Self storage · Loveland, Ohio
Mt. Repose Self Storage
Mt. Repose Self Storage is financed with a $3.0M CMBS loan at 4.06% that reaches maturity on June 6, 2027, in 7 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $3,000,000
- Original balance (same notes)
- $3,000,000
- Interest rate
- 4.06% fixed
- Originated
- May 23, 2017
- Maturity
- June 6, 2027
- Payments
- Interest only for the full term
- Prepayment lockout ends
- April 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
- 1294 State Route 28, Loveland, OH 45140
- Metro
- Cincinnati, OH-KY-IN
- Rentable area
- 108,505 sq ft
- Units, rooms or beds
- 694
- Built
- 2001
- Value at securitization
- $6.4M (Apr 2017)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 3.14x | 5.84x |
| Occupancy | 77% | 94% |
| Net operating income (annualized from 6 months) | $388K | $725K |
| Debt yield | 24.2% |
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 CD 2017-CD5 MORTGAGE TRUST 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
- Occupancy has risen from 77% when the loan was securitized to 94%.
- Net operating income is 87% above the underwritten figure ($725K a year against $388K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 3.14x at securitization to 5.84x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $3.0M | Current | No | 5.84x | 94% |
| August 2026 | $3.0M | Current | No | 5.84x | 94% |
| July 2026 | $3.0M | Current | No | 5.97x | 95% |
| June 2026 | $3.0M | Current | No | 5.97x | 95% |
| May 2026 | $3.0M | Current | No | 5.97x | 95% |
| April 2026 | $3.0M | Current | No | 5.80x | 93% |
| March 2026 | $3.0M | Current | No | 5.80x | 93% |
| February 2026 | $3.0M | Current | No | 5.80x | 93% |
| January 2026 | $3.0M | Current | No | 5.79x | 93% |
| December 2025 | $3.0M | Current | No | 5.79x | 93% |
| November 2025 | $3.0M | Current | No | 5.79x | 93% |
| October 2025 | $3.0M | Current | No | 5.71x | 92% |
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 |
|---|---|---|---|---|
| CD 2017-CD5 MORTGAGE TRUST | 46 | $3,000,000 | Sep 2026 | SEC filing, September 30, 2026 |
Other Cincinnati loans due in 2027
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Scripps Center | Cincinnati, OH | Office | $62.4M | 4.66% | Feb 2027 | 1.32x | 78% | Current |
| Park West International C | Hebron, KY | Industrial | $60.0M | 4.244% | Aug 2027 | n/a | n/a | Current |
| 600 Vine | Cincinnati, OH | Office | $47.5M | 4.202% | Sep 2027 | 1.07x | 70% | With the special servicer and 90+ days delinquent |
| 580 Walnut Street | Cincinnati, OH | Mixed use | $29.9M | 4.74% | Feb 2027 | 1.24x | 87% | With the special servicer and 90+ days delinquent |
| Montgomery Triangle Gateway | Montgomery, OH | Mixed use | $7.0M | 5.40% | Feb 2027 | 0.20x | 70% | With the special servicer and 90+ days delinquent |
| Red Roof Inn Erlanger | Erlanger, KY | Hotel | $5.8M | 6.072% | May 2027 | 1.38x | 48% | Current |
| Best Western - Hannaford, Oh | Cincinnati, OH | Hotel | $5.0M | 5.25% | Mar 2027 | 1.07x | 53% | Current |
| La Quinta Florence Ky | Florence, KY | Hotel | $4.0M | 4.97% | Jun 2027 | 1.15x | 76% | 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.