Loan detail for Bank 2019-BNK23.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← Bank 2019-BNK23 · CMBS market
Detail sections for the 56 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 1E
| Property | Loan 1E |
| 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 | $23.8M |
| Current balance | $23.8M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 3.00% |
| Current interest rate | 3.00% |
| Origination date | 10-21-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA/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 |
THE SHOPS AT STONY CREEK
| Property | THE SHOPS AT STONY CREEK |
| Address | 56579-56619 VAN DYKE AVENUE AND 7568-7764 26 MILE ROAD; Shelby Township, MI 48316 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 114,871 |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $23.2M |
| Current balance | $20.2M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 3.97% |
| Current interest rate | 3.97% |
| Origination date | 10-31-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-11-11 |
| Prepayment lockout end | 08-10-2029 |
| 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 | $1.4M |
| Operating expenses | $437,246 |
| Net operating income | $991,155 |
| Net cash flow | $935,374 |
| DSCR (net cash flow) | 1.41 |
| DSCR (net operating income) | 1.49 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 1A
| Property | Loan 1A |
| 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 | 3.00% |
| Current interest rate | 3.00% |
| Origination date | 10-21-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA/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 8A
| Property | Loan 8A |
| 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 (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 2.99% |
| Current interest rate | 2.99% |
| Origination date | 11-25-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| 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 |
CENTURY PLAZA TOWERS
| Property | CENTURY PLAZA TOWERS |
| Address | 2029 & 2049 CENTURY PARK EAST; Los Angeles, CA 90067 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 2,401,641 |
| Year built | 1975 |
| Year last renovated | 2015 |
| Original balance | $105.0M |
| Current balance | $18.8M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 3.00% |
| Current interest rate | 3.00% |
| Origination date | 10-21-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 07-08-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA/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 | $98.6M |
| Operating expenses | $30.2M |
| Net operating income | $68.4M |
| Net cash flow | $64.0M |
| DSCR (net cash flow) | 3.51 |
| DSCR (net operating income) | 3.75 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
Loan 1D
| Property | Loan 1D |
| 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 | $18.8M |
| Current balance | $18.8M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 3.00% |
| Current interest rate | 3.00% |
| Origination date | 10-21-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA/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 |
HOLIDAY INN - CHARLOTTE AIRPORT
| Property | HOLIDAY INN - CHARLOTTE AIRPORT |
| Address | 2707 LITTLE ROCK ROAD; Charlotte, NC 28214 |
| Property type | Lodging |
| Units, beds or keys | 200 |
| Net rentable square feet | not yet reported |
| Year built | 1970 |
| Year last renovated | 2015 |
| Original balance | $21.0M |
| Current balance | $18.1M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | 08-29-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 05-31-2029 |
| 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 | $6.7M |
| Operating expenses | $5.4M |
| Net operating income | $1.4M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 0.95 |
| DSCR (net operating income) | 1.17 |
| Occupancy | 69% |
| Servicer advances outstanding | $0 |
CYPRESS POINTE
| Property | CYPRESS POINTE |
| Address | 302, 344, 360 & 376 F.M. 1960 WEST; Houston, TX 77090 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 173,044 |
| Year built | 1993 |
| Year last renovated | not yet reported |
| Original balance | $17.5M |
| Current balance | $17.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.92% |
| Current interest rate | 3.92% |
| Origination date | 11-05-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 08-31-2029 |
| 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) | 12-31-2025 |
| Revenue | $2.9M |
| Operating expenses | $1.1M |
| Net operating income | $1.8M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 1.70 |
| DSCR (net operating income) | 1.80 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
CEDAR VILLAGE MHC
| Property | CEDAR VILLAGE MHC |
| Address | 10701 CEDAR AVENUE; Bloomington, CA 92316 |
| Property type | Manufactured housing |
| Units, beds or keys | 239 |
| Net rentable square feet | not yet reported |
| Year built | 1971 |
| Year last renovated | not yet reported |
| Original balance | $15.1M |
| Current balance | $15.1M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.41% |
| Current interest rate | 3.41% |
| Origination date | 10-22-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 07-31-2029 |
| 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 | $913,282 |
| Operating expenses | $374,588 |
| Net operating income | $538,694 |
| Net cash flow | $535,707 |
| DSCR (net cash flow) | 4.16 |
| DSCR (net operating income) | 4.18 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
ARABIAN GARDENS MHC
| Property | ARABIAN GARDENS MHC |
| Address | 81600 FRED WARING DRIVE; Indio, CA 92201 |
| Property type | Manufactured housing |
| Units, beds or keys | 248 |
| Net rentable square feet | not yet reported |
| Year built | 1963 |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.41% |
| Current interest rate | 3.41% |
| Origination date | 10-22-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 07-31-2029 |
| 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) | 06-30-2026 |
| Revenue | $1.6M |
| Operating expenses | $807,949 |
| Net operating income | $786,356 |
| Net cash flow | $780,156 |
| DSCR (net cash flow) | 3.02 |
| DSCR (net operating income) | 3.04 |
| Occupancy | 100% |
| 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 | $13.8M |
| Current balance | $13.8M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 3.00% |
| Current interest rate | 3.00% |
| Origination date | 10-21-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA/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 |
950 IRON POINT ROAD
| Property | 950 IRON POINT ROAD |
| Address | 950 IRON POINT ROAD; Folsom, CA 95630 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 102,759 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $15.2M |
| Current balance | $13.1M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.53% |
| Current interest rate | 3.53% |
| Origination date | 10-03-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 07-31-2029 |
| 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 | $997,224 |
| Operating expenses | $433,875 |
| Net operating income | $563,349 |
| Net cash flow | $468,985 |
| DSCR (net cash flow) | 1.14 |
| DSCR (net operating income) | 1.37 |
| Occupancy | 69% |
| Servicer advances outstanding | $0 |
2700 PATRIOT BOULEVARD
| Property | 2700 PATRIOT BOULEVARD |
| Address | 2700 PATRIOT BOULEVARD; Glenview, IL 60026 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 115,676 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $11.8M |
| Current balance | $11.4M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.64% |
| Current interest rate | 3.64% |
| Origination date | 10-21-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 06-30-2029 |
| 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 | $1.2M |
| Net operating income | $348,470 |
| Net cash flow | $260,297 |
| DSCR (net cash flow) | 0.80 |
| DSCR (net operating income) | 1.07 |
| Occupancy | 77% |
| Servicer advances outstanding | $0 |
HOME2 SUITES - GROVETOWN
| Property | HOME2 SUITES - GROVETOWN |
| Address | 903 HUSK BOX WAY; Grovetown, GA 30813 |
| Property type | Lodging |
| Units, beds or keys | 118 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $12.5M |
| Current balance | $10.9M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 10-18-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 07-31-2029 |
| 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) | 06-30-2026 |
| Revenue | $4.6M |
| Operating expenses | $2.7M |
| Net operating income | $1.9M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 2.41 |
| DSCR (net operating income) | 2.67 |
| Occupancy | 69% |
| Servicer advances outstanding | $0 |
THE QUIN
| Property | THE QUIN |
| Address | 324 SOUTH 2ND STREET; Milwaukee, WI 53204 |
| Property type | Multifamily |
| Units, beds or keys | 70 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $10.4M |
| Current balance | $10.1M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.19% |
| Current interest rate | 4.19% |
| Origination date | 11-05-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 08-31-2029 |
| 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 | $1.5M |
| Operating expenses | $608,214 |
| Net operating income | $878,972 |
| Net cash flow | $861,472 |
| DSCR (net cash flow) | 1.41 |
| DSCR (net operating income) | 1.44 |
| Occupancy | 99% |
| 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 (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.00% |
| Current interest rate | 3.00% |
| Origination date | 10-21-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA/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 |
82-17 153RD AVENUE RETAIL
| Property | 82-17 153RD AVENUE RETAIL |
| Address | 82-17 153RD AVENUE; Howard Beach, NY 11414 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 58,631 |
| Year built | 1961 |
| Year last renovated | 1996 |
| Original balance | $11.3M |
| Current balance | $9.7M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.40% |
| Current interest rate | 3.40% |
| Origination date | 10-18-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 07-31-2029 |
| 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) | 12-31-2025 |
| Revenue | $2.6M |
| Operating expenses | $1.4M |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.99 |
| DSCR (net operating income) | 2.08 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
OXNARD PORT PLACE SHOPPES
| Property | OXNARD PORT PLACE SHOPPES |
| Address | 1301, 1311, 1319, 1321, 1325, 1351, 1353, 1355, 1357, 1371 & 1381 WEST CHANNEL ISLANDS BOULEVARD; Oxnard, CA 93033 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 33,610 |
| Year built | 1970 |
| Year last renovated | 2018 |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.83% |
| Current interest rate | 3.83% |
| Origination date | 11-05-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 08-31-2029 |
| 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 | $773,931 |
| Operating expenses | $256,879 |
| Net operating income | $517,052 |
| Net cash flow | $480,585 |
| DSCR (net cash flow) | 2.76 |
| DSCR (net operating income) | 2.97 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
PLAZA DE CICERO
| Property | PLAZA DE CICERO |
| Address | 3030 SOUTH CICERO AVENUE; Cicero, IL 60804 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 46,828 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $9.2M |
| Current balance | $8.4M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 10-21-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2029-11-11 |
| Prepayment lockout end | 08-10-2029 |
| 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 | $912,510 |
| Operating expenses | $326,003 |
| Net operating income | $586,507 |
| Net cash flow | $562,390 |
| DSCR (net cash flow) | 2.20 |
| DSCR (net operating income) | 2.30 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
SAVE MART CENTER
| Property | SAVE MART CENTER |
| Address | 1400 SOUTH MERCEY SPRINGS ROAD; Los Banos, CA 93635 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 91,739 |
| Year built | 1990 |
| Year last renovated | 2017 |
| Original balance | $9.6M |
| Current balance | $8.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.80% |
| Current interest rate | 3.80% |
| Origination date | 08-23-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-09-11 |
| Prepayment lockout end | 06-10-2029 |
| Yield maintenance end | 06-10-2029 |
| 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 | $622,891 |
| Operating expenses | $192,987 |
| Net operating income | $429,904 |
| Net cash flow | $402,382 |
| DSCR (net cash flow) | 1.50 |
| DSCR (net operating income) | 1.60 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
MEADOW RIDGE APARTMENTS
| Property | MEADOW RIDGE APARTMENTS |
| Address | N34W23704 - N34W23716 FIVE FIELDS ROAD; Pewaukee, WI 53072 |
| Property type | Multifamily |
| Units, beds or keys | 88 |
| Net rentable square feet | not yet reported |
| Year built | 1993 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.83% |
| Current interest rate | 3.83% |
| Origination date | 10-28-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-11 |
| Prepayment lockout end | 08-10-2029 |
| 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 | $825,769 |
| Operating expenses | $353,978 |
| Net operating income | $471,791 |
| Net cash flow | $453,470 |
| DSCR (net cash flow) | 2.93 |
| DSCR (net operating income) | 3.04 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
1609 ALTON ROAD
| Property | 1609 ALTON ROAD |
| Address | 1609 ALTON ROAD; Miami Beach, FL 33139 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 8,850 |
| Year built | 1947 |
| Year last renovated | 1985 |
| Original balance | $6.2M |
| Current balance | $6.2M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.09% |
| Current interest rate | 4.09% |
| Origination date | 11-04-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-12-05 |
| Prepayment lockout end | 08-04-2029 |
| 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 | $418,539 |
| Operating expenses | $135,401 |
| Net operating income | $283,138 |
| Net cash flow | $267,606 |
| DSCR (net cash flow) | 2.07 |
| DSCR (net operating income) | 2.19 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
WHISPERING RIDGE
| Property | WHISPERING RIDGE |
| Address | 17021 EVANS PLAZA; Omaha, NE 68116 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 69,676 |
| Year built | 2008 |
| Year last renovated | 2019 |
| Original balance | $6.2M |
| Current balance | $6.2M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.64% |
| Current interest rate | 3.64% |
| Origination date | 01-21-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2030-02-11 |
| Prepayment lockout end | 10-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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) | 06-30-2022 |
| Revenue | $429,996 |
| Operating expenses | $169,622 |
| Net operating income | $260,374 |
| Net cash flow | $211,948 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 2.28 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
STORERIGHT SELF STORAGE - VERO BEACH
| Property | STORERIGHT SELF STORAGE - VERO BEACH |
| Address | 1755 OSLO ROAD (9TH STREET SOUTHWEST); Vero Beach, FL 32962 |
| Property type | Self storage |
| Units, beds or keys | 576 |
| Net rentable square feet | 64,221 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $6.6M |
| Current balance | $5.7M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.16% |
| Current interest rate | 4.16% |
| Origination date | 10-09-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-10-11 |
| Prepayment lockout end | 07-10-2029 |
| 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
Change from securitization to the most recent reported valuation: 1032.4%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $574,023 |
| Operating expenses | $194,708 |
| Net operating income | $379,315 |
| Net cash flow | $376,104 |
| DSCR (net cash flow) | 1.96 |
| DSCR (net operating income) | 1.98 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
VILLAGE SQUARE AT FIVE PARKS
| Property | VILLAGE SQUARE AT FIVE PARKS |
| Address | 13735-13777 WEST 85TH DRIVE; 8560-8570 FIVE PARKS DRIVE; Arvada, CO 80005 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 40,155 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $6.0M |
| Current balance | $5.7M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.69% |
| Current interest rate | 3.69% |
| Origination date | 01-15-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-02-11 |
| Prepayment lockout end | 11-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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) | 03-31-2022 |
| Revenue | $306,436 |
| Operating expenses | $181,849 |
| Net operating income | $124,587 |
| Net cash flow | $113,867 |
| DSCR (net cash flow) | 1.38 |
| DSCR (net operating income) | 1.51 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
WESTPORT BAKERSFIELD SELF STORAGE
| Property | WESTPORT BAKERSFIELD SELF STORAGE |
| Address | 3813 MESA GRANDE STREET; Bakersfield, CA 93304 |
| Property type | Self storage |
| Units, beds or keys | 652 |
| Net rentable square feet | 120,315 |
| Year built | 1998 |
| Year last renovated | not yet reported |
| Original balance | $5.4M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.51% |
| Current interest rate | 3.51% |
| Origination date | 10-25-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 07-31-2029 |
| 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) | 06-30-2026 |
| Revenue | $738,250 |
| Operating expenses | $211,797 |
| Net operating income | $526,453 |
| Net cash flow | $517,559 |
| DSCR (net cash flow) | 5.41 |
| DSCR (net operating income) | 5.50 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |
SUMMIT PARK A
| Property | SUMMIT PARK A |
| Address | 14050 SUMMIT DRIVE; Austin, TX 78728 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 53,509 |
| Year built | 1985 |
| Year last renovated | 2018 |
| Original balance | $5.4M |
| Current balance | $5.4M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 01-06-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-01-11 |
| Prepayment lockout end | 10-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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) | 06-30-2022 |
| Revenue | $494,268 |
| Operating expenses | $157,541 |
| Net operating income | $336,727 |
| Net cash flow | $320,674 |
| DSCR (net cash flow) | 3.20 |
| DSCR (net operating income) | 3.36 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SAFEWAY-WA
| Property | SAFEWAY-WA |
| Address | 5702 SUMMITVIEW AVENUE; Yakima, WA 98908 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 47,995 |
| Year built | 1981 |
| Year last renovated | 2006 |
| Original balance | $5.2M |
| Current balance | $5.2M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.08% |
| Current interest rate | 4.08% |
| Origination date | 02-04-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-02-11 |
| Prepayment lockout end | 11-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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) | 12-31-2021 |
| Revenue | $458,040 |
| Operating expenses | $22,902 |
| Net operating income | $435,138 |
| Net cash flow | $420,075 |
| DSCR (net cash flow) | 1.96 |
| DSCR (net operating income) | 2.03 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
50 CATOCTIN CIRCLE
| Property | 50 CATOCTIN CIRCLE |
| Address | 50 CATOCTIN CIRCLE NORTHEAST; Leesburg, VA 20176 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 37,946 |
| Year built | 2002 |
| Year last renovated | 2018 |
| Original balance | $5.1M |
| Current balance | $5.1M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.69% |
| Current interest rate | 3.69% |
| Origination date | 10-17-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-11 |
| Prepayment lockout end | 08-10-2029 |
| 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 | $578,510 |
| Operating expenses | $238,334 |
| Net operating income | $340,176 |
| Net cash flow | $315,890 |
| DSCR (net cash flow) | 3.31 |
| DSCR (net operating income) | 3.56 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HUNTSVILLE SELF STORAGE - MADISON
| Property | HUNTSVILLE SELF STORAGE - MADISON |
| Address | 325 BALCH ROAD AND 9091 MADISON BOULEVARD; Madison, AL 35758 |
| Property type | Self storage |
| Units, beds or keys | 779 |
| Net rentable square feet | 82,996 |
| Year built | 2002 |
| Year last renovated | 2018 |
| Original balance | $5.0M |
| Current balance | $5.0M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.01% |
| Current interest rate | 4.01% |
| Origination date | 12-17-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 09-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2022 |
| Revenue | $422,686 |
| Operating expenses | $105,959 |
| Net operating income | $316,727 |
| Net cash flow | $310,502 |
| DSCR (net cash flow) | 3.03 |
| DSCR (net operating income) | 3.09 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
BROOKFIELD JUNCTION APARTMENTS
| Property | BROOKFIELD JUNCTION APARTMENTS |
| Address | 2848 NORTH BROOKFIELD ROAD; Brookfield, WI 53045 |
| Property type | Multifamily |
| Units, beds or keys | 51 |
| Net rentable square feet | not yet reported |
| Year built | 2006 |
| Year last renovated | 2016 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.79% |
| Current interest rate | 3.79% |
| Origination date | 10-28-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-11 |
| Prepayment lockout end | 08-10-2029 |
| 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 | $451,056 |
| Operating expenses | $189,615 |
| Net operating income | $261,441 |
| Net cash flow | $250,421 |
| DSCR (net cash flow) | 2.61 |
| DSCR (net operating income) | 2.73 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
LONG BEACH STORAGE CENTER
| Property | LONG BEACH STORAGE CENTER |
| Address | 1700 SANTA FE AVENUE; Long Beach, CA 90813 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 30,361 |
| Year built | 1951 |
| Year last renovated | 2017 |
| Original balance | $5.0M |
| Current balance | $5.0M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.06% |
| Current interest rate | 4.06% |
| Origination date | 12-26-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-01-11 |
| Prepayment lockout end | 04-10-2022 |
| Yield maintenance end | 10-10-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2021 |
| Revenue | $880,279 |
| Operating expenses | $399,049 |
| Net operating income | $481,230 |
| Net cash flow | $478,991 |
| DSCR (net cash flow) | 2.33 |
| DSCR (net operating income) | 2.34 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
GRAND OAKS PLAZA
| Property | GRAND OAKS PLAZA |
| Address | 5737 WEST IRLO BRONSON MEMORIAL HIGHWAY; Kissimmee, FL 34746 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 41,801 |
| Year built | 1992 |
| Year last renovated | 2019 |
| Original balance | $5.0M |
| Current balance | $4.8M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.97% |
| Current interest rate | 3.97% |
| Origination date | 01-23-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-02-11 |
| Prepayment lockout end | 08-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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) | 03-31-2022 |
| Revenue | $199,044 |
| Operating expenses | $56,650 |
| Net operating income | $142,394 |
| Net cash flow | $136,777 |
| DSCR (net cash flow) | 1.92 |
| DSCR (net operating income) | 2.00 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
VOLVO COMMONS
| Property | VOLVO COMMONS |
| Address | 1116 & 1124 VOLVO PARKWAY; Chesapeake, VA 23320 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 19,414 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $4.8M |
| Current balance | $4.8M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.12% |
| Current interest rate | 4.12% |
| Origination date | 01-17-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 48 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 09-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 03-31-2022 |
| Revenue | $140,086 |
| Operating expenses | $41,929 |
| Net operating income | $98,157 |
| Net cash flow | $96,280 |
| DSCR (net cash flow) | 1.96 |
| DSCR (net operating income) | 2.00 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
PERRYSBURG MARKET SQUARE
| Property | PERRYSBURG MARKET SQUARE |
| Address | 10411 FREMONT PIKE; Perrysburg, OH 43551 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 15,479 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $4.7M |
| Current balance | $4.7M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.73% |
| Current interest rate | 3.73% |
| Origination date | 02-04-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 06-30-2022 |
| Revenue | $320,259 |
| Operating expenses | $104,486 |
| Net operating income | $215,773 |
| Net cash flow | $199,392 |
| DSCR (net cash flow) | 2.27 |
| DSCR (net operating income) | 2.45 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
MUSTANG SQUARE
| Property | MUSTANG SQUARE |
| Address | 3105 IRA EAST WOODS AVENUE; Grapevine, TX 76051 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 36,490 |
| Year built | 1996 |
| Year last renovated | not yet reported |
| Original balance | $4.6M |
| Current balance | $4.6M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.63% |
| Current interest rate | 3.63% |
| Origination date | 01-21-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 10-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 06-30-2022 |
| Revenue | $434,882 |
| Operating expenses | $162,420 |
| Net operating income | $272,462 |
| Net cash flow | $251,844 |
| DSCR (net cash flow) | 2.98 |
| DSCR (net operating income) | 3.23 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
39 FORREST STREET
| Property | 39 FORREST STREET |
| Address | 78 EAST BLITHEDALE AVENUE; Mill Valley, CA 94941 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 7,460 |
| Year built | 1929 |
| Year last renovated | 2005 |
| Original balance | $4.6M |
| Current balance | $4.6M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.98% |
| Current interest rate | 3.98% |
| Origination date | 01-24-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-02-11 |
| Prepayment lockout end | 11-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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) | 06-30-2022 |
| Revenue | $278,427 |
| Operating expenses | $79,052 |
| Net operating income | $199,375 |
| Net cash flow | $194,638 |
| DSCR (net cash flow) | 2.11 |
| DSCR (net operating income) | 2.16 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
225 WEST ROOSEVELT ROAD
| Property | 225 WEST ROOSEVELT ROAD |
| Address | 225 WEST ROOSEVELT ROAD; Villa Park, IL 60181 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 38,250 |
| Year built | 1974 |
| Year last renovated | 2019 |
| Original balance | $4.5M |
| Current balance | $4.5M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 02-14-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 06-30-2022 |
| Revenue | $368,074 |
| Operating expenses | $94,014 |
| Net operating income | $274,060 |
| Net cash flow | $254,403 |
| DSCR (net cash flow) | 2.97 |
| DSCR (net operating income) | 3.20 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
155 HILL STREET
| Property | 155 HILL STREET |
| Address | 155 HILL STREET; Milford, CT 06460 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 173,723 |
| Year built | 1956 |
| Year last renovated | 2012 |
| Original balance | $4.7M |
| Current balance | $4.4M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.54% |
| Current interest rate | 3.54% |
| Origination date | 01-07-2020 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-01-11 |
| Prepayment lockout end | 10-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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) | 12-31-2020 |
| Revenue | $1.6M |
| Operating expenses | $371,720 |
| Net operating income | $1.3M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 4.05 |
| DSCR (net operating income) | 4.46 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Chester Hill Apartment Corp.
| Property | Chester Hill Apartment Corp. |
| Address | 395 Westchester Avenue; Port Chester, NY 10573 |
| Property type | Healthcare |
| Units, beds or keys | 103 |
| Net rentable square feet | not yet reported |
| Year built | 1969 |
| Year last renovated | 2014 |
| Original balance | $4.5M |
| Current balance | $4.4M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.34% |
| Current interest rate | 3.34% |
| Origination date | 02-06-2020 |
| Original term | 120 months |
| Amortization term | 480 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 08-31-2029 |
| 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) | 12-31-2020 |
| Revenue | $1.2M |
| Operating expenses | $1.0M |
| Net operating income | $189,489 |
| Net cash flow | $189,489 |
| DSCR (net cash flow) | 0.93 |
| DSCR (net operating income) | 0.93 |
| Occupancy | 100% |
| Servicer advances outstanding | not yet reported |
36 Hamilton Avenue Tenants Corp.
| Property | 36 Hamilton Avenue Tenants Corp. |
| Address | 36 Hamilton Avenue; Staten Island, NY 10301 |
| Property type | Healthcare |
| Units, beds or keys | 116 |
| Net rentable square feet | not yet reported |
| Year built | 1963 |
| Year last renovated | 2016 |
| Original balance | $4.5M |
| Current balance | $4.4M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.31% |
| Current interest rate | 3.31% |
| Origination date | 02-05-2020 |
| Original term | 120 months |
| Amortization term | 480 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 08-31-2029 |
| 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) | 12-31-2020 |
| Revenue | $978,933 |
| Operating expenses | $737,009 |
| Net operating income | $241,924 |
| Net cash flow | $241,924 |
| DSCR (net cash flow) | 1.19 |
| DSCR (net operating income) | 1.19 |
| Occupancy | 95% |
| Servicer advances outstanding | not yet reported |
CARNEGIE CENTER
| Property | CARNEGIE CENTER |
| Address | 2520 WEST HORIZON RIDGE PARKWAY; Henderson, NV 89052 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 19,611 |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $3.9M |
| Current balance | $3.9M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.26% |
| Current interest rate | 4.26% |
| Origination date | 12-30-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 12-31-2021 |
| Yield maintenance end | 08-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 06-30-2022 |
| Revenue | $267,048 |
| Operating expenses | $49,055 |
| Net operating income | $217,993 |
| Net cash flow | $203,775 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.98 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
759 Hillside Avenue Owners, INC.
| Property | 759 Hillside Avenue Owners, INC. |
| Address | 759 Hillside AVE; White Plains, NY 10603 |
| Property type | Healthcare |
| Units, beds or keys | 149 |
| Net rentable square feet | not yet reported |
| Year built | 1950 |
| Year last renovated | 2007 |
| Original balance | $4.0M |
| Current balance | $3.8M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.19% |
| Current interest rate | 3.19% |
| Origination date | 02-06-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 08-31-2029 |
| 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) | 12-31-2021 |
| Revenue | $1.4M |
| Operating expenses | $1.2M |
| Net operating income | $201,753 |
| Net cash flow | $201,753 |
| DSCR (net cash flow) | 0.97 |
| DSCR (net operating income) | 0.97 |
| Occupancy | 95% |
| Servicer advances outstanding | not yet reported |
MCDONOUGH FLEX
| Property | MCDONOUGH FLEX |
| Address | 1461 - 1477 HIGHWAY 20 WEST; McDonough, GA 30253 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 111,908 |
| Year built | 1985 |
| Year last renovated | not yet reported |
| Original balance | $3.8M |
| Current balance | $3.8M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.99% |
| Current interest rate | 3.99% |
| Origination date | 01-13-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-11 |
| Prepayment lockout end | 08-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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) | 03-31-2022 |
| Revenue | $197,135 |
| Operating expenses | $66,239 |
| Net operating income | $130,896 |
| Net cash flow | $125,414 |
| DSCR (net cash flow) | 3.34 |
| DSCR (net operating income) | 3.48 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SUPER STORAGE
| Property | SUPER STORAGE |
| Address | 2600 SANTA MARIA WAY; Santa Maria, CA 93455 |
| Property type | Self storage |
| Units, beds or keys | 321 |
| Net rentable square feet | 40,355 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $3.5M |
| Current balance | $3.5M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.85% |
| Current interest rate | 3.85% |
| Origination date | 10-18-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-11 |
| Prepayment lockout end | 08-10-2029 |
| 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
Change from securitization to the most recent reported valuation: 1861.5%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $520,203 |
| Operating expenses | $291,218 |
| Net operating income | $228,986 |
| Net cash flow | $224,950 |
| DSCR (net cash flow) | 1.63 |
| DSCR (net operating income) | 1.66 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
WALGREENS WEST VALLEY UT
| Property | WALGREENS WEST VALLEY UT |
| Address | 5630 WEST 4100 SOUTH; West Valley City, UT 84128 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 15,048 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.4M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.80% |
| Current interest rate | 3.80% |
| Origination date | 10-16-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 07-31-2029 |
| 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 | $181,740 |
| Operating expenses | $36,795 |
| Net operating income | $144,945 |
| Net cash flow | $143,854 |
| DSCR (net cash flow) | 2.24 |
| DSCR (net operating income) | 2.25 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
City Storage
| Property | City Storage |
| Address | NC |
| Property type | Self storage |
| Units, beds or keys | 526 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $3.2M |
| Current balance | $3.1M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 4.26% |
| Current interest rate | 4.26% |
| Origination date | 11-06-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 08-31-2029 |
| 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
Change from securitization to the most recent reported valuation: 1119.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $344,899 |
| Operating expenses | $148,338 |
| Net operating income | $196,561 |
| Net cash flow | $193,484 |
| DSCR (net cash flow) | 2.05 |
| DSCR (net operating income) | 2.08 |
| Occupancy | 71% |
| Servicer advances outstanding | $0 |
BANK OF AMERICA JACKSON HEIGHTS
| Property | BANK OF AMERICA JACKSON HEIGHTS |
| Address | 37-41 82ND STREET; Jackson Heights, NY 11372 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 6,000 |
| Year built | 1924 |
| Year last renovated | not yet reported |
| Original balance | $3.0M |
| Current balance | $3.0M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 11-08-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 08-31-2029 |
| 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 | $399,300 |
| Operating expenses | $174,661 |
| Net operating income | $224,639 |
| Net cash flow | $211,409 |
| DSCR (net cash flow) | 3.72 |
| DSCR (net operating income) | 3.95 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Lexington Square Townhouses, Inc.
| Property | Lexington Square Townhouses, Inc. |
| Address | 1625 Conley Road; Conley, GA 30288 |
| Property type | Healthcare |
| Units, beds or keys | 280 |
| Net rentable square feet | not yet reported |
| Year built | 1972 |
| Year last renovated | 2019 |
| Original balance | $3.1M |
| Current balance | $2.9M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.57% |
| Current interest rate | 3.57% |
| Origination date | 02-03-2020 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 08-31-2029 |
| 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) | 12-31-2021 |
| Revenue | $2.2M |
| Operating expenses | $1.6M |
| Net operating income | $593,053 |
| Net cash flow | $593,053 |
| DSCR (net cash flow) | 3.15 |
| DSCR (net operating income) | 3.15 |
| Occupancy | 95% |
| Servicer advances outstanding | not yet reported |
214 Clinton St./147 Pacific St. Owners Corp.
| Property | 214 Clinton St./147 Pacific St. Owners Corp. |
| Address | 214 Clinton Street aka 147 Pacific Street; Brooklyn, NY 11201 |
| Property type | Healthcare |
| Units, beds or keys | 34 |
| Net rentable square feet | not yet reported |
| Year built | 1895 |
| Year last renovated | 2012 |
| Original balance | $2.8M |
| Current balance | $2.8M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.36% |
| Current interest rate | 3.36% |
| Origination date | 01-22-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 07-31-2029 |
| 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) | 12-30-2021 |
| Revenue | $429,154 |
| Operating expenses | $435,315 |
| 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 | 95% |
| Servicer advances outstanding | not yet reported |
Fountain Terrace Owners, Inc.
| Property | Fountain Terrace Owners, Inc. |
| Address | 735 Avenue W; Brooklyn, NY 11223 |
| Property type | Healthcare |
| Units, beds or keys | 99 |
| Net rentable square feet | not yet reported |
| Year built | 1962 |
| Year last renovated | 2018 |
| Original balance | $2.5M |
| Current balance | $2.4M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.29% |
| Current interest rate | 3.29% |
| Origination date | 02-07-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 08-31-2029 |
| 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) | 12-30-2021 |
| Revenue | $886,037 |
| Operating expenses | $731,163 |
| Net operating income | $154,874 |
| Net cash flow | $154,874 |
| DSCR (net cash flow) | 1.38 |
| DSCR (net operating income) | 1.38 |
| Occupancy | 95% |
| Servicer advances outstanding | not yet reported |
Haven Equities, Inc.
| Property | Haven Equities, Inc. |
| Address | 70 Haven Avenue; New York, NY 10032 |
| Property type | Healthcare |
| Units, beds or keys | 53 |
| Net rentable square feet | not yet reported |
| Year built | 1923 |
| Year last renovated | 2009 |
| Original balance | $2.2M |
| Current balance | $2.1M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.37% |
| Current interest rate | 3.37% |
| Origination date | 01-22-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 07-31-2029 |
| 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) | 12-31-2020 |
| Revenue | $640,712 |
| Operating expenses | $494,528 |
| Net operating income | $146,184 |
| Net cash flow | $146,184 |
| DSCR (net cash flow) | 1.23 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 100% |
| Servicer advances outstanding | not yet reported |
110 Thompson Street Owners Corp.
| Property | 110 Thompson Street Owners Corp. |
| Address | 110 Thompson Street; New York, NY 10012 |
| Property type | Healthcare |
| Units, beds or keys | 30 |
| Net rentable square feet | not yet reported |
| Year built | 1900 |
| Year last renovated | 2011 |
| Original balance | $2.2M |
| Current balance | $2.1M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.26% |
| Current interest rate | 3.26% |
| Origination date | 01-31-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 07-31-2029 |
| 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) | 12-31-2021 |
| Revenue | $453,698 |
| Operating expenses | $327,176 |
| Net operating income | $126,522 |
| Net cash flow | $126,522 |
| DSCR (net cash flow) | 1.08 |
| DSCR (net operating income) | 1.08 |
| Occupancy | 95% |
| Servicer advances outstanding | not yet reported |
Hartsdale Towers Owners Corp.
| Property | Hartsdale Towers Owners Corp. |
| Address | 11 Columbia Avenue; Hartsdale, NY 10530 |
| Property type | Healthcare |
| Units, beds or keys | 50 |
| Net rentable square feet | not yet reported |
| Year built | 1928 |
| Year last renovated | 2005 |
| Original balance | $1.9M |
| Current balance | $1.8M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.28% |
| Current interest rate | 3.28% |
| Origination date | 01-30-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 07-31-2029 |
| 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) | 12-31-2021 |
| Revenue | $609,038 |
| Operating expenses | $496,435 |
| Net operating income | $112,603 |
| Net cash flow | $112,603 |
| DSCR (net cash flow) | 1.13 |
| DSCR (net operating income) | 1.13 |
| Occupancy | 95% |
| Servicer advances outstanding | not yet reported |
Fort Apt Corp.
| Property | Fort Apt Corp. |
| Address | 8502 Fort Hamilton Parkway; Brooklyn, NY 11209 |
| Property type | Healthcare |
| Units, beds or keys | 58 |
| Net rentable square feet | not yet reported |
| Year built | 1934 |
| Year last renovated | 2018 |
| Original balance | $1.6M |
| Current balance | $1.5M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.32% |
| Current interest rate | 3.32% |
| Origination date | 02-05-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 08-31-2029 |
| 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) | 12-31-2021 |
| Revenue | $629,956 |
| Operating expenses | $543,235 |
| Net operating income | $86,721 |
| Net cash flow | $86,721 |
| DSCR (net cash flow) | 1.03 |
| DSCR (net operating income) | 1.03 |
| Occupancy | 95% |
| Servicer advances outstanding | not yet reported |
Wildwood Tenants Corp
| Property | Wildwood Tenants Corp |
| Address | 105 Calvert Street; Harrison, NY 10528 |
| Property type | Healthcare |
| Units, beds or keys | 40 |
| Net rentable square feet | not yet reported |
| Year built | 1956 |
| Year last renovated | 2006 |
| Original balance | $1.5M |
| Current balance | $1.4M (August 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.50% |
| Current interest rate | 3.50% |
| Origination date | 01-31-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 07-31-2029 |
| 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) | 12-31-2020 |
| Revenue | $524,387 |
| Operating expenses | $430,646 |
| Net operating income | $93,741 |
| Net cash flow | $93,741 |
| DSCR (net cash flow) | 1.16 |
| DSCR (net operating income) | 1.16 |
| Occupancy | 95% |
| Servicer advances outstanding | not yet reported |