Multifamily · Euclid, Ohio
Indian Hills Senior Community
Public CMBS trusts hold $49.1M of the loan on Indian Hills Senior Community at 5.13% that reaches maturity on September 6, 2028, in 22 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $49,134,926
- Original balance (same notes)
- $51,350,000
- Interest rate
- 5.13% fixed
- Originated
- August 16, 2018
- Maturity
- September 6, 2028
- Payments
- Interest only for 60 months, then amortizing
- Prepayment lockout ends
- May 5, 2028
- Master servicer
- Trimont LLC
- Originator
- Ladder Capital Finance LLC
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 19101 Euclid Avenue, Euclid, OH 44117
- Metro
- Cleveland, OH
- Units, rooms or beds
- 1,572
- Built
- 1964, renovated 2006
- Value at securitization
- $80.0M (Jun 2018)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.38x | 1.50x |
| Occupancy | 93% | 88% |
| Net operating income (annualized from 6 months) | $4.6M | $5.1M |
| Debt yield | 10.3% |
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 CSAIL 2018-C14 Commercial Mortgage Trust filing for the reporting period ending September 11, 2026, filed with the SEC September 28, 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 93% when the loan was securitized to 88%.
- Net operating income is 10% above the underwritten figure ($5.1M a year against $4.6M; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 1.38x at securitization to 1.50x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $49.1M | Current | No | 1.50x | 88% |
| August 2026 | $49.2M | Current | No | 1.51x | 89% |
| July 2026 | $49.3M | Current | No | 1.33x | 90% |
| June 2026 | $49.3M | Current | No | 1.33x | 90% |
| May 2026 | $49.4M | Current | No | 1.33x | 90% |
| April 2026 | $49.5M | Current | No | 1.38x | 90% |
| March 2026 | $49.5M | Current | No | 1.38x | 90% |
| February 2026 | $49.6M | Current | No | 1.38x | 90% |
| January 2026 | $49.7M | Current | No | 1.32x | 90% |
| December 2025 | $49.7M | Current | No | 1.32x | 90% |
| November 2025 | $49.8M | Current | No | 1.32x | 90% |
| October 2025 | $49.8M | Current | No | 1.32x | 90% |
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
The loan is split into 3 notes held by different trusts. Each trust reports its own piece.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| Wells Fargo Commercial Mortgage Trust 2018-C47 | 12 | $21,050,991 | Sep 2026 | SEC filing, September 29, 2026 |
| CSAIL 2018-C14 Commercial Mortgage Trust | 8 | $17,558,440 | Sep 2026 | SEC filing, September 28, 2026 |
| CSAIL 2018-C14 Commercial Mortgage Trust | 8A | $10,525,495 | Sep 2026 | SEC filing, September 28, 2026 |
Other Cleveland loans due in 2028
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Steelyard Commons | Cleveland, OH | Retail | $39.6M | 4.855% | Apr 2028 | 2.24x | 84% | Current |
| Summit Office Park | Independence, OH | Office | $25.0M | 4.865% | Sep 2028 | 0.79x | 65% | Current |
| Hyatt Regency at the Arcade (Hyatt Regency Cleveland) | Cleveland, OH | Hotel | $25.0M | 7.99% | May 2028 | 1.24x | 63% | Current |
| Cross Creek Apartments | Brunswick, OH | Multifamily | $17.1M | 4.841% | Mar 2028 | n/a | n/a | Late, less than 30 days |
| Baricelli Little Italy | Cleveland, OH | Multifamily | $16.8M | 6.417% | Jan 2028 | 0.82x | 92% | Late, less than 30 days |
| The IMG Building | Cleveland, OH | Office | $16.7M | 5.382% | Mar 2028 | n/a | n/a | With the special servicer and 90+ days delinquent |
| Corporate Plaza, Independence | Independence, OH | Office | $16.3M | 4.57% | Jan 2028 | 2.34x | 96% | Current |
| Lee Harvard Shopping Center | Cleveland, OH | Retail | $10.4M | 4.78% | May 2028 | 2.15x | 84% | Current |
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.