Retail · Hercules, California
Lucky Hercules
Lucky Hercules is financed with a $7.9M CMBS loan at 4.74% that reaches maturity on August 6, 2027, in 9 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $7,948,320
- Original balance (same notes)
- $8,500,000
- Interest rate
- 4.74% fixed
- Originated
- July 13, 2017
- Maturity
- August 6, 2027
- Payments
- Interest only for 60 months, then amortizing
- Prepayment lockout ended
- September 5, 2019
- Prepayment premium ends
- May 5, 2027 (yield maintenance)
- Master servicer
- Trimont LLC
- Originator
- Citi Real Estate Funding Inc.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- Partly defeased
The property
- Address
- 1590 Sycamore Avenue, Hercules, CA 94547
- Metro
- San Francisco-Oakland-Fremont, CA
- Rentable area
- 61,332 sq ft
- Built
- 1990
- Largest tenants
- Lucky Stores Inc.
- Value at securitization
- $13.1M (May 2017)
Performance
| At securitization | Latest (Dec 2025) | |
|---|---|---|
| DSCR (NOI) | 1.74x | 1.73x |
| Occupancy | 100% | 100% |
| Net operating income | $712K | $917K |
| Debt yield | 11.5% |
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 CITIGROUP COMMERCIAL MORTGAGE TRUST 2017-B1 filing for the reporting period ending September 11, 2026, filed with the SEC September 30, 2026.
- Matures within 12 months
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 29% above the underwritten figure ($917K a year against $712K).
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $7.9M | Current | No | 1.73x | 100% |
| August 2026 | $8.0M | Current | No | 1.73x | 100% |
| July 2026 | $8.0M | Current | No | 1.73x | 100% |
| June 2026 | $8.0M | Current | No | 1.73x | 100% |
| May 2026 | $8.0M | Current | No | 1.73x | 100% |
| April 2026 | $8.0M | Current | No | 1.73x | 100% |
| March 2026 | $8.0M | Current | No | 1.73x | 100% |
| February 2026 | $8.0M | Current | No | 1.74x | 100% |
| January 2026 | $8.0M | Current | No | 1.74x | 100% |
| December 2025 | $8.1M | Current | No | 1.74x | 100% |
| November 2025 | $8.1M | Current | No | 1.74x | 100% |
| October 2025 | $8.1M | Current | No | 1.73x | 100% |
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 |
|---|---|---|---|---|
| CITIGROUP COMMERCIAL MORTGAGE TRUST 2017-B1 | 32 | $7,948,320 | Sep 2026 | SEC filing, September 30, 2026 |
Other San Francisco-Oakland-Fremont loans due in 2027
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 222 Second Street | San Francisco, CA | Office | $291.5M | 3.926% | Sep 2027 | 1.25x | 100% | Current |
| 300 Montgomery | San Francisco, CA | Office | $66.0M | 3.57% | Sep 2027 | 1.56x | 61% | Current |
| 55 Hawthorne | San Francisco, CA | Office | $61.5M | 4.123% | Jan 2027 | -0.77x | 24% | With the special servicer and 90+ days delinquent |
| Doubletree Berkeley Marina | Berkeley, CA | Hotel | $30.1M | 4.82% | Sep 2027 | -0.48x | 72% | With the special servicer |
| 634 Second Street | San Francisco, CA | Office | $27.9M | 4.909% | Mar 2027 | 2.23x | 99% | Current |
| 181 Second Avenue | San Mateo, CA | Office | $22.6M | 3.60% | Jul 2027 | 2.51x | 67% | Current |
| 555 De Haro | San Francisco, CA | Industrial | $19.0M | 4.31% | Nov 2027 | 1.95x | 80% | Current |
| San Mateo Self Storage | San Mateo, CA | Self storage | $19.0M | 4.35% | Feb 2027 | 3.25x | 100% | Current |
All loans maturing in 2027 · All San Francisco-Oakland-Fremont 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.