgage Trust | 48 | $3,242,559 | Sep 2026 | SEC filing, October 1, 2026 |
Other Chicago-Naperville-Elgin loans due in 2028
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 333 S Wabash | Chicago, IL | Office | $99.7M | 3.53% | Sep 2028 | 1.70x | 81% | Current |
| Westbrook Corporate Center | Westchester, IL | Office | $86.4M | 4.86% | Jun 2028 | 1.30x | 68% | With the special servicer and 90+ days delinquent |
| Continental Towers | Rolling Meadows, IL | Office | $84.5M | 4.75% | Sep 2028 | 0.31x | 53% | With the special servicer and 90+ days delinquent |
| Executive Towers West | Downers Grove, IL | Office | $54.2M | 4.85% | Aug 2028 | 1.23x | 63% | Current |
| The Buckingham | Chicago, IL | Multifamily | $42.3M | 5.522% | Aug 2028 | 1.18x | n/a | With the special servicer and 90+ days delinquent |
| Oak Creek Center | Lombard, IL | Office | $34.6M | 4.80% | Mar 2028 | n/a | n/a | Current |
| One Parkway North Fee | Deerfield, IL | Other | $24.5M | 4.282% | Jan 2028 | 1.91x | 81% | With the special servicer and 90+ days delinquent |
| Willows Hotel Chicago | Chicago, IL | Hotel | $20.7M | 5.155% | Jan 2028 | n/a | n/a | Current |
All loans maturing in 2028 · All Chicago-Naperville-Elgin loans
Source: each trust's ABS-EE asset-data exhibit (Regulation AB Schedule AL) on SEC EDGAR, reporting period ending September 11, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.