Multifamily · Hamburg, New York
Villages of Mission Hills - Phase II
Villages of Mission Hills - Phase II is financed with a $7.6M CMBS loan at 5.49% that reaches maturity on June 1, 2028, in 19 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $7,613,176
- Original balance (same notes)
- $8,740,000
- Interest rate
- 5.49% fixed
- Originated
- May 2, 2018
- Maturity
- June 1, 2028
- Payments
- Interest only for 1 months, then amortizing
- Prepayment lockout ends
- March 31, 2028
- Master servicer
- Trimont LLC
- Originator
- CIBC Inc.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 4543 Camp Road, Hamburg, NY 14075
- Metro
- Buffalo-Cheektowaga, NY
- Units, rooms or beds
- 96
- Built
- 2016
- Value at securitization
- $12.2M (Dec 2017)
Performance
| At securitization | Latest (Dec 2024) | |
|---|---|---|
| DSCR (NOI) | 1.36x | 1.39x |
| Occupancy | 97% | 98% |
| Net operating income | $808K | $829K |
| Debt yield | 10.9% |
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 UBS Commercial Mortgage Trust 2018-C10 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.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $7.6M | Current | No | 1.39x | 98% |
| August 2026 | $7.6M | Current | No | 1.39x | 98% |
| July 2026 | $7.6M | Current | No | 1.39x | 98% |
| June 2026 | $7.7M | Current | No | 1.39x | 98% |
| May 2026 | $7.7M | Current | No | 1.39x | 98% |
| April 2026 | $7.7M | Current | No | 1.39x | 98% |
| March 2026 | $7.7M | Current | No | 1.39x | 98% |
| February 2026 | $7.7M | Current | No | 1.39x | 98% |
| January 2026 | $7.7M | Current | No | 1.39x | 98% |
| December 2025 | $7.7M | Current | No | 1.39x | 98% |
| November 2025 | $7.8M | Current | No | 1.39x | 98% |
| October 2025 | $7.8M | Current | No | 1.38x | 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 |
|---|---|---|---|---|
| UBS Commercial Mortgage Trust 2018-C10 | 30 | $7,613,176 | Sep 2026 | SEC filing, September 28, 2026 |
Other Buffalo-Cheektowaga loans due in 2028
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| BJ's Plaza & McKinley Milestrip Center | Buffalo, NY | Retail | $42.5M | 7.95% | Nov 2028 | 1.34x | 89% | Current |
| Waterfront Village | Buffalo, NY | Office | $7.0M | 4.872% | Apr 2028 | 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.