property record · Retail
2405-2505 E. Tropicana Avenue 4902-4912 S Eastern Ave
Commercial property in Las Vegas, Clark County, Nevada. 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 |
|---|---|---|---|---|---|
| 2026-06-30 | 778,835 | 4,393,239 | 3,614,404 | 0.82 | evidence → |
| 2026-03-31 | 184,042 | 1,069,751 | 885,708 | 0.78 | evidence → |
| 2025-12-31 | 990,977 | 4,504,085 | 3,513,108 | 1.04 | evidence → |
| 2025-09-30 | 1,113,998 | 4,630,812 | 3,516,814 | 1.17 | evidence → |
| 2025-06-30 | 1,166,019 | 4,410,146 | 3,244,127 | 1.23 | evidence → |
| 2025-03-31 | 276,869 | 1,059,367 | 782,498 | 1.17 | evidence → |
| 2024-09-30 | 813,640 | 4,028,766 | 3,215,126 | 0.86 | evidence → |
| 2024-06-30 | 914,549 | 4,169,146 | 3,254,597 | 0.96 | evidence → |
| 2024-03-31 | 196,532 | 960,592 | 764,059 | 0.83 | evidence → |
| 2023-12-31 | 1,103,672 | 4,480,338 | 3,376,665 | 1.16 | evidence → |
| 2023-09-30 | 1,665,346 | 2,367,044 | 701,698 | 1.30 | evidence → |
| 2023-06-30 | 1,282,809 | 4,590,561 | 3,307,752 | 1.35 | evidence → |
| 2023-03-31 | 1,354,165 | 4,455,978 | 3,101,812 | 1.43 | evidence → |
| 2022-12-31 | 1,392,812 | 4,372,852 | 2,980,040 | 1.47 | evidence → |
| 2022-09-30 | 1,454,349 | 4,407,785 | 2,953,436 | 1.53 | evidence → |
| 2022-06-30 | 1,289,969 | 4,120,191 | 2,830,223 | 1.36 | evidence → |
| 2022-03-31 | 1,307,784 | 3,947,265 | 2,639,482 | 1.38 | evidence → |
| 2021-12-31 | 1,297,125 | 3,792,056 | 2,494,931 | 1.37 | evidence → |
| 2021-09-30 | 1,233,856 | 3,700,922 | 2,467,067 | 1.30 | evidence → |
| 2021-06-30 | 1,136,781 | 3,450,264 | 2,313,482 | 1.20 | evidence → |
| 2021-03-31 | 247,859 | 802,267 | 554,408 | 1.05 | evidence → |
| 2020-12-31 | 1,020,048 | 2,997,034 | 1,976,987 | 1.09 | evidence → |
| 2020-09-30 | 1,056,272 | 3,065,757 | 2,009,486 | 1.14 | evidence → |
| 2020-06-30 | 831,191 | 2,795,150 | 1,963,959 | 0.90 | evidence → |
| 2020-03-31 | 1,729,583 | 4,529,210 | 2,799,627 | 1.21 | evidence → |
| 2019-09-30 | 1,855,693 | 4,607,173 | 2,751,480 | 2.42 | evidence → |
| 2019-06-30 | 1,752,925 | 4,494,944 | 2,742,019 | 2.29 | evidence → |
| 2018-09-30 | 2,075,108 | 4,723,433 | 2,648,325 | 2.71 | evidence → |
| 2017-01-31 | 1,774,790 | 4,524,936 | 2,750,147 | 1.87 | evidence → |
| 2016-12-31 | 1,841,480 | 2,250,646 | 409,166 | 1.44 | evidence → |
Property record
| Field | Value | Source |
|---|---|---|
| collateral of | {"trust_cik": "0001701638", "entity_ref": "cbebea2a-345e-4744-9bf6-d209a8d83b76", "originator": "SMC", "trust_ | evidence → |
| loan payment status | {"label": "Late Payment But Less Than 30 Days Delinquent", "value": "B", "loan_id": "19"} | evidence → |
| address | {"zip": "89121", "city": "Las Vegas", "state": "NV", "county": "Clark", "address": "2405-2505 E. Tropicana Ave | evidence → |
| occupancy | {"basis": "most_recent", "value": 0.802} | evidence → |
| sqft | {"basis": "most_recent", "value": 114321} | evidence → |
| status | {"label": "Same as at Securitization", "value": "6", "defeased_label": "No Defeasance Occurred", "defeased_sta | evidence → |
| type | {"label": "Retail", "value": "RT"} | evidence → |
| units | {"basis": "most_recent", "value": 111} | evidence → |
| valuation | {"basis": "securitization", "amount": 22000000, "source": "MAI", "currency": "USD", "source_label": "Appraisal | evidence → |
| valuation | {"basis": "securitization", "amount": 30500000, "source": "MAI", "currency": "USD", "source_label": "Appraisal | evidence → |
| year built | {"value": 1976} | evidence → |