Hotel · Roseville, California
Hyatt Place Roseville
Hyatt Place Roseville is financed with a $15.6M CMBS loan at 4.97% that reaches maturity on August 11, 2028, in 21 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $15,647,115
- Original balance (same notes)
- $17,000,000
- Interest rate
- 4.97% fixed
- Originated
- August 7, 2018
- Maturity
- August 11, 2028
- Payments
- Interest only for 36 months, then amortizing
- Prepayment lockout ends
- May 10, 2028
- Master servicer
- Trimont LLC
- Originator
- WFB
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 220 Conference Center Drive, Roseville, CA 95678
- Metro
- Sacramento-Roseville-Folsom, CA
- Units, rooms or beds
- 151
- Built
- 2010, renovated 2015
- Value at securitization
- $27.5M (Jul 2018)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 2.22x | 2.25x |
| Occupancy | 85% | 79% |
| Net operating income | $2.4M | $2.5M |
| Debt yield | 15.7% |
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 BANK 2018-BNK14 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
- Occupancy has fallen from 85% when the loan was securitized to 79%.
The last 11 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $15.6M | Current | No | 2.25x | 79% |
| August 2026 | $15.7M | Current | No | 2.25x | 79% |
| July 2026 | $15.7M | Current | No | 2.24x | 80% |
| May 2026 | $15.7M | Current | No | 2.24x | 80% |
| April 2026 | $15.8M | Current | No | 2.21x | 78% |
| March 2026 | $15.8M | Current | No | 2.21x | 78% |
| February 2026 | $15.8M | Current | No | 2.21x | 78% |
| January 2026 | $15.8M | Current | No | 2.25x | 77% |
| December 2025 | $15.9M | Current | No | 2.23x | 77% |
| November 2025 | $15.9M | Current | No | 2.23x | 77% |
| October 2025 | $15.9M | Current | No | 2.23x | 77% |
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 |
|---|---|---|---|---|
| BANK 2018-BNK14 | 25 | $15,647,115 | Sep 2026 | SEC filing, October 1, 2026 |
Other Sacramento-Roseville-Folsom loans due in 2028
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Blue Oaks Town Center | Rocklin, CA | Retail | $56.5M | 6.99% | Feb 2028 | n/a | n/a | Current |
| 1801 L Street | Sacramento, CA | Multifamily | $38.0M | 4.845% | Jul 2028 | 1.65x | 96% | Current |
| Harvard Park | Sacramento, CA | Office | $34.0M | 4.53% | Oct 2028 | 0.26x | 25% | With the special servicer and 90+ days delinquent |
| Creekside Oaks | Sacramento, CA | Office | $20.4M | 4.55% | Aug 2028 | n/a | n/a | Current |
| Roseville Corporate Center | Roseville, CA | Office | $16.0M | 4.71% | Jun 2028 | 2.26x | 88% | Current |
| Residence Inn Sacramento | Sacramento, CA | Hotel | $14.6M | 5.24% | Mar 2028 | 1.30x | 77% | Current |
| Valley Mack Plaza | Sacramento, CA | Retail | $12.5M | 4.977% | Jun 2028 | 1.47x | 97% | Current |
| Ua Roseville | Roseville, CA | Retail | $11.3M | 5.15% | Sep 2028 | 1.25x | 100% | Current |
All loans maturing in 2028 · All Sacramento-Roseville-Folsom 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.