property record · Retail
75-1027 Henry Street
Commercial property in Kailua-Kona, Hawaii County, Hawaii. 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 |
|---|---|---|---|---|---|
| 2026-03-31 | 225,900 | 644,939 | 419,039 | 0.84 | evidence → |
| 2025-09-30 | 903,134 | 2,761,671 | 1,858,537 | 0.84 | evidence → |
| 2025-03-31 | 294,454 | 723,880 | 429,426 | 1.10 | evidence → |
| 2023-09-30 | 636,040 | 2,155,547 | 1,519,507 | 0.59 | evidence → |
| 2023-03-31 | 335,481 | 722,389 | 386,908 | 1.25 | evidence → |
| 2022-09-30 | 1,985,792 | 3,569,055 | 1,583,262 | 1.85 | evidence → |
| 2022-06-30 | 2,148,644 | 3,681,790 | 1,533,146 | 2.00 | evidence → |
| 2021-06-30 | 2,149,239 | 3,572,794 | 1,423,555 | 2.00 | evidence → |
| 2020-09-30 | 2,065,725 | 3,514,068 | 1,448,343 | 1.93 | evidence → |
| 2019-09-30 | 1,897,770 | 3,426,612 | 1,528,842 | 1.77 | evidence → |
| 2018-09-30 | 1,925,455 | 3,283,136 | 1,357,681 | 1.80 | evidence → |
| 2017-03-31 | 2,220,053 | 3,547,291 | 1,327,239 | 2.07 | evidence → |
| 2016-12-31 | 1,604,906 | 2,554,603 | 949,697 | 1.88 | evidence → |
Property record
| Field | Value | Source |
|---|---|---|
| collateral of | {"trust_cik": "0001714154", "entity_ref": "dc97be96-06c4-42fd-9d20-7a282657bc50", "originator": "Citi Real Est | evidence → |
| loan payment status | {"label": "Late Payment But Less Than 30 Days Delinquent", "value": "B", "loan_id": "14"} | evidence → |
| address | {"zip": "96740", "city": "Kailua-Kona", "state": "HI", "county": "Hawaii", "address": "75-1027 Henry Street"} | evidence → |
| occupancy | {"basis": "most_recent", "value": 0.7338} | evidence → |
| sqft | {"basis": "most_recent", "value": 112516} | evidence → |
| status | {"label": "Same as at Securitization", "value": "6", "defeased_label": "No Defeasance Occurred", "defeased_sta | evidence → |
| type | {"label": "Retail", "value": "RT"} | evidence → |
| valuation | {"basis": "securitization", "amount": 38000000, "source": "MAI", "currency": "USD", "source_label": "Appraisal | evidence → |
| valuation | {"basis": "securitization", "amount": 27040000, "source": "MAI", "currency": "USD", "source_label": "Appraisal | evidence → |
| year built | {"value": 1996} | evidence → |