Hotel · Sacramento, California
Residence Inn Sacramento
Residence Inn Sacramento is financed with a $14.6M CMBS loan at 5.24% that reaches maturity on March 6, 2028, in 16 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $14,631,661
- Original balance (same notes)
- $17,000,000
- Interest rate
- 5.24% fixed
- Originated
- February 9, 2018
- Maturity
- March 6, 2028
- Payments
- Amortizing over 30 years
- Prepayment lockout ends
- December 5, 2027
- Master servicer
- Midland Loan Services
- Originator
- Citi Real Estate Funding Inc.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Modified
- Yes, most recently October 6, 2020
- Defeasance
- None reported
The property
- Address
- 2618 Gateway Oaks Dr, Sacramento, CA 95833
- Metro
- Sacramento-Roseville-Folsom, CA
- Units, rooms or beds
- 126
- Built
- 1992, renovated 2012
- Value at securitization
- $24.0M (Jan 2018)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.82x | 1.30x |
| Occupancy | 83% | 77% |
| Net operating income | $2.0M | $1.5M |
| Debt yield | 10.0% |
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 BENCHMARK 2018-B3 COMMERCIAL MORTGAGE TRUST filing for the reporting period ending September 8, 2026, filed with the SEC September 25, 2026.
- Coverage down 0.25x or more from securitization
- NOI down 20% or more from securitization
- Modified
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 83% when the loan was securitized to 77%.
- Net operating income is 28% below the underwritten figure ($1.5M a year against $2.0M).
- Debt service coverage moved from 1.82x at securitization to 1.30x on the latest statements.
- The most recent valuation in the filing is $27.0M (January 1, 2020), against $24.0M at securitization.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $14.6M | Current | No | 1.30x | 77% |
| August 2026 | $14.7M | Current | No | n/a | n/a |
| July 2026 | $14.7M | Current | No | n/a | n/a |
| June 2026 | $14.7M | Current | No | n/a | n/a |
| May 2026 | $14.7M | Current | No | n/a | n/a |
| April 2026 | $14.8M | Current | No | 1.71x | 78% |
| March 2026 | $14.8M | Current | No | 1.62x | 78% |
| February 2026 | $14.8M | Current | No | 1.62x | 80% |
| January 2026 | $14.9M | Current | No | 1.62x | 80% |
| December 2025 | $14.9M | Current | No | 1.64x | 80% |
| November 2025 | $14.9M | Current | No | 1.64x | 81% |
| October 2025 | $14.9M | Current | No | 1.64x | 81% |
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 |
|---|---|---|---|---|
| BENCHMARK 2018-B3 COMMERCIAL MORTGAGE TRUST | 27 | $14,631,661 | Sep 2026 | SEC filing, September 25, 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 |
| Hyatt Place Roseville | Roseville, CA | Hotel | $15.6M | 4.97% | Aug 2028 | 2.25x | 79% | 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 8, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.