Detail sections for the 40 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.
181 FREMONT STREET
Property
181 FREMONT STREET
Address
181 FREMONT STREET; San Francisco, CA 94105
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
436,332
Year built
2018
Year last renovated
not yet reported
Original balance
$22.0M
Current balance
$22.0M (September 2026)
Share of deal balance
3.4%
Interest rate at origination
3.71%
Current interest rate
3.71%
Origination date
03-29-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-04-06
Prepayment lockout end
04-05-2020
Yield maintenance end
10-05-2027
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Deutsche Bank AG, New York Branch
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$632.0M
03-01-2021
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Meta Platforms Inc.
436,332
03-01-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$26.4M
Operating expenses
$10.0M
Net operating income
$16.5M
Net cash flow
$16.4M
DSCR (net cash flow)
3.51
DSCR (net operating income)
3.52
Occupancy
100%
Servicer advances outstanding
$0
EMPIRE TOWERS V
Property
EMPIRE TOWERS V
Address
3990 AND 3998 CONCOURS STREET; Ontario, CA 91764
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
124,614
Year built
2007
Year last renovated
not yet reported
Original balance
$19.4M
Current balance
$18.5M (September 2026)
Share of deal balance
2.9%
Interest rate at origination
5.03%
Current interest rate
5.03%
Origination date
06-29-2018
Original term
120 months
Amortization term
360 months
Interest-only period
60 months
Scheduled maturity
2028-07-11
Prepayment lockout end
09-10-2020
Yield maintenance end
04-10-2028
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$30.5M
05-15-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
United Healthcare Service Inc.
57,780
10-31-2026
MGR 3990 FLEX Space LLC
13,215
04-30-2035
MICHAEL MARTINEZ AND MSM PORTFOLIO MANAGEMENT INC
11,317
02-28-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.8M
Operating expenses
$717,983
Net operating income
$1.1M
Net cash flow
$1.1M
DSCR (net cash flow)
1.80
DSCR (net operating income)
1.80
Occupancy
99%
Servicer advances outstanding
$0
HYATT PLACE - DOWNTOWN BOISE ID
Property
HYATT PLACE - DOWNTOWN BOISE ID
Address
1024 WEST BANNOCK STREET; Boise, ID 83702
Property type
Lodging
Units, beds or keys
150
Net rentable square feet
not yet reported
Year built
2017
Year last renovated
not yet reported
Original balance
$16.2M
Current balance
$15.2M (September 2026)
Share of deal balance
2.4%
Interest rate at origination
5.11%
Current interest rate
5.11%
Origination date
06-15-2018
Original term
120 months
Amortization term
360 months
Interest-only period
48 months
Scheduled maturity
2028-07-01
Prepayment lockout end
02-29-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$27.1M
04-09-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$8.1M
Operating expenses
$5.0M
Net operating income
$3.0M
Net cash flow
$2.8M
DSCR (net cash flow)
2.65
DSCR (net operating income)
2.86
Occupancy
78%
Servicer advances outstanding
$0
STAYBRIDGE SUITES ORLANDO AIRPORT SOUTH
Property
STAYBRIDGE SUITES ORLANDO AIRPORT SOUTH
Address
7450 AUGUSTA NATIONAL DRIVE; Orlando, FL 32822
Property type
Lodging
Units, beds or keys
135
Net rentable square feet
not yet reported
Year built
1999
Year last renovated
2016
Original balance
$13.1M
Current balance
$11.8M (September 2026)
Share of deal balance
1.8%
Interest rate at origination
5.15%
Current interest rate
5.15%
Origination date
06-14-2018
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2028-07-11
Prepayment lockout end
04-10-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$19.3M
04-17-2019
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$5.8M
Operating expenses
$4.4M
Net operating income
$1.4M
Net cash flow
$1.2M
DSCR (net cash flow)
1.40
DSCR (net operating income)
1.67
Occupancy
86%
Servicer advances outstanding
$0
BRYANT GARDENS CORP.
Property
BRYANT GARDENS CORP.
Address
1-15 BRYANT CRES; WHITE PLAINS, NY 10605
Property type
Healthcare
Units, beds or keys
407
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
2002
Original balance
$14.0M
Current balance
$11.1M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.39%
Current interest rate
4.39%
Origination date
05-21-2018
Original term
120 months
Amortization term
300 months
Interest-only period
not yet reported
Scheduled maturity
2028-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$71.2M
04-13-2018
MAI
Most recent reported
$71.2M
2018-05-25
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
Loan 1B
Property
Loan 1B
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (August 2021)
Share of deal balance
not yet reported
Interest rate at origination
3.60%
Current interest rate
3.60%
Origination date
09-04-2020
Original term
121 months
Amortization term
not yet reported
Interest-only period
121 months
Scheduled maturity
2030-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 1C
Property
Loan 1C
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (August 2021)
Share of deal balance
not yet reported
Interest rate at origination
3.60%
Current interest rate
3.60%
Origination date
09-04-2020
Original term
121 months
Amortization term
not yet reported
Interest-only period
121 months
Scheduled maturity
2030-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
GARAGE M
Property
GARAGE M
Address
222 EAST 65TH STREET; New York, NY 10065
Property type
Other (code 98)
Units, beds or keys
300
Net rentable square feet
300
Year built
1978
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (September 2026)
Share of deal balance
1.6%
Interest rate at origination
4.81%
Current interest rate
4.81%
Origination date
06-29-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-07-01
Prepayment lockout end
03-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$21.6M
05-23-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
SP PLUS CORP
not yet reported
10-31-2026
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$930,678
Operating expenses
$262,839
Net operating income
$667,839
Net cash flow
$660,339
DSCR (net cash flow)
2.72
DSCR (net operating income)
2.75
Occupancy
100%
Servicer advances outstanding
$0
TACOMA MALL OFFICE BUILDING
Property
TACOMA MALL OFFICE BUILDING
Address
4301 SOUTH PINE STREET; Tacoma, WA 98409
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
115,518
Year built
1969
Year last renovated
2014
Original balance
$9.9M
Current balance
$9.1M (September 2026)
Share of deal balance
1.4%
Interest rate at origination
4.76%
Current interest rate
4.76%
Origination date
06-27-2018
Original term
120 months
Amortization term
360 months
Interest-only period
36 months
Scheduled maturity
2028-07-01
Prepayment lockout end
03-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$16.9M
03-01-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Amergis Health care
9,929
05-31-2027
Office of Administrative Law
9,786
12-31-2027
Olympic Sport and Spine PLLC
8,444
05-31-2036
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.6M
Operating expenses
$554,104
Net operating income
$1.0M
Net cash flow
$959,427
DSCR (net cash flow)
3.08
DSCR (net operating income)
3.35
Occupancy
97%
Servicer advances outstanding
$0
ROYAL VIEW ESTATES
Property
ROYAL VIEW ESTATES
Address
8604 NORTHEAST 36TH STREET; Vancouver, WA 98687
Property type
Multifamily
Units, beds or keys
80
Net rentable square feet
not yet reported
Year built
2013
Year last renovated
not yet reported
Original balance
$10.2M
Current balance
$8.8M (September 2026)
Share of deal balance
1.4%
Interest rate at origination
4.85%
Current interest rate
4.85%
Origination date
06-07-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
03-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$18.8M
04-06-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$934,928
Operating expenses
$353,396
Net operating income
$581,532
Net cash flow
$571,782
DSCR (net cash flow)
1.76
DSCR (net operating income)
1.79
Occupancy
96%
Servicer advances outstanding
$0
24 BON AIRE RESIDENTS, INC.
Property
24 BON AIRE RESIDENTS, INC.
Address
24 BONAIRE CIRCLE; SUFFERN, NY 10901
Property type
Healthcare
Units, beds or keys
209
Net rentable square feet
not yet reported
Year built
1966
Year last renovated
1998
Original balance
$9.4M
Current balance
$8.0M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.47%
Current interest rate
4.47%
Origination date
06-21-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$28.4M
05-11-2018
Non-MAI
Most recent reported
$20.5M
2018-06-07
MAI
Change from securitization to the most recent reported valuation: -27.9%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
JEFFREY GARDENS APARTMENT CORP.
Property
JEFFREY GARDENS APARTMENT CORP.
Address
46-40 216TH ST; BAYSIDE, NY 11361
Property type
Healthcare
Units, beds or keys
277
Net rentable square feet
not yet reported
Year built
1949
Year last renovated
2017
Original balance
$7.4M
Current balance
$6.8M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.19%
Current interest rate
4.19%
Origination date
06-29-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$65.9M
04-10-2018
MAI
Most recent reported
$79.8M
2025-12-02
MAI
Change from securitization to the most recent reported valuation: 21.1%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
ALVARADO SUNSET APARTMENTS
Property
ALVARADO SUNSET APARTMENTS
Address
606 ALVARADO AVENUE; Davis, CA 95616
Property type
Multifamily
Units, beds or keys
65
Net rentable square feet
not yet reported
Year built
1975
Year last renovated
not yet reported
Original balance
$6.0M
Current balance
$6.0M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
4.82%
Current interest rate
4.82%
Origination date
04-09-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
01-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.7M
02-16-2018
MAI
Most recent reported
$98.8M
2020-02-19
MAI
Change from securitization to the most recent reported valuation: 744.0%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.1M
Operating expenses
$339,902
Net operating income
$737,157
Net cash flow
$725,295
DSCR (net cash flow)
4.96
DSCR (net operating income)
5.04
Occupancy
98%
Servicer advances outstanding
$0
ACADEMY PROFESSIONAL CAMPUS
Property
ACADEMY PROFESSIONAL CAMPUS
Address
5426, 5446, 5526, 5540 NORTH ACADEMY BOULEVARD; Colorado Springs, CO 80918
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
67,811
Year built
1998
Year last renovated
2017
Original balance
$5.8M
Current balance
$5.8M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
5.04%
Current interest rate
5.04%
Origination date
06-12-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-07-11
Prepayment lockout end
09-10-2020
Yield maintenance end
04-10-2028
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.1M
05-11-2018
MAI
Most recent reported
$71.4M
2020-02-11
MAI
Change from securitization to the most recent reported valuation: 684.6%.
Largest tenants
Tenant
Square feet
Lease expiration
Keystone
9,427
11-30-2030
Drift Behavioral Health PLLC
6,039
06-30-2032
Carmel Special Development Group / Overture
4,156
09-30-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$596,305
Operating expenses
$286,178
Net operating income
$310,127
Net cash flow
$269,229
DSCR (net cash flow)
1.84
DSCR (net operating income)
2.12
Occupancy
80%
Servicer advances outstanding
$0
DISCOVERY CENTRE
Property
DISCOVERY CENTRE
Address
39205-39303 COUNTRY CLUB DRIVE; Farmington Hills, MI 48331
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
165,109
Year built
1990
Year last renovated
not yet reported
Original balance
$8.2M
Current balance
$5.7M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
4.28%
Current interest rate
4.28%
Origination date
06-15-2018
Original term
120 months
Amortization term
240 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
02-29-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$17.5M
04-18-2018
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Czarnowski Display Service
25,134
11-30-2026
CADILLAC ASPHALT
16,423
07-31-2030
TOMTOM
12,609
01-31-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.3M
Operating expenses
$376,858
Net operating income
$930,630
Net cash flow
$808,578
DSCR (net cash flow)
2.63
DSCR (net operating income)
3.03
Occupancy
92%
Servicer advances outstanding
$0
STAFFORD COURT APARTMENTS
Property
STAFFORD COURT APARTMENTS
Address
5500 SW 180TH AVENUE; Beaverton, OR 97007
Property type
Multifamily
Units, beds or keys
72
Net rentable square feet
not yet reported
Year built
1978
Year last renovated
not yet reported
Original balance
$5.0M
Current balance
$5.0M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
4.91%
Current interest rate
4.91%
Origination date
06-28-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-07-01
Prepayment lockout end
03-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.5M
03-22-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$718,081
Operating expenses
$334,405
Net operating income
$383,676
Net cash flow
$374,676
DSCR (net cash flow)
3.02
DSCR (net operating income)
3.09
Occupancy
96%
Servicer advances outstanding
$0
HAMPTON INN - BRENHAM TX
Property
HAMPTON INN - BRENHAM TX
Address
2605 SCHULTE BOULEVARD; Brenham, TX 77833
Property type
Lodging
Units, beds or keys
66
Net rentable square feet
not yet reported
Year built
2009
Year last renovated
not yet reported
Original balance
$5.5M
Current balance
$4.8M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
5.57%
Current interest rate
5.57%
Origination date
06-22-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
03-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.9M
03-03-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$2.9M
Operating expenses
$1.7M
Net operating income
$1.2M
Net cash flow
$1.0M
DSCR (net cash flow)
2.76
DSCR (net operating income)
3.07
Occupancy
82%
Servicer advances outstanding
$0
32ND STREET RETAIL
Property
32ND STREET RETAIL
Address
3165 EAST LINCOLN DRIVE; Phoenix, AZ 85016
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
13,868
Year built
1982
Year last renovated
2012
Original balance
$4.0M
Current balance
$4.0M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
4.84%
Current interest rate
4.84%
Origination date
04-06-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-04-11
Prepayment lockout end
01-10-2027
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.3M
02-01-2019
MAI
Most recent reported
$23.0M
2020-03-09
MAI
Change from securitization to the most recent reported valuation: 215.1%.
Largest tenants
Tenant
Square feet
Lease expiration
Squaw Peak Animal Hospital
4,126
02-29-2032
Soderstrom veternity surgery
2,340
02-28-2028
Starbuck's Coffee
2,120
03-31-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2023
Revenue
$556,536
Operating expenses
$169,072
Net operating income
$387,464
Net cash flow
$372,071
DSCR (net cash flow)
1.91
DSCR (net operating income)
1.99
Occupancy
100%
Servicer advances outstanding
$0
PARTS AUTHORITY AND LAUREL SELF STORAGE
Property
PARTS AUTHORITY AND LAUREL SELF STORAGE
Address
9731 AND 9735 WASHINGTON BOULEVARD NORTH; Laurel, MD 20723
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
84,000
Year built
1959
Year last renovated
2016
Original balance
$3.3M
Current balance
$3.3M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.88%
Current interest rate
4.88%
Origination date
06-29-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-07-11
Prepayment lockout end
04-10-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$8.9M
05-18-2019
MAI
Most recent reported
$12.7M
2019-10-22
MAI
Change from securitization to the most recent reported valuation: 42.3%.
Largest tenants
Tenant
Square feet
Lease expiration
PARTS AUTHORITY
84,000
12-31-2025
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.1M
Operating expenses
$403,402
Net operating income
$715,326
Net cash flow
$687,338
DSCR (net cash flow)
4.21
DSCR (net operating income)
4.38
Occupancy
100%
Servicer advances outstanding
$0
2-4 WINDSOR TERRACE OWNERS, INC.
Property
2-4 WINDSOR TERRACE OWNERS, INC.
Address
2-4 WINDSOR TER; WHITE PLAINS, NY 10602
Property type
Healthcare
Units, beds or keys
78
Net rentable square feet
not yet reported
Year built
1955
Year last renovated
2002
Original balance
$3.8M
Current balance
$3.2M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.51%
Current interest rate
4.51%
Origination date
05-31-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.8M
04-12-2018
Non-MAI
Most recent reported
$15.8M
2018-04-26
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
HARRISON GARDENS OWNERS, INC.
Property
HARRISON GARDENS OWNERS, INC.
Address
15 HARRISON AVE; AMITYVILLE, NY 11701
Property type
Healthcare
Units, beds or keys
88
Net rentable square feet
not yet reported
Year built
1971
Year last renovated
1997
Original balance
$3.7M
Current balance
$3.1M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.21%
Current interest rate
4.21%
Origination date
06-29-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.0M
03-19-2018
Non-MAI
Most recent reported
$15.0M
2018-07-03
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
09-30-2017
Revenue
$519,829
Operating expenses
$397,235
Net operating income
$122,594
Net cash flow
$122,594
DSCR (net cash flow)
0.78
DSCR (net operating income)
0.78
Occupancy
95%
Servicer advances outstanding
$0
415 GRAMATAN AVENUE CORPORATION
Property
415 GRAMATAN AVENUE CORPORATION
Address
415 GRAMATAN AVE; MOUNT VERNON, NY 10552
Property type
Healthcare
Units, beds or keys
52
Net rentable square feet
not yet reported
Year built
1963
Year last renovated
2013
Original balance
$3.2M
Current balance
$2.9M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.52%
Current interest rate
4.52%
Origination date
05-29-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.3M
04-03-2018
MAI
Most recent reported
$9.3M
2018-05-04
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
CAMBERWELL APARTMENTS
Property
CAMBERWELL APARTMENTS
Address
106 SOUTH CARNEY DRIVE; Saint Clair, MI 48079
Property type
Multifamily
Units, beds or keys
87
Net rentable square feet
not yet reported
Year built
1987
Year last renovated
not yet reported
Original balance
$2.9M
Current balance
$2.9M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
5.21%
Current interest rate
5.21%
Origination date
06-12-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-07-01
Prepayment lockout end
03-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$4.6M
03-14-2018
MAI
Most recent reported
$36.4M
2020-02-12
MAI
Change from securitization to the most recent reported valuation: 692.0%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$548,120
Operating expenses
$220,963
Net operating income
$327,157
Net cash flow
$316,282
DSCR (net cash flow)
4.18
DSCR (net operating income)
4.32
Occupancy
97%
Servicer advances outstanding
$0
MAPLE TERRACE APARTMENTS
Property
MAPLE TERRACE APARTMENTS
Address
1535 SOUTHEAST MAPLE STREET; Hillsboro, OR 97123
Property type
Multifamily
Units, beds or keys
50
Net rentable square feet
not yet reported
Year built
1971
Year last renovated
not yet reported
Original balance
$2.8M
Current balance
$2.8M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
4.91%
Current interest rate
4.91%
Origination date
06-28-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-07-01
Prepayment lockout end
03-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$6.4M
03-22-2018
MAI
Most recent reported
$29.1M
2020-02-20
MAI
Change from securitization to the most recent reported valuation: 354.2%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$485,041
Operating expenses
$231,156
Net operating income
$253,885
Net cash flow
$247,635
DSCR (net cash flow)
3.56
DSCR (net operating income)
3.65
Occupancy
98%
Servicer advances outstanding
$0
GREENWICH AND PERRY STREET HOUSING CORPORATION
Property
GREENWICH AND PERRY STREET HOUSING CORPORATION
Address
731 GREENWICH ST; NEW YORK, NY 10014
Property type
Healthcare
Units, beds or keys
7
Net rentable square feet
not yet reported
Year built
1850
Year last renovated
1998
Original balance
$3.0M
Current balance
$2.6M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.57%
Current interest rate
4.57%
Origination date
06-25-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$27.9M
02-21-2018
Non-MAI
Most recent reported
$27.9M
2018-03-22
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
SOUTHWEST VILLAS JACKSONVILLE
Property
SOUTHWEST VILLAS JACKSONVILLE
Address
5565 CONNIE JEAN ROAD; Jacksonville, FL 32222
Property type
Multifamily
Units, beds or keys
61
Net rentable square feet
not yet reported
Year built
1981
Year last renovated
not yet reported
Original balance
$2.8M
Current balance
$2.5M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
5.34%
Current interest rate
5.34%
Origination date
04-30-2018
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2028-05-01
Prepayment lockout end
01-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$4.0M
03-14-2018
MAI
Most recent reported
$21.3M
2020-01-09
MAI
Change from securitization to the most recent reported valuation: 433.2%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$460,692
Operating expenses
$213,059
Net operating income
$247,633
Net cash flow
$238,627
DSCR (net cash flow)
2.59
DSCR (net operating income)
2.69
Occupancy
85%
Servicer advances outstanding
$0
530 RIVERDALE OWNERS CORP.
Property
530 RIVERDALE OWNERS CORP.
Address
530 RIVERDALE AVE; YONKERS, NY 10705
Property type
Healthcare
Units, beds or keys
59
Net rentable square feet
not yet reported
Year built
1955
Year last renovated
1997
Original balance
$2.7M
Current balance
$2.5M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.29%
Current interest rate
4.29%
Origination date
06-26-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.7M
04-24-2018
Non-MAI
Most recent reported
$34.2M
2020-01-08
MAI
Change from securitization to the most recent reported valuation: 343.8%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
140 E. 83RD TENANTS CORP.
Property
140 E. 83RD TENANTS CORP.
Address
140 EAST 83RD ST; NEW YORK, NY 10028
Property type
Healthcare
Units, beds or keys
57
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
2010
Original balance
$2.5M
Current balance
$2.1M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.43%
Current interest rate
4.43%
Origination date
05-30-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$90.7M
04-12-2018
MAI
Most recent reported
$68.6M
2020-01-09
MAI
Change from securitization to the most recent reported valuation: -24.4%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
PALATKA OAKS APARTMENTS
Property
PALATKA OAKS APARTMENTS
Address
200 COLLEGE ROAD; Palatka, FL 32177
Property type
Multifamily
Units, beds or keys
58
Net rentable square feet
not yet reported
Year built
1977
Year last renovated
2008
Original balance
$1.9M
Current balance
$1.9M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
5.15%
Current interest rate
5.15%
Origination date
04-30-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-05-01
Prepayment lockout end
01-31-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$3.1M
03-14-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$446,277
Operating expenses
$245,740
Net operating income
$200,537
Net cash flow
$190,467
DSCR (net cash flow)
3.85
DSCR (net operating income)
4.06
Occupancy
100%
Servicer advances outstanding
$0
595 MCLEAN OWNERS, INC.
Property
595 MCLEAN OWNERS, INC.
Address
595 MCLEAN AVE; YONKERS, NY 10705
Property type
Healthcare
Units, beds or keys
52
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
2006
Original balance
$2.0M
Current balance
$1.8M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.38%
Current interest rate
4.38%
Origination date
06-28-2018
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$5.5M
06-01-2018
Non-MAI
Most recent reported
$7.2M
2020-03-03
MAI
Change from securitization to the most recent reported valuation: 31.3%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
PENBROOK OWNERS, CORP.
Property
PENBROOK OWNERS, CORP.
Address
60 HEMPSTEAD AVE; LYNBROOK, NY 11563
Property type
Healthcare
Units, beds or keys
72
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
2016
Original balance
$2.1M
Current balance
$1.8M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.28%
Current interest rate
4.28%
Origination date
05-24-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.6M
03-12-2018
MAI
Most recent reported
$9.8M
2020-02-12
MAI
Change from securitization to the most recent reported valuation: -27.7%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
CHAPEL OWNERS CORP.
Property
CHAPEL OWNERS CORP.
Address
20 CHAPEL PL; GREAT NECK, NY 11021
Property type
Healthcare
Units, beds or keys
49
Net rentable square feet
not yet reported
Year built
1963
Year last renovated
2003
Original balance
$2.0M
Current balance
$1.7M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.42%
Current interest rate
4.42%
Origination date
05-15-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$21.2M
03-20-2018
Non-MAI
Most recent reported
$21.2M
2021-04-18
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
KEEP SELF STORAGE
Property
KEEP SELF STORAGE
Address
16617 KUYKENDAHL ROAD; Houston, TX 77068
Property type
Self storage
Units, beds or keys
315
Net rentable square feet
33,934
Year built
1996
Year last renovated
2011
Original balance
$1.9M
Current balance
$1.7M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
5.14%
Current interest rate
5.14%
Origination date
06-08-2018
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2028-06-11
Prepayment lockout end
03-10-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$2.7M
04-27-2018
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$87,836
Operating expenses
$49,955
Net operating income
$37,881
Net cash flow
$36,609
DSCR (net cash flow)
1.18
DSCR (net operating income)
1.22
Occupancy
80%
Servicer advances outstanding
$0
CRESTWOOD APARTMENTS, INC.
Property
CRESTWOOD APARTMENTS, INC.
Address
1 MEADOW DR; WOODMERE, NY 11598
Property type
Healthcare
Units, beds or keys
36
Net rentable square feet
not yet reported
Year built
1931
Year last renovated
2000
Original balance
$2.0M
Current balance
$1.7M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.40%
Current interest rate
4.40%
Origination date
06-28-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.4M
05-25-2018
MAI
Most recent reported
$18.2M
2020-02-21
MAI
Change from securitization to the most recent reported valuation: 59.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
RIDGECREST OWNERS CORP.
Property
RIDGECREST OWNERS CORP.
Address
35-69 1/2 CARPENTER AVE; MOUNT KISCO, NY 10549
Property type
Healthcare
Units, beds or keys
80
Net rentable square feet
not yet reported
Year built
1954
Year last renovated
1997
Original balance
$2.0M
Current balance
$1.7M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.47%
Current interest rate
4.47%
Origination date
05-31-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.1M
04-16-2018
Non-MAI
Most recent reported
$47.1M
2019-12-20
MAI
Change from securitization to the most recent reported valuation: 259.5%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
RANCHO LONE MOUNTAIN STORAGE - NV
Property
RANCHO LONE MOUNTAIN STORAGE - NV
Address
6501 WEST LONE MOUNTAIN ROAD; Las Vegas, NV 89130
Property type
Self storage
Units, beds or keys
492
Net rentable square feet
72,016
Year built
2007
Year last renovated
not yet reported
Original balance
$2.9M
Current balance
$1.6M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.87%
Current interest rate
4.87%
Origination date
06-29-2018
Original term
120 months
Amortization term
180 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-11
Prepayment lockout end
04-10-2028
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.5M
04-10-2018
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$458,852
Operating expenses
$238,780
Net operating income
$220,072
Net cash flow
$216,849
DSCR (net cash flow)
1.61
DSCR (net operating income)
1.63
Occupancy
95%
Servicer advances outstanding
$0
439 EAST 88 OWNERS CORP.
Property
439 EAST 88 OWNERS CORP.
Address
439 EAST 88TH ST; NEW YORK, NY 10128
Property type
Healthcare
Units, beds or keys
31
Net rentable square feet
not yet reported
Year built
1880
Year last renovated
2016
Original balance
$1.2M
Current balance
$1.0M (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.39%
Current interest rate
4.39%
Origination date
06-27-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$20.9M
04-27-2018
MAI
Most recent reported
$20.9M
2018-05-21
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
09-30-2017
Revenue
$250,092
Operating expenses
$265,220
Net operating income
$-15,128
Net cash flow
$-15,128
DSCR (net cash flow)
-0.54
DSCR (net operating income)
-0.54
Occupancy
95%
Servicer advances outstanding
$0
68 LAIGHT STREET OWNERS CORP.
Property
68 LAIGHT STREET OWNERS CORP.
Address
68 LAIGHT ST; NEW YORK, NY 10013
Property type
Healthcare
Units, beds or keys
9
Net rentable square feet
not yet reported
Year built
1892
Year last renovated
2012
Original balance
$1.0M
Current balance
$852,839 (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.52%
Current interest rate
4.52%
Origination date
06-27-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$21.9M
05-30-2018
MAI
Most recent reported
$21.9M
2018-06-07
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
236 EAST 28TH STREET OWNERS CORP.
Property
236 EAST 28TH STREET OWNERS CORP.
Address
236 EAST 28TH ST; NEW YORK, NY 10016
Property type
Healthcare
Units, beds or keys
30
Net rentable square feet
not yet reported
Year built
1910
Year last renovated
2008
Original balance
$1.0M
Current balance
$852,839 (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.52%
Current interest rate
4.52%
Origination date
06-27-2018
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2028-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.9M
05-16-2018
MAI
Most recent reported
$13.7M
2025-05-01
MAI
Change from securitization to the most recent reported valuation: 6.2%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
251 SEAMAN OWNERS CORP.
Property
251 SEAMAN OWNERS CORP.
Address
251 SEAMAN AVE; NEW YORK, NY 10034
Property type
Healthcare
Units, beds or keys
63
Net rentable square feet
not yet reported
Year built
1939
Year last renovated
2016
Original balance
$1.3M
Current balance
$710,803 (August 2026)
Share of deal balance
not yet reported
Interest rate at origination
4.62%
Current interest rate
4.62%
Origination date
05-29-2018
Original term
120 months
Amortization term
180 months
Interest-only period
not yet reported
Scheduled maturity
2028-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2027
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$26.7M
05-04-2018
MAI
Most recent reported
$25.8M
2018-05-29
MAI
Change from securitization to the most recent reported valuation: -3.3%.