Bank 2018-BNK14: loan annex Page built October 19, 2026
Loan detail for Bank 2018-BNK14.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15
← Bank 2018-BNK14 · CMBS market
Detail sections for the 44 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.
Loan 10A Property Loan 10A 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 $20.0M Current balance $20.0M (September 2026) Share of deal balance 1.6% Interest rate at origination 3.77% Current interest rate 3.77% Origination date 05-24-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-06-11 Prepayment lockout end not yet reported Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator WFB 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 4A Property Loan 4A 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 $20.0M Current balance $20.0M (March 2022) Share of deal balance not yet reported Interest rate at origination 4.33% Current interest rate 4.33% Origination date 02-21-2017 Original term 121 months Amortization term not yet reported Interest-only period not yet reported Scheduled maturity 2027-03-06 Prepayment lockout end not yet reported Yield maintenance end not yet reported Servicer Wells Fargo Bank, NA Loan servicer not yet reported Originator MSBNA/GSMC 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
SEVILLE PLAZA Property SEVILLE PLAZA Address 5469, 5471 AND 5473 KEARNY VILLA ROAD; San Diego, CA 92123 Property type Office Units, beds or keys not yet reported Net rentable square feet 139,993 Year built 1981 Year last renovated not yet reported Original balance $19.4M Current balance $18.8M (September 2026) Share of deal balance 1.5% Interest rate at origination 4.67% Current interest rate 4.67% Origination date 07-31-2018 Original term 120 months Amortization term 360 months Interest-only period 72 months Scheduled maturity 2028-08-11 Prepayment lockout end 05-10-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator WFB Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 06-30-2026 Revenue $2.3M Operating expenses $1.1M Net operating income $1.2M Net cash flow $1.1M DSCR (net cash flow) 1.79 DSCR (net operating income) 1.93 Occupancy 100% Servicer advances outstanding $0
ENCINO OAKS Property ENCINO OAKS Address 17300-17340 VENTURA BOULEVARD; Encino, CA 91316 Property type Retail Units, beds or keys not yet reported Net rentable square feet 53,625 Year built 1974 Year last renovated 2002 Original balance $18.5M Current balance $18.5M (September 2026) Share of deal balance 1.5% Interest rate at origination 4.67% Current interest rate 4.67% Origination date 06-22-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 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 MSBNA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 03-31-2026 Revenue $682,338 Operating expenses $184,341 Net operating income $497,997 Net cash flow $473,822 DSCR (net cash flow) 2.20 DSCR (net operating income) 2.31 Occupancy 98% Servicer advances outstanding $0
PABLO CREEK PLAZA - FL Property PABLO CREEK PLAZA - FL Address 13672-13740 BEACH BOULEVARD, 3267 HODGES BOULEVARD; Jacksonville, FL 32224 Property type Retail Units, beds or keys not yet reported Net rentable square feet 112,900 Year built 2007 Year last renovated not yet reported Original balance $18.4M Current balance $18.4M (September 2026) Share of deal balance 1.5% Interest rate at origination 4.61% Current interest rate 4.61% Origination date 06-25-2018 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 WFB Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 06-30-2026 Revenue $1.9M Operating expenses $600,265 Net operating income $1.3M Net cash flow $1.3M DSCR (net cash flow) 2.97 DSCR (net operating income) 3.13 Occupancy 97% Servicer advances outstanding $0
305 EAST 24TH OWNERS CORP. Property 305 EAST 24TH OWNERS CORP. Address 305 EAST 24TH ST; NEW YORK, NY 10010 Property type Healthcare Units, beds or keys 370 Net rentable square feet not yet reported Year built 1963 Year last renovated 2006 Original balance $20.0M Current balance $17.9M (September 2026) Share of deal balance 1.5% Interest rate at origination 4.38% Current interest rate 4.38% Origination date 08-27-2018 Original term 120 months Amortization term 360 months Interest-only period 24 months Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation 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
HYATT PLACE ROSEVILLE Property HYATT PLACE ROSEVILLE Address 220 CONFERENCE CENTER DRIVE; Roseville, CA 95678 Property type Lodging Units, beds or keys 151 Net rentable square feet not yet reported Year built 2010 Year last renovated 2015 Original balance $17.0M Current balance $15.6M (September 2026) Share of deal balance 1.3% Interest rate at origination 4.97% Current interest rate 4.97% Origination date 08-07-2018 Original term 120 months Amortization term 360 months Interest-only period 36 months Scheduled maturity 2028-08-11 Prepayment lockout end 05-10-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator WFB Current status Current Specially serviced now No Defeased No
Valuation Latest financials Financial period end (latest) 06-30-2026 Revenue $7.9M Operating expenses $5.4M Net operating income $2.5M Net cash flow $2.1M DSCR (net cash flow) 1.92 DSCR (net operating income) 2.25 Occupancy 79% Servicer advances outstanding $0
Loan 4B Property Loan 4B 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 $15.0M Current balance $15.0M (March 2022) Share of deal balance not yet reported Interest rate at origination 4.33% Current interest rate 4.33% Origination date 02-21-2017 Original term 121 months Amortization term not yet reported Interest-only period not yet reported Scheduled maturity 2027-03-06 Prepayment lockout end not yet reported Yield maintenance end not yet reported Servicer Wells Fargo Bank, NA Loan servicer not yet reported Originator MSBNA/GSMC 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
CLINTON VALLEY SHOPPING CENTER Property CLINTON VALLEY SHOPPING CENTER Address 44955 SCHOENHERR ROAD; Sterling Heights, MI 48313 Property type Retail Units, beds or keys not yet reported Net rentable square feet 188,105 Year built 1979 Year last renovated not yet reported Original balance $13.5M Current balance $13.5M (September 2026) Share of deal balance 1.1% Interest rate at origination 4.33% Current interest rate 4.33% Origination date 06-07-2018 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 MSBNA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants 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 $694,274 Net operating income $895,566 Net cash flow $758,941 DSCR (net cash flow) 2.57 DSCR (net operating income) 3.03 Occupancy 91% Servicer advances outstanding $0
VILLAGE TEN SC Property VILLAGE TEN SC Address 2022-2170 NORTHDALE BOULEVARD NORTHWEST; Coon Rapids, MN 55433 Property type Retail Units, beds or keys not yet reported Net rentable square feet 208,127 Year built 1971 Year last renovated not yet reported Original balance $13.0M Current balance $13.0M (September 2026) Share of deal balance 1.1% Interest rate at origination 4.75% Current interest rate 4.75% Origination date 07-11-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-08-01 Prepayment lockout end 01-31-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator MSBNA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 06-30-2026 Revenue $1.5M Operating expenses $730,685 Net operating income $742,663 Net cash flow $631,315 DSCR (net cash flow) 2.02 DSCR (net operating income) 2.38 Occupancy 94% Servicer advances outstanding $0
ARROWHEAD FOUNTAINS Property ARROWHEAD FOUNTAINS Address 16150 NORTH ARROWHEAD FOUNTAINS CENTER DRIVE; Peoria, AZ 85382 Property type Office Units, beds or keys not yet reported Net rentable square feet 96,759 Year built 1998 Year last renovated 2016 Original balance $13.6M Current balance $12.9M (September 2026) Share of deal balance 1.1% Interest rate at origination 4.71% Current interest rate 4.71% Origination date 07-24-2018 Original term 120 months Amortization term 360 months Interest-only period 60 months Scheduled maturity 2028-08-01 Prepayment lockout end 01-31-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator BANA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants 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 $455,799 Net operating income $1.1M Net cash flow $1.1M DSCR (net cash flow) 2.50 DSCR (net operating income) 2.68 Occupancy 96% Servicer advances outstanding $0
SHANNON SQUARE Property SHANNON SQUARE Address 3673 & 3717 LEXINGTON AVENUE NORTH; Arden Hills, MN 55126 Property type Retail Units, beds or keys not yet reported Net rentable square feet 97,638 Year built 1986 Year last renovated not yet reported Original balance $12.5M Current balance $12.5M (September 2026) Share of deal balance 1.0% Interest rate at origination 4.60% Current interest rate 4.60% Origination date 07-11-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-08-01 Prepayment lockout end 01-31-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator MSBNA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants 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 $282,992 Net operating income $789,192 Net cash flow $713,092 DSCR (net cash flow) 2.46 DSCR (net operating income) 2.72 Occupancy 100% Servicer advances outstanding $0
50 FELL STREET Property 50 FELL STREET Address 50 FELL STREET; San Francisco, CA 94102 Property type Office Units, beds or keys not yet reported Net rentable square feet 23,604 Year built 1931 Year last renovated 2014 Original balance $12.0M Current balance $12.0M (September 2026) Share of deal balance 1.0% Interest rate at origination 5.14% Current interest rate 5.14% Origination date 07-18-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-08-01 Prepayment lockout end 07-31-2020 Yield maintenance end 04-30-2028 Servicer Trimont LLC Loan servicer not yet reported Originator MSBNA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 06-30-2026 Revenue $860,934 Operating expenses $63,273 Net operating income $797,661 Net cash flow $773,820 DSCR (net cash flow) 2.48 DSCR (net operating income) 2.56 Occupancy 100% Servicer advances outstanding $0
GABLES OF AVON Property GABLES OF AVON Address 9779 EAST US HIGHWAY 36; Avon, IN 46123 Property type Retail Units, beds or keys not yet reported Net rentable square feet 112,620 Year built 2007 Year last renovated not yet reported Original balance $12.0M Current balance $10.6M (September 2026) Share of deal balance 0.9% Interest rate at origination 5.15% Current interest rate 5.15% Origination date 05-08-2018 Original term 120 months Amortization term 360 months Interest-only period 12 months Scheduled maturity 2028-05-11 Prepayment lockout end 10-10-2020 Yield maintenance end 11-10-2027 Servicer Trimont LLC Loan servicer not yet reported Originator WFB Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 09-30-2025 Revenue $1.6M Operating expenses $456,603 Net operating income $1.1M Net cash flow $1.0M DSCR (net cash flow) 1.76 DSCR (net operating income) 1.86 Occupancy 100% Servicer advances outstanding $0
GREENBRIAR TENANTS CORP. Property GREENBRIAR TENANTS CORP. Address 85-15 MAIN ST; BRIARWOOD, NY 11435 Property type Healthcare Units, beds or keys 222 Net rentable square feet not yet reported Year built 1966 Year last renovated 0 Original balance $10.5M Current balance $10.5M (September 2026) Share of deal balance 0.9% Interest rate at origination 4.52% Current interest rate 4.52% Origination date 08-02-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 45.5%.
$0 $41,310,000 $82,620,000 $123,930,000 $165,240,000 2022 2024 Latest financials Financial period end (latest) 06-30-2026 Revenue $1.9M Operating expenses $1.6M Net operating income $252,925 Net cash flow $252,925 DSCR (net cash flow) 0.65 DSCR (net operating income) 0.65 Occupancy 95% Servicer advances outstanding $0
WOLCOTT MANOR PHASE II Property WOLCOTT MANOR PHASE II Address 6825, 6829, AND 6833 WOLCOTT PLACE; New Albany, OH 43054 Property type Multifamily Units, beds or keys 62 Net rentable square feet not yet reported Year built 2016 Year last renovated not yet reported Original balance $10.0M Current balance $9.0M (September 2026) Share of deal balance 0.7% Interest rate at origination 4.98% Current interest rate 4.98% Origination date 08-16-2018 Original term 120 months Amortization term 360 months Interest-only period 24 months Scheduled maturity 2028-09-01 Prepayment lockout end 04-30-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator MSBNA Current status Current Specially serviced now No Defeased No
Valuation Latest financials Financial period end (latest) 06-30-2026 Revenue $936,236 Operating expenses $407,447 Net operating income $528,789 Net cash flow $521,039 DSCR (net cash flow) 1.62 DSCR (net operating income) 1.64 Occupancy 90% Servicer advances outstanding $0
POINCIANA CENTER Property POINCIANA CENTER Address 864 - 900 CYPRESS PARKWAY; Kissimmee, FL 34759 Property type Mixed use Units, beds or keys not yet reported Net rentable square feet 91,670 Year built 1993 Year last renovated 2016 Original balance $7.0M Current balance $7.0M (September 2026) Share of deal balance 0.6% Interest rate at origination 5.10% Current interest rate 5.10% Origination date 07-27-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-08-01 Prepayment lockout end 09-30-2020 Yield maintenance end 04-30-2028 Servicer Trimont LLC Loan servicer not yet reported Originator BANA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 03-31-2026 Revenue $326,557 Operating expenses $140,935 Net operating income $185,622 Net cash flow $176,415 DSCR (net cash flow) 1.98 DSCR (net operating income) 2.08 Occupancy 95% Servicer advances outstanding $0
MAPLEWOOD GARDENS APT. CORP. Property MAPLEWOOD GARDENS APT. CORP. Address 120-130 SOUTH PARK AVE; ROCKVILLE CENTRE, NY 11570 Property type Healthcare Units, beds or keys 53 Net rentable square feet not yet reported Year built 1960 Year last renovated 2009 Original balance $6.8M Current balance $6.2M (September 2026) Share of deal balance 0.5% Interest rate at origination 4.40% Current interest rate 4.40% Origination date 08-16-2018 Original term 120 months Amortization term 480 months Interest-only period not yet reported Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 975.4%.
$0 $67,365,000 $134,730,000 $202,095,000 $269,460,000 2022 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
RIGGS LANDING Property RIGGS LANDING Address 930, 940, 950, AND 990 EAST RIGGS ROAD; Chandler, AZ 85249 Property type Retail Units, beds or keys not yet reported Net rentable square feet 46,322 Year built 2006 Year last renovated not yet reported Original balance $6.1M Current balance $5.5M (September 2026) Share of deal balance 0.5% Interest rate at origination 4.87% Current interest rate 4.87% Origination date 08-09-2018 Original term 120 months Amortization term 360 months Interest-only period 24 months Scheduled maturity 2028-09-01 Prepayment lockout end 02-29-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator BANA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 06-30-2026 Revenue $644,584 Operating expenses $157,016 Net operating income $487,568 Net cash flow $454,672 DSCR (net cash flow) 2.37 DSCR (net operating income) 2.54 Occupancy 100% Servicer advances outstanding $0
NC SS Portfolio Property NC SS Portfolio Address NC Property type Self storage Units, beds or keys 967 Net rentable square feet not yet reported Year built not yet reported Year last renovated not yet reported Original balance $5.3M Current balance $5.3M (September 2026) Share of deal balance 0.4% Interest rate at origination 4.70% Current interest rate 4.70% Origination date 08-22-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-09-11 Prepayment lockout end 04-10-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator WFB Current status Current Specially serviced now No Defeased No
Valuation Latest financials Financial period end (latest) 06-30-2026 Revenue $747,300 Operating expenses $320,949 Net operating income $426,351 Net cash flow $417,810 DSCR (net cash flow) 3.32 DSCR (net operating income) 3.39 Occupancy 96% Servicer advances outstanding $0
BERKELEY APARTMENTS CORP. Property BERKELEY APARTMENTS CORP. Address 99-45 67TH RD; FOREST HILLS, NY 11375 Property type Healthcare Units, beds or keys 128 Net rentable square feet not yet reported Year built 1941 Year last renovated 2017 Original balance $5.6M Current balance $5.1M (September 2026) Share of deal balance 0.4% Interest rate at origination 4.47% Current interest rate 4.47% Origination date 08-30-2018 Original term 120 months Amortization term 480 months Interest-only period not yet reported Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 140.6%.
$0 $28,258,200 $56,516,400 $84,774,600 $113,032,800 2022 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 9A Property Loan 9A 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 $4.0M Current balance $4.0M (September 2026) Share of deal balance 0.3% Interest rate at origination 4.29% Current interest rate 4.29% Origination date 06-21-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-07-07 Prepayment lockout end not yet reported Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator MSBNA 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
DEER PARK MARKETPLACE Property DEER PARK MARKETPLACE Address 3601 CENTER STREET; Deer Park, TX 77536 Property type Retail Units, beds or keys not yet reported Net rentable square feet 34,951 Year built 1978 Year last renovated 2016 Original balance $3.9M Current balance $3.7M (September 2026) Share of deal balance 0.3% Interest rate at origination 5.17% Current interest rate 5.17% Origination date 06-29-2018 Original term 120 months Amortization term 360 months Interest-only period 60 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 MSBNA Current status Current Specially serviced now No Defeased No
Valuation Largest tenants The three largest tenants as reported in the latest asset-level record.
Latest financials Financial period end (latest) 06-30-2026 Revenue $357,808 Operating expenses $84,043 Net operating income $273,765 Net cash flow $261,358 DSCR (net cash flow) 2.48 DSCR (net operating income) 2.60 Occupancy 100% Servicer advances outstanding $0
AMACKASSIN GARDENS, INC. Property AMACKASSIN GARDENS, INC. Address 293-295 NORTH BROADWAY; YONKERS, NY 10701 Property type Healthcare Units, beds or keys 19 Net rentable square feet not yet reported Year built 1928 Year last renovated 2011 Original balance $3.3M Current balance $2.8M (September 2026) Share of deal balance 0.2% Interest rate at origination 4.43% Current interest rate 4.43% Origination date 07-31-2018 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2028-08-01 Prepayment lockout end not yet reported Yield maintenance end 01-31-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 2493.2%.
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
STOR-N-LOCK SELF STORAGE #3 Property STOR-N-LOCK SELF STORAGE #3 Address 4343 S. RIVERDALE ROAD; Riverdale, UT 84405 Property type Self storage Units, beds or keys 486 Net rentable square feet 51,918 Year built 1983 Year last renovated not yet reported Original balance $2.9M Current balance $2.8M (September 2026) Share of deal balance 0.2% Interest rate at origination 4.98% Current interest rate 4.98% Origination date 07-18-2018 Original term 120 months Amortization term 360 months Interest-only period 60 months Scheduled maturity 2028-08-11 Prepayment lockout end 05-10-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator WFB Current status Current Specially serviced now No Defeased No
Valuation Latest financials Financial period end (latest) 06-30-2026 Revenue $345,896 Operating expenses $135,777 Net operating income $210,119 Net cash flow $207,523 DSCR (net cash flow) 2.23 DSCR (net operating income) 2.25 Occupancy 84% Servicer advances outstanding $0
SHERWOOD APARTMENT OWNERS CORP. Property SHERWOOD APARTMENT OWNERS CORP. Address 64-41 SAUNDERS ST; REGO PARK, NY 11374 Property type Healthcare Units, beds or keys 103 Net rentable square feet not yet reported Year built 1951 Year last renovated 2000 Original balance $2.7M Current balance $2.7M (September 2026) Share of deal balance 0.2% Interest rate at origination 4.37% Current interest rate 4.37% Origination date 07-30-2018 Original term 120 months Amortization term not yet reported Interest-only period 120 months Scheduled maturity 2028-08-01 Prepayment lockout end not yet reported Yield maintenance end 01-31-2028 Servicer NCB Loan servicer not yet reported Originator NCB Current status Current Specially serviced now No Defeased No
Valuation 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
601 KAPPOCK OWNERS CORP. Property 601 KAPPOCK OWNERS CORP. Address 601 KAPPOCK ST; BRONX, NY 10463 Property type Healthcare Units, beds or keys 97 Net rentable square feet not yet reported Year built 1960 Year last renovated 2006 Original balance $3.1M Current balance $2.7M (September 2026) Share of deal balance 0.2% Interest rate at origination 4.34% Current interest rate 4.34% Origination date 08-28-2018 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 16.1%.
$0 $13,743,000 $27,486,000 $41,229,000 $54,972,000 1900 2018 2022 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
604 RIVERSIDE DRIVE OWNERS CORP. Property 604 RIVERSIDE DRIVE OWNERS CORP. Address 604 RIVERSIDE DR; NEW YORK, NY 10031 Property type Healthcare Units, beds or keys 28 Net rentable square feet not yet reported Year built 1904 Year last renovated 2013 Original balance $2.8M Current balance $2.4M (September 2026) Share of deal balance 0.2% Interest rate at origination 4.34% Current interest rate 4.34% Origination date 07-17-2018 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2028-08-01 Prepayment lockout end not yet reported Yield maintenance end 01-31-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 2.8%.
$0 $6,534,000 $13,068,000 $19,602,000 $26,136,000 2022 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
Golden Arrow & N. Richland Hills MHC Portfolio Property Golden Arrow & N. Richland Hills MHC Portfolio Address not yet reported Property type Manufactured housing Units, beds or keys 98 Net rentable square feet not yet reported Year built not yet reported Year last renovated not yet reported Original balance $2.6M Current balance $2.3M (September 2026) Share of deal balance 0.2% Interest rate at origination 5.59% Current interest rate 5.59% 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 09-30-2020 Yield maintenance end 03-31-2028 Servicer Trimont LLC Loan servicer not yet reported Originator BANA Current status Current Specially serviced now No Defeased No
Valuation Latest financials Financial period end (latest) 03-31-2026 Revenue $220,999 Operating expenses $85,028 Net operating income $135,971 Net cash flow $134,723 DSCR (net cash flow) 2.95 DSCR (net operating income) 2.98 Occupancy 87% Servicer advances outstanding $0
SUN GARDEN HOMES ASSOCIATION, INC. Property SUN GARDEN HOMES ASSOCIATION, INC. Address 637-661 41ST ST; BROOKLYN, NY 11232 Property type Healthcare Units, beds or keys 70 Net rentable square feet not yet reported Year built 1925 Year last renovated 0 Original balance $2.4M Current balance $2.3M (January 2024) Share of deal balance not yet reported Interest rate at origination 3.35% Current interest rate 3.35% Origination date 03-08-2022 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2032-04-01 Prepayment lockout end not yet reported Yield maintenance end 09-29-2031 Servicer NCB Loan servicer not yet reported Originator NATIONAL COOPERATIVE BANK N.A. Current status Current Specially serviced now No Defeased No
Valuation 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
128 NEWPORT OWNERS CORP. Property 128 NEWPORT OWNERS CORP. Address 128-11 NEWPORT AVE; BELLE HARBOR, NY 11694 Property type Healthcare Units, beds or keys 46 Net rentable square feet not yet reported Year built 1949 Year last renovated 2003 Original balance $2.5M Current balance $2.3M (September 2026) Share of deal balance 0.2% Interest rate at origination 4.45% Current interest rate 4.45% Origination date 08-24-2018 Original term 120 months Amortization term 480 months Interest-only period not yet reported Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 262.1%.
$0 $11,971,800 $23,943,600 $35,915,400 $47,887,200 2022 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
OSSE, INC. Property OSSE, INC. Address 166 EAST 35TH ST; NEW YORK, NY 10016 Property type Healthcare Units, beds or keys 109 Net rentable square feet not yet reported Year built 1957 Year last renovated 1998 Original balance $2.7M Current balance $2.3M (September 2026) Share of deal balance 0.2% Interest rate at origination 4.31% Current interest rate 4.31% Origination date 07-26-2018 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2028-08-01 Prepayment lockout end not yet reported Yield maintenance end 01-31-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation 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
PARKWAY APARTMENTS OWNERS CORPORATION Property PARKWAY APARTMENTS OWNERS CORPORATION Address 2860 BAILEY AVE; BRONX, NY 10463 Property type Healthcare Units, beds or keys 77 Net rentable square feet not yet reported Year built 1955 Year last renovated 2003 Original balance $2.5M Current balance $2.1M (September 2026) Share of deal balance 0.2% Interest rate at origination 4.42% Current interest rate 4.42% Origination date 08-29-2018 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: -3.2%.
$0 $4,044,600 $8,089,200 $12,133,800 $16,178,400 2022 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
4380 VIREO AVENUE OWNERS, INC. Property 4380 VIREO AVENUE OWNERS, INC. Address 4380 VIREO AVE; BRONX, NY 10470 Property type Healthcare Units, beds or keys 127 Net rentable square feet not yet reported Year built 1958 Year last renovated 0 Original balance $2.1M Current balance $2.1M (January 2024) Share of deal balance not yet reported Interest rate at origination 3.08% Current interest rate 3.08% Origination date 02-28-2022 Original term 120 months Amortization term 480 months Interest-only period not yet reported Scheduled maturity 2032-03-01 Prepayment lockout end not yet reported Yield maintenance end 08-30-2031 Servicer NCB Loan servicer not yet reported Originator NATIONAL COOPERATIVE BANK N.A. Current status Current Specially serviced now No Defeased No
Valuation 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
77TH APARTMENT CORP. Property 77TH APARTMENT CORP. Address 216-10 77TH AVE; OAKLAND GARDENS, NY 11364 Property type Healthcare Units, beds or keys 49 Net rentable square feet not yet reported Year built 1951 Year last renovated 0 Original balance $2.0M Current balance $1.9M (January 2024) Share of deal balance not yet reported Interest rate at origination 3.53% Current interest rate 3.53% Origination date 02-23-2022 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2032-03-01 Prepayment lockout end not yet reported Yield maintenance end 08-30-2031 Servicer NCB Loan servicer not yet reported Originator NATIONAL COOPERATIVE BANK N.A. Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 0.0%.
Latest financials Financial period end (latest) 06-30-2020 Revenue $288,526 Operating expenses $250,324 Net operating income $38,202 Net cash flow $38,202 DSCR (net cash flow) 0.73 DSCR (net operating income) 0.73 Occupancy 95% Servicer advances outstanding $0
855 WEST END OWNERS CORP. Property 855 WEST END OWNERS CORP. Address 855 WEST END AVE; NEW YORK, NY 10025 Property type Healthcare Units, beds or keys 24 Net rentable square feet not yet reported Year built 1910 Year last renovated 0 Original balance $1.6M Current balance $1.6M (January 2024) Share of deal balance not yet reported Interest rate at origination 3.28% Current interest rate 3.28% Origination date 02-28-2022 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2032-03-01 Prepayment lockout end not yet reported Yield maintenance end 08-30-2031 Servicer NCB Loan servicer not yet reported Originator NATIONAL COOPERATIVE BANK N.A. Current status Current Specially serviced now No Defeased No
Valuation 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
35TH AVENUE BAYSIDE, INC. Property 35TH AVENUE BAYSIDE, INC. Address 201-18 35TH AVE; BAYSIDE, NY 11361 Property type Healthcare Units, beds or keys 13 Net rentable square feet not yet reported Year built 1947 Year last renovated 2008 Original balance $1.8M Current balance $1.5M (September 2026) Share of deal balance 0.1% Interest rate at origination 4.35% Current interest rate 4.35% Origination date 08-24-2018 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: 98.7%.
$0 $8,685,900 $17,371,800 $26,057,700 $34,743,600 2022 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
The Butler Street Portfolio Property The Butler Street Portfolio Address PA 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 $1.7M Current balance $1.5M (September 2026) Share of deal balance 0.1% Interest rate at origination 5.39% Current interest rate 5.39% 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 04-30-2028 Yield maintenance end not yet reported Servicer Trimont LLC Loan servicer not yet reported Originator BANA Current status Current Specially serviced now No Defeased No
Valuation Latest financials Financial period end (latest) 03-31-2026 Revenue $68,465 Operating expenses $34,196 Net operating income $34,269 Net cash flow $31,876 DSCR (net cash flow) 1.10 DSCR (net operating income) 1.19 Occupancy 100% Servicer advances outstanding $0
CONTINENTAL HOUSE OWNERS CORP. Property CONTINENTAL HOUSE OWNERS CORP. Address 55 SOUTH BERGEN PL; FREEPORT, NY 11520 Property type Healthcare Units, beds or keys 44 Net rentable square feet not yet reported Year built 1961 Year last renovated 2014 Original balance $1.6M Current balance $1.5M (September 2026) Share of deal balance 0.1% Interest rate at origination 4.47% Current interest rate 4.47% Origination date 08-28-2018 Original term 120 months Amortization term 480 months Interest-only period not yet reported Scheduled maturity 2028-09-01 Prepayment lockout end not yet reported Yield maintenance end 02-29-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation 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
34 DOWNING OWNERS CORP. Property 34 DOWNING OWNERS CORP. Address 34 DOWNING ST; NEW YORK, NY 10014 Property type Healthcare Units, beds or keys 14 Net rentable square feet not yet reported Year built 1900 Year last renovated 0 Original balance $1.2M Current balance $1.2M (January 2024) Share of deal balance not yet reported Interest rate at origination 3.46% Current interest rate 3.46% Origination date 02-28-2022 Original term 120 months Amortization term 480 months Interest-only period not yet reported Scheduled maturity 2032-03-01 Prepayment lockout end not yet reported Yield maintenance end 08-30-2031 Servicer NCB Loan servicer not yet reported Originator NATIONAL COOPERATIVE BANK N.A. Current status Current Specially serviced now No Defeased No
Valuation 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
203-205 WEST 87TH STREET OWNERS CORPORATION Property 203-205 WEST 87TH STREET OWNERS CORPORATION Address 203-205 WEST 87TH ST; NEW YORK, NY 10024 Property type Healthcare Units, beds or keys 40 Net rentable square feet not yet reported Year built 1915 Year last renovated 0 Original balance $1.2M Current balance $1.1M (January 2024) Share of deal balance not yet reported Interest rate at origination 3.15% Current interest rate 3.15% Origination date 01-31-2022 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2032-02-01 Prepayment lockout end not yet reported Yield maintenance end 07-30-2031 Servicer NCB Loan servicer not yet reported Originator NATIONAL COOPERATIVE BANK N.A. Current status Current Specially serviced now No Defeased No
Valuation 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
91ST STREET TENANTS CORP. Property 91ST STREET TENANTS CORP. Address 108 EAST 91ST ST; NEW YORK, NY 10128 Property type Healthcare Units, beds or keys 37 Net rentable square feet not yet reported Year built 1927 Year last renovated 2003 Original balance $1.2M Current balance $1.0M (September 2026) Share of deal balance 0.1% Interest rate at origination 4.42% Current interest rate 4.42% Origination date 07-25-2018 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2028-08-01 Prepayment lockout end not yet reported Yield maintenance end 01-31-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: -56.4%.
$0 $8,758,800 $17,517,600 $26,276,400 $35,035,200 2021 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
920 UNION STREET TENANTS CORPORATION Property 920 UNION STREET TENANTS CORPORATION Address 920 UNION ST; BROOKLYN, NY 11217 Property type Healthcare Units, beds or keys 17 Net rentable square feet not yet reported Year built 1920 Year last renovated 0 Original balance $1.0M Current balance $980,854 (January 2024) Share of deal balance not yet reported Interest rate at origination 3.61% Current interest rate 3.61% Origination date 03-22-2022 Original term 120 months Amortization term 480 months Interest-only period not yet reported Scheduled maturity 2032-04-01 Prepayment lockout end not yet reported Yield maintenance end 09-29-2031 Servicer NCB Loan servicer not yet reported Originator NATIONAL COOPERATIVE BANK N.A. Current status Current Specially serviced now No Defeased No
Valuation Change from securitization to the most recent reported valuation: -77.9%.
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
LEEDS HOUSE, INC. Property LEEDS HOUSE, INC. Address 307 EAST 12TH ST; NEW YORK, NY 10003 Property type Healthcare Units, beds or keys 13 Net rentable square feet not yet reported Year built 1891 Year last renovated 1998 Original balance $1.1M Current balance $895,194 (September 2026) Share of deal balance 0.1% Interest rate at origination 4.51% Current interest rate 4.51% Origination date 07-26-2018 Original term 120 months Amortization term 360 months Interest-only period not yet reported Scheduled maturity 2028-08-01 Prepayment lockout end not yet reported Yield maintenance end 01-31-2028 Servicer NCB Loan servicer not yet reported Originator NCCB Current status Current Specially serviced now No Defeased No
Valuation 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