Hotel · Columbus, Ohio
Residence Inn Columbus Easton
Residence Inn Columbus Easton is financed with a $16.5M CMBS loan at 4.55% that reaches maturity on May 1, 2027, in 6 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $16,512,495
- Original balance (same notes)
- $20,000,000
- Interest rate
- 4.55% fixed
- Originated
- May 1, 2017
- Maturity
- May 1, 2027
- Payments
- Amortizing over 30 years
- Prepayment lockout ended
- August 31, 2019
- Prepayment premium ends
- February 28, 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
- 3999 Easton Loop West, Columbus, OH 43219
- Metro
- Columbus, OH
- Units, rooms or beds
- 120
- Built
- 2000, renovated 2013
- Value at securitization
- $30.9M (Apr 2018)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 2.18x | 2.13x |
| Occupancy | 84% | 85% |
| Net operating income | $2.7M | $2.6M |
| Debt yield | 15.8% |
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.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $16.5M | Current | No | 2.13x | 85% |
| August 2026 | $16.5M | Current | No | 2.15x | 84% |
| July 2026 | $16.6M | Current | No | 2.15x | 84% |
| June 2026 | $16.6M | Current | No | 2.15x | 84% |
| May 2026 | $16.7M | Current | No | 2.17x | 84% |
| April 2026 | $16.7M | Current | No | 2.17x | 84% |
| March 2026 | $16.7M | Current | No | 2.17x | 84% |
| February 2026 | $16.8M | Current | No | 2.06x | 84% |
| January 2026 | $16.8M | Current | No | 2.06x | 84% |
| December 2025 | $16.9M | Current | No | 2.06x | 84% |
| November 2025 | $16.9M | Current | No | 2.06x | 84% |
| October 2025 | $16.9M | Current | No | 1.95x | 83% |
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 | 15 | $16,512,495 | Sep 2026 | SEC filing, September 30, 2026 |
Other Columbus loans due in 2027
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Mckesson Phase 2 | Columbus, OH | Office | $76.7M | 5.14% | Nov 2027 | 2.02x | 100% | Current |
| Essington Village Apartments | Columbus, OH | Multifamily | $11.9M | 4.45% | Dec 2027 | 2.88x | 100% | Current |
| Metro Place | Dublin, OH | Office | $7.5M | 4.34% | Jan 2027 | n/a | n/a | Current |
| The Links Apartments | Marysville, OH | Multifamily | $7.0M | 4.489% | Jul 2027 | 2.43x | 90% | Current |
| Shoppes at Hunters Run | Pickerington, OH | Retail | $2.7M | 4.88% | Apr 2027 | 1.15x | 88% | Current |
| Crosswoods Commons | Columbus, OH | Retail | $1.6M | 5.55% | Jun 2027 | n/a | n/a | 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.