msc17hr2_ex991-202508.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/15/25	Morgan Stanley Capital I Trust 2017-HR2
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2017-HR2


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Argentic Services Company LP
Current Mortgage Loan and Property Stratification	8-12		Andrew Hundertmark		ahundertmark@argenticservices.com
Mortgage Loan Detail (Part 1)	13-14		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	17
			David Rodgers	(212) 230-9090
Historical Detail	18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	61691NAA3	2.330000%	15,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61691NAB1	3.345000%	114,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61691NAC9	3.509000%	26,300,000.00	12,642,847.53	446,568.94	36,969.79	0.00	0.00	483,538.73	12,196,278.59	35.50%	30.00%
A-3	61691NAD7	3.330000%	235,000,000.00	232,712,762.26	9,532.71	645,777.92	0.00	0.00	655,310.63	232,703,229.55	35.50%	30.00%
A-4	61691NAE5	3.587000%	269,015,000.00	269,015,000.00	0.00	804,130.67	0.00	0.00	804,130.67	269,015,000.00	35.50%	30.00%
A-S	61691NAH8	3.890000%	58,922,000.00	58,922,000.00	0.00	191,005.48	0.00	0.00	191,005.48	58,922,000.00	28.10%	23.75%
B	61691NAJ4	4.061000%	48,315,000.00	48,315,000.00	0.00	163,506.01	0.00	0.00	163,506.01	48,315,000.00	22.04%	18.63%
C	61691NAK1	4.459379%	48,315,000.00	48,315,000.00	0.00	179,545.75	0.00	0.00	179,545.75	48,315,000.00	15.97%	13.50%
D	61691NAN5	2.730000%	31,110,000.00	31,110,000.00	0.00	70,775.25	0.00	0.00	70,775.25	31,110,000.00	12.07%	10.20%
E-RR	61691NAR6	4.459379%	23,097,000.00	23,097,000.00	0.00	85,831.90	0.00	0.00	85,831.90	23,097,000.00	9.17%	7.75%
F-RR	61691NAT2	4.459379%	15,320,000.00	15,320,000.00	0.00	56,931.41	0.00	0.00	56,931.41	15,320,000.00	7.25%	6.13%
G-RR	61691NAV7	4.459379%	11,784,000.00	11,784,000.00	0.00	43,791.10	0.00	0.00	43,791.10	11,784,000.00	5.77%	4.88%
H-RR	61691NAX3	4.459379%	10,606,000.00	10,606,000.00	0.00	39,413.48	0.00	0.00	39,413.48	10,606,000.00	4.44%	3.75%
J-RR	61691NAZ8	4.459379%	35,353,074.00	35,353,074.00	0.00	131,377.30	0.00	0.00	131,377.30	35,353,074.00	0.00%	0.00%
V	61691NBB0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61691NBC8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			942,737,074.00	797,192,683.79	456,101.65	2,449,056.06	0.00	0.00	2,905,157.71	796,736,582.14


X-A	61691NAF2	0.990569%	659,915,000.00	514,370,609.79	0.00	424,599.56	0.00	0.00	424,599.56	513,914,508.14
X-B	61691NAG0	0.492336%	107,237,000.00	107,237,000.00	0.00	43,997.20	0.00	0.00	43,997.20	107,237,000.00
X-D	61691NAL9	1.729379%	31,110,000.00	31,110,000.00	0.00	44,834.15	0.00	0.00	44,834.15	31,110,000.00
Notional SubTotal			798,262,000.00	652,717,609.79	0.00	513,430.91	0.00	0.00	513,430.91	652,261,508.14

Deal Distribution Total					456,101.65	2,962,486.97	0.00	0.00	3,418,588.62

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61691NAA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61691NAB1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61691NAC9	480.71663612	16.97980760	1.40569544	0.00000000	0.00000000	0.00000000	0.00000000	18.38550304	463.73682852
A-3	61691NAD7	990.26707345	0.04056472	2.74799115	0.00000000	0.00000000	0.00000000	0.00000000	2.78855587	990.22650872
A-4	61691NAE5	1,000.00000000	0.00000000	2.98916666	0.00000000	0.00000000	0.00000000	0.00000000	2.98916666	1,000.00000000
A-S	61691NAH8	1,000.00000000	0.00000000	3.24166661	0.00000000	0.00000000	0.00000000	0.00000000	3.24166661	1,000.00000000
B	61691NAJ4	1,000.00000000	0.00000000	3.38416661	0.00000000	0.00000000	0.00000000	0.00000000	3.38416661	1,000.00000000
C	61691NAK1	1,000.00000000	0.00000000	3.71614923	0.00000000	0.00000000	0.00000000	0.00000000	3.71614923	1,000.00000000
D	61691NAN5	1,000.00000000	0.00000000	2.27500000	0.00000000	0.00000000	0.00000000	0.00000000	2.27500000	1,000.00000000
E-RR	61691NAR6	1,000.00000000	0.00000000	3.71614928	0.00000000	0.00000000	0.00000000	0.00000000	3.71614928	1,000.00000000
F-RR	61691NAT2	1,000.00000000	0.00000000	3.71614948	0.00000000	0.00000000	0.00000000	0.00000000	3.71614948	1,000.00000000
G-RR	61691NAV7	1,000.00000000	0.00000000	3.71614902	0.00000000	0.00000000	0.00000000	0.00000000	3.71614902	1,000.00000000
H-RR	61691NAX3	1,000.00000000	0.00000000	3.71614935	0.00000000	0.00000000	0.00000000	0.00000000	3.71614935	1,000.00000000
J-RR	61691NAZ8	1,000.00000000	0.00000000	3.71614927	0.00000000	1.94378345	0.00000000	0.00000000	3.71614927	1,000.00000000
V	61691NBB0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61691NBC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61691NAF2	779.44979246	0.00000000	0.64341553	0.00000000	0.00000000	0.00000000	0.00000000	0.64341553	778.75864034
X-B	61691NAG0	1,000.00000000	0.00000000	0.41028003	0.00000000	0.00000000	0.00000000	0.00000000	0.41028003	1,000.00000000
X-D	61691NAL9	1,000.00000000	0.00000000	1.44114915	0.00000000	0.00000000	0.00000000	0.00000000	1.44114915	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	36,969.79	0.00	36,969.79	0.00	0.00	0.00	36,969.79	0.00
A-3	07/01/25 - 07/30/25	30	0.00	645,777.92	0.00	645,777.92	0.00	0.00	0.00	645,777.92	0.00
A-4	07/01/25 - 07/30/25	30	0.00	804,130.67	0.00	804,130.67	0.00	0.00	0.00	804,130.67	0.00
X-A	07/01/25 - 07/30/25	30	0.00	424,599.56	0.00	424,599.56	0.00	0.00	0.00	424,599.56	0.00
X-B	07/01/25 - 07/30/25	30	0.00	43,997.20	0.00	43,997.20	0.00	0.00	0.00	43,997.20	0.00
X-D	07/01/25 - 07/30/25	30	0.00	44,834.15	0.00	44,834.15	0.00	0.00	0.00	44,834.15	0.00
A-S	07/01/25 - 07/30/25	30	0.00	191,005.48	0.00	191,005.48	0.00	0.00	0.00	191,005.48	0.00
B	07/01/25 - 07/30/25	30	0.00	163,506.01	0.00	163,506.01	0.00	0.00	0.00	163,506.01	0.00
C	07/01/25 - 07/30/25	30	0.00	179,545.75	0.00	179,545.75	0.00	0.00	0.00	179,545.75	0.00
D	07/01/25 - 07/30/25	30	0.00	70,775.25	0.00	70,775.25	0.00	0.00	0.00	70,775.25	0.00
E-RR	07/01/25 - 07/30/25	30	0.00	85,831.90	0.00	85,831.90	0.00	0.00	0.00	85,831.90	0.00
F-RR	07/01/25 - 07/30/25	30	0.00	56,931.41	0.00	56,931.41	0.00	0.00	0.00	56,931.41	0.00
G-RR	07/01/25 - 07/30/25	30	0.00	43,791.10	0.00	43,791.10	0.00	0.00	0.00	43,791.10	0.00
H-RR	07/01/25 - 07/30/25	30	0.00	39,413.48	0.00	39,413.48	0.00	0.00	0.00	39,413.48	0.00
J-RR	07/01/25 - 07/30/25	30	68,464.30	131,377.30	0.00	131,377.30	0.00	0.00	0.00	131,377.30	68,718.72
Totals			68,464.30	2,962,486.97	0.00	2,962,486.97	0.00	0.00	0.00	2,962,486.97	68,718.72




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,979,548.00	Master Servicing Fee	10,298.76
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,625.14
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	343.24
ARD Interest	0.00	Operating Advisor Fee	1,284.26
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	219.67
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,979,548.00	Total Fees	17,061.06

Principal		Expenses/Reimbursements
Scheduled Principal	456,101.65	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	456,101.65	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,962,486.97
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	456,101.65
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,418,588.62
Total Funds Collected	3,435,649.65	Total Funds Distributed	3,435,649.68

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		797,192,684.75	797,192,684.75	Beginning Certificate Balance	797,192,683.79
(-) Scheduled Principal Collections		456,101.65	456,101.65	(-) Principal Distributions	456,101.65
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		796,736,583.10	796,736,583.10	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		797,192,684.75	797,192,684.75	Ending Certificate Balance	796,736,582.14
Ending Actual Collateral Balance		796,736,583.10	796,736,583.10



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.96)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.96)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.46%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP	Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP
	10,000,000 or less	12	77,418,981.32	9.72%	27	4.6912	1.996914	1.40 or less	9	182,131,897.58	22.86%	28	4.4923	1.170913
10,000,001 to 20,000,000		10	139,990,656.91	17.57%	27	4.4482	2.105181	1.41 to 1.50	1	5,280,464.24	0.66%	28	5.3050	1.417200
20,000,001 to 30,000,000		9	231,008,611.10	28.99%	28	4.3329	2.471627	1.51 to 1.60	1	17,885,347.56	2.24%	25	4.3200	1.602500
30,000,001 to 40,000,000		4	128,275,763.89	16.10%	28	4.3253	2.832743	1.61 to 1.80	3	26,603,053.50	3.34%	28	4.6811	1.681117
40,000,001 to 55,000,000		2	100,800,000.00	12.65%	28	4.0497	1.990329	1.81 to 2.00	1	11,747,221.31	1.47%	28	4.6300	1.994500
55,000,001 to 65,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.25	8	94,721,559.09	11.89%	27	4.3977	2.071023
	65,000,001 or greater	1	92,000,000.00	11.55%	28	4.1750	3.612700	2.26 to 2.50	3	49,582,074.90	6.22%	28	4.4955	2.322422
	Totals	41	796,736,583.10	100.00%	28	4.3402	2.458974	2.51 or greater	12	381,542,395.04	47.89%	28	4.1728	3.375139
								Totals	41	796,736,583.10	100.00%	28	4.3402	2.458974
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP	Washington, DC	1	25,500,000.00	3.20%	28	4.3300	3.270500
Arizona	1	2,721,193.42	0.34%	28	4.1750	3.612700	West Virginia	1	16,675,762.98	2.09%	28	4.5000	1.208100
California	12	100,904,153.45	12.66%	28	4.3264	2.007838	Totals	79	796,736,583.10	100.00%	28	4.3402	2.458974
Colorado	2	15,000,000.00	1.88%	28	4.6100	2.334400
									Property Type³
Connecticut	1	4,595,267.49	0.58%	28	4.1750	3.612700
Delaware	1	12,920,250.16	1.62%	27	4.5900	2.167300		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Florida	1	2,176,954.73	0.27%	28	4.1750	3.612700		Properties	Balance	Agg. Bal.			DSCR¹
Georgia	4	22,857,647.75	2.87%	28	4.6370	2.646390	Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP
Louisiana	1	14,500,000.00	1.82%	28	3.9000	2.081800	Lodging	8	94,637,187.18	11.88%	28	4.6265	2.312334
Maryland	1	10,600,000.00	1.33%	28	4.6150	1.730300	Mixed Use	4	97,300,000.00	12.21%	28	4.4814	2.508743
Massachusetts	1	3,615,637.86	0.45%	28	4.1750	3.612700	Multi-Family	1	16,675,762.98	2.09%	28	4.5000	1.208100
Michigan	3	85,586,854.01	10.74%	28	4.6232	2.882652	Office	8	154,482,337.85	19.39%	28	4.4115	3.046221
Minnesota	1	6,597,920.78	0.83%	27	4.6940	2.020400	Other	3	24,000,000.00	3.01%	28	4.2720	2.326100
Missouri	1	1,661,111.11	0.21%	28	4.1750	3.612700	Retail	12	274,836,533.96	34.50%	27	4.1554	2.131226
Nevada	5	83,673,415.64	10.50%	28	4.2436	3.370007	Self Storage	40	107,562,190.91	13.50%	28	4.2669	3.385632
New Jersey	9	91,357,358.82	11.47%	27	4.3167	1.614425	Totals	79	796,736,583.10	100.00%	28	4.3402	2.458974
New Mexico	2	3,719,753.09	0.47%	28	4.1750	3.612700
New York	8	72,368,930.04	9.08%	28	4.5483	1.953315
North Carolina	1	8,289,854.72	1.04%	28	5.0300	1.656300
Ohio	1	1,008,024.69	0.13%	28	4.1750	3.612700
Pennsylvania	4	41,592,798.35	5.22%	27	3.9957	3.167777
South Carolina	1	1,937,455.94	0.24%	28	5.4200	1.233700
Tennessee	7	12,876,143.25	1.62%	28	4.6384	2.712333
Texas	5	115,010,303.29	14.44%	28	3.9378	3.249024
Virginia	1	11,747,221.31	1.47%	28	4.6300	1.994500

Note: Please refer to footnotes on the next page of the report.




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP	Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP
	4.4990% or less	17	508,344,882.95	63.80%	28	4.1525	2.660465	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9990%	18	245,641,355.37	30.83%	28	4.6526	2.200768	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	3	15,507,774.90	1.95%	28	5.1724	1.522088	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	41	796,736,583.10	100.00%	28	4.3402	2.458974	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	38	769,494,013.22	96.58%	28	4.3327	2.490776
								Totals	41	796,736,583.10	100.00%	28	4.3402	2.458974
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 27


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP	Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP
	60 months or less	38	769,494,013.22	96.58%	28	4.3327	2.490776	Interest Only	20	548,730,000.00	68.87%	28	4.2320	2.679752
61 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	300 months or less	18	220,764,013.22	27.71%	28	4.5830	2.021059
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	301 months to 330 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	41	796,736,583.10	100.00%	28	4.3402	2.458974	331 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	41	796,736,583.10	100.00%	28	4.3402	2.458974
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 27


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	3	27,242,569.88	3.42%	27	4.5537	NAP			No outstanding loans in this group
Underwriter's Information		2	57,200,000.00	7.18%	28	3.9983	2.429091
	12 months or less	35	710,356,557.28	89.16%	28	4.3566	2.499172
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	1	1,937,455.94	0.24%	28	5.4200	1.233700
	Totals	41	796,736,583.10	100.00%	28	4.3402	2.458974
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	309470001	SS	Various	Various	Actual/360	4.175%	330,752.78	0.00	0.00	N/A	12/01/27	--	92,000,000.00	92,000,000.00	08/01/25
3	1751008	RT	Friendswood	TX	Actual/360	3.770%	162,319.44	0.00	0.00	N/A	12/01/27	--	50,000,000.00	50,000,000.00	08/01/25
3A	453011677				Actual/360	3.770%	97,391.67	0.00	0.00	N/A	12/01/27	--	30,000,000.00	30,000,000.00	08/01/25
4	304101935	MU	Las Vegas	NV	Actual/360	4.250%	109,791.67	0.00	0.00	N/A	12/06/27	--	30,000,000.00	30,000,000.00	08/06/25
4A	304101936				Actual/360	4.250%	99,544.44	0.00	0.00	N/A	12/06/27	--	27,200,000.00	27,200,000.00	08/06/25
5	309470005	RT	Totowa	NJ	Actual/360	4.325%	189,194.72	0.00	0.00	N/A	12/01/27	--	50,800,000.00	50,800,000.00	08/01/25
6	695100846	OF	Detroit	MI	Actual/360	4.603%	133,079.66	46,408.63	0.00	12/06/27	12/06/29	--	33,574,651.54	33,528,242.91	08/06/25
7	695100856	OF	Sacramento	CA	Actual/360	4.223%	111,979.48	45,916.61	0.00	N/A	12/06/27	--	30,793,437.59	30,747,520.98	08/06/25
8	309470008	OF	Detroit	MI	Actual/360	4.516%	124,440.89	0.00	0.00	N/A	12/06/27	--	32,000,000.00	32,000,000.00	08/06/25
9	304101922	RT	Philadelphia	PA	Actual/360	3.942%	108,624.00	0.00	0.00	N/A	11/01/27	--	32,000,000.00	32,000,000.00	08/01/25
10	309470010	RT	San Jose	CA	Actual/360	4.330%	100,672.50	0.00	0.00	N/A	12/01/27	--	27,000,000.00	27,000,000.00	08/01/25
11	304101924	LO	Washington DC	DC	Actual/360	4.330%	95,079.58	0.00	0.00	N/A	12/06/27	--	25,500,000.00	25,500,000.00	08/06/25
12	301741243	MU	Brooklyn	NY	Actual/360	4.958%	102,465.33	0.00	0.00	N/A	12/06/27	--	24,000,000.00	24,000,000.00	08/06/25
13	304101931	98	New York	NY	Actual/360	4.272%	88,288.00	0.00	0.00	N/A	12/06/27	--	24,000,000.00	24,000,000.00	08/06/25
14	301741241	OF	Irving	TX	Actual/360	4.260%	85,288.75	0.00	0.00	N/A	12/06/27	--	23,250,000.00	23,250,000.00	08/06/25
15	695100850	LO	Novi	MI	Actual/360	4.828%	83,550.70	38,038.26	0.00	N/A	12/06/27	--	20,096,649.36	20,058,611.10	08/06/25
17	301741222	RT	Toms River Township NJ		Actual/360	4.320%	66,672.98	37,496.79	0.00	N/A	09/06/27	--	17,922,844.35	17,885,347.56	08/06/25
18	304101918	OF	Various	NV	Actual/360	4.250%	70,559.44	0.00	0.00	N/A	11/06/27	--	19,280,000.00	19,280,000.00	08/06/25
19	309470019	MF	Triadelphia	WV	Actual/360	4.500%	64,723.16	26,986.88	0.00	N/A	12/06/27	--	16,702,749.86	16,675,762.98	08/06/25
20	301741244	MF	Bridgeport	WV	Actual/360	4.500%	54,710.73	22,812.12	0.00	N/A	12/06/27	--	14,118,899.11	14,096,086.99	08/06/25
21	301741242	LO	Pooler	GA	Actual/360	4.840%	44,267.98	39,407.85	0.00	N/A	12/06/27	--	10,621,482.75	10,582,074.90	08/06/25
22	301741239	LO	Colorado Springs	CO	Actual/360	4.610%	59,545.83	0.00	0.00	N/A	12/06/27	--	15,000,000.00	15,000,000.00	08/06/25
23	309470023	RT	Wilmington	DE	Actual/360	4.590%	51,168.62	25,638.42	0.00	N/A	11/01/27	--	12,945,888.58	12,920,250.16	08/01/25
24	1750781	RT	Metairie	LA	Actual/360	3.900%	48,695.83	0.00	0.00	N/A	12/01/27	--	14,500,000.00	14,500,000.00	08/01/25
25	304101937	LO	Lynchburg	VA	Actual/360	4.630%	46,973.85	34,695.52	0.00	N/A	12/06/27	--	11,781,916.83	11,747,221.31	08/06/25
26	301741220	RT	New York	NY	Actual/360	4.530%	42,129.00	0.00	0.00	N/A	09/06/27	--	10,800,000.00	10,800,000.00	08/06/25
27	695100857	MU	Rockville	MD	Actual/360	4.615%	42,124.69	0.00	0.00	N/A	12/06/27	--	10,600,000.00	10,600,000.00	08/06/25
29	695100841	OF	Thousand Oaks	CA	Actual/360	4.500%	35,229.79	12,905.31	0.00	N/A	11/06/27	--	9,091,558.49	9,078,653.18	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
30	304101938	RT	Roanoke Rapids	NC	Actual/360	5.030%	35,972.42	15,199.96	0.00	N/A	12/06/27	--	8,305,054.68	8,289,854.72	08/06/25
31	309470031	SS	Various	Various	Actual/360	4.770%	34,246.47	12,810.35	0.00	N/A	12/06/27	--	8,337,545.32	8,324,734.97	08/06/25
32	1750949	RT	Turlock	CA	Actual/360	4.619%	29,950.70	14,748.20	0.00	N/A	12/01/27	--	7,530,084.70	7,515,336.50	08/01/25
33	695100840	RT	League City	TX	Actual/360	4.397%	29,252.98	12,796.05	0.00	N/A	11/06/27	--	7,725,994.83	7,713,198.78	08/06/25
34	695100863	IN	Columbus	OH	Actual/360	4.604%	28,574.32	10,661.26	0.00	N/A	09/06/27	--	7,207,446.37	7,196,785.11	08/06/25
35	1750274	LO	Ontario	CA	Actual/360	4.300%	24,002.06	13,360.73	0.00	N/A	12/01/27	--	6,482,176.36	6,468,815.63	08/01/25
36	695100842	OF	Brooklyn Park	MN	Actual/360	4.694%	26,714.11	11,120.13	0.00	N/A	11/06/27	--	6,609,040.91	6,597,920.78	08/06/25
37	1751044	LO	Clarksville	TN	Actual/360	5.305%	24,187.84	14,371.96	0.00	N/A	12/01/27	--	5,294,836.20	5,280,464.24	08/01/25
38	1751085	SS	Cape Coral	FL	Actual/360	4.620%	23,702.53	8,206.95	0.00	N/A	12/01/27	--	5,957,904.73	5,949,697.78	08/01/25
39	301741238	RT	Eversham Township NJ		Actual/360	4.680%	21,849.62	9,196.56	0.00	N/A	10/06/27	--	5,421,743.14	5,412,546.58	08/06/25
40	304101923	MU	Brooklyn	NY	Actual/360	4.550%	21,549.31	0.00	0.00	N/A	12/06/27	--	5,500,000.00	5,500,000.00	08/06/25
41	695100838	SS	Placentia	CA	Actual/360	4.650%	21,222.08	0.00	0.00	N/A	10/06/27	--	5,300,000.00	5,300,000.00	08/06/25
42	695100853	SS	Rock Hill	SC	Actual/360	5.420%	9,058.05	3,323.11	0.00	N/A	12/06/27	--	1,940,779.05	1,937,455.94	08/06/25
Totals							2,979,548.00	456,101.65	0.00				797,192,684.75	796,736,583.10
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	30,141,867.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	16,994,793.63	4,198,821.24	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	20,756,988.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	2,131,242.17	1,197,119.95	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	8,657,943.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	4,752,557.27	1,389,798.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	11,703,936.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,773,941.08	2,025,224.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,042,559.43	2,239,818.37	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,692,613.69	4,155,243.31	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,415,955.31	710,950.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,214,690.18	1,273,654.13	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	4,300,823.34	2,647,097.66	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,010,384.00	2,072,588.97	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,085,906.79	516,760.32	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,167,715.17	742,052.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,332,043.64	1,361,145.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21	2,659,816.21	2,538,239.87	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,858,122.07	1,903,513.54	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	3,403,479.00	2,502,434.77	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,590,595.00	321,311.30	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,199,294.00	2,157,097.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,088,015.63	510,515.34	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,190,178.96	216,868.13	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	318,041.06	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
30	872,155.00	279,341.57	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,275,146.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,297,589.28	748,099.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	982,282.29	446,857.95	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
35	1,761,012.77	1,828,683.46	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	548,738.40	533,516.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	914,868.36	742,276.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	2,315,005.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	339,276.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	629,465.15	257,486.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	205,183.00	94,137.00	01/01/19	06/30/19	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	145,306,183.29	39,928,694.14				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.340230%	4.315378%	28
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.340381%	4.315528%	29
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.340542%	4.315687%	30
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.340692%	4.315836%	31
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.340851%	4.315994%	32
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.340999%	4.316141%	33
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.341176%	4.316317%	34
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.341322%	4.316462%	35
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.341468%	4.316607%	36
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.341623%	4.316761%	37
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.341767%	4.316904%	38
09/17/24	1	10,800,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.341920%	4.317056%	39
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		763,208,340	763,208,340		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		33,528,243	33,528,243		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Aug-25	796,736,583	796,736,583	0	0	0		0
Jul-25	797,192,685	797,192,685	0	0	0		0
Jun-25	797,678,531	797,678,531	0	0	0		0
May-25	798,130,913	798,130,913	0	0	0		0
Apr-25	798,613,173	798,613,173	0	0	0		0
Mar-25	799,061,864	799,061,864	0	0	0		0
Feb-25	799,604,156	799,604,156	0	0	0		0
Jan-25	800,048,934	800,048,934	0	0	0		0
Dec-24	800,491,955	800,491,955	0	0	0		0
Nov-24	800,965,192	800,965,192	0	0	0		0
Oct-24	801,404,595	801,404,595	0	0	0		0
Sep-24	801,874,343	791,074,343	10,800,000	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 27


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
11	304101924	25,500,000.00	4.33000%	25,500,000.00 4.33000%		10	10/07/20	04/29/20	11/12/20
25	304101937	13,708,404.99	4.63000%	13,708,404.99 4.63000%		10	08/04/20	07/06/20	09/11/20
28	301741240	9,233,144.27	5.71000%	9,200,729.88 5.71000%		10	05/06/21	02/06/21	05/11/21
Totals		48,441,549.26		48,409,134.87
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 23 of 27


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 17 of 27


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 27


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 27


Supplemental Notes
Risk Retention
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention Special Notices" tab for the MSC 2017-HR2 transaction, certain
information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.




© 2021 Computershare. All rights reserved. Confidential.	Page 27 of 27


	Additional Information
Total Available Distribution Amount (1)	3,418,588.62
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 27