property record · Office
100-104 Crandon Boulevard
Commercial property in Key Biscayne, Miami-Dade County, Florida. Income, occupancy and loan, each figure linked to the filing it comes from.
Operating income
As reported to the trustee. DSCR below 1.0 means the property does not cover its debt service.
| As of | NOI | Revenue | Expenses | DSCR | Source |
|---|---|---|---|---|---|
| 2025-12-31 | 1,054,476 | 1,683,790 | 629,314 | 2.84 | evidence → |
| 2025-09-30 | 819,541 | 1,217,446 | 397,905 | 2.94 | evidence → |
| 2025-06-30 | 493,130 | 810,491 | 317,361 | 2.66 | evidence → |
| 2024-12-31 | 837,395 | 1,701,932 | 864,536 | 2.25 | evidence → |
| 2024-09-30 | 677,745 | 1,208,704 | 530,959 | 2.42 | evidence → |
| 2024-06-30 | 431,485 | 809,849 | 378,364 | 2.31 | evidence → |
| 2024-06-30 | 1,034,902 | 1,639,151 | 604,249 | 2.78 | evidence → |
| 2023-12-31 | 770,201 | 1,529,911 | 759,710 | 2.07 | evidence → |
| 2023-09-30 | 595,441 | 1,077,938 | 482,497 | 2.13 | evidence → |
| 2023-06-30 | 417,337 | 700,824 | 283,486 | 2.25 | evidence → |
| 2023-06-30 | 417,337 | 700,824 | 283,486 | 2.25 | evidence → |
| 2022-03-31 | 226,098 | 336,358 | 110,260 | 2.47 | evidence → |
| 2021-12-31 | 784,960 | 1,298,917 | 513,957 | 2.11 | evidence → |
| 2020-09-30 | 679,454 | 1,124,578 | 445,125 | 1.83 | evidence → |
| 2020-06-30 | 322,118 | 528,639 | 206,521 | 1.73 | evidence → |
| 2019-09-30 | 469,512 | 812,261 | 342,749 | 1.69 | evidence → |
Property record
| Field | Value | Source |
|---|---|---|
| collateral of | {"trust_cik": "0001771200", "entity_ref": "42e44c82-78d9-47c3-a108-d1165bfb51a0", "originator": "SMC", "trust_ | evidence → |
| loan payment status | {"label": "Late Payment But Less Than 30 Days Delinquent", "value": "B", "loan_id": "24"} | evidence → |
| address | {"zip": "33149", "city": "Key Biscayne", "state": "FL", "county": "MIAMI-DADE", "address": "100-104 Crandon Bo | evidence → |
| occupancy | {"basis": "most_recent", "value": 0.8702} | evidence → |
| sqft | {"basis": "most_recent", "value": 29019} | evidence → |
| status | {"label": "Same as at Securitization", "value": "6", "defeased_label": "Defeasance not Allowable", "defeased_s | evidence → |
| type | {"label": "Office", "value": "OF"} | evidence → |
| units | {"basis": "most_recent", "value": 0} | evidence → |
| valuation | {"basis": "most_recent", "amount": 13500000, "source": "MAI", "currency": "USD", "source_label": "Appraisal (M | evidence → |
| valuation | {"basis": "securitization", "amount": 13500000, "currency": "USD"} | evidence → |
| year built | {"value": 1971} | evidence → |