Bank 2020-BNK27: loan annex
Page built October 19, 2026
Loan detail for Bank 2020-BNK27.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Bank 2020-BNK27 · CMBS market
Detail sections for the 22 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.
Rosewood SS Portfolio
| Property | Rosewood SS Portfolio |
| Address | TX |
| Property type | Self storage |
| Units, beds or keys | 1955 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $16.9M |
| Current balance | $16.9M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 3.10% |
| Current interest rate | 3.10% |
| Origination date | 02-26-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-11 |
| Prepayment lockout end | 12-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $992,516 |
| Operating expenses | $344,800 |
| Net operating income | $647,716 |
| Net cash flow | $639,711 |
| DSCR (net cash flow) | 4.87 |
| DSCR (net operating income) | 4.93 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
STORQUEST SELF STORAGE - INDIO
| Property | STORQUEST SELF STORAGE - INDIO |
| Address | 83614 DR CARREON BOULEVARD & 83655 DATE AVENUE; Indio, CA 92201 |
| Property type | Self storage |
| Units, beds or keys | 815 |
| Net rentable square feet | 142,338 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $13.1M |
| Current balance | $13.1M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 3.25% |
| Current interest rate | 3.25% |
| Origination date | 02-28-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 08-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $258,993 |
| Net operating income | $821,928 |
| Net cash flow | $811,252 |
| DSCR (net cash flow) | 3.76 |
| DSCR (net operating income) | 3.81 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
Central SS Portfolio Idaho
| Property | Central SS Portfolio Idaho |
| Address | ID |
| Property type | Self storage |
| Units, beds or keys | 2689 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $13.0M |
| Current balance | $13.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 3.42% |
| Current interest rate | 3.42% |
| Origination date | 03-12-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 12-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 12-31-2025 |
| Revenue | $4.3M |
| Operating expenses | $1.0M |
| Net operating income | $3.3M |
| Net cash flow | $3.3M |
| DSCR (net cash flow) | 7.23 |
| DSCR (net operating income) | 7.34 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
GOODFRIEND SELF STORAGE - EAST HAMPTON
| Property | GOODFRIEND SELF STORAGE - EAST HAMPTON |
| Address | 17 GOODFRIEND DRIVE; East Hampton, NY 11937 |
| Property type | Self storage |
| Units, beds or keys | 340 |
| Net rentable square feet | 38,300 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $12.7M |
| Current balance | $12.7M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 3.50% |
| Current interest rate | 3.50% |
| Origination date | 03-13-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 06-30-2022 |
| Yield maintenance end | 11-30-2029 |
| Servicer | Trimont LLC |
| 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) | 12-31-2025 |
| Revenue | $1.7M |
| Operating expenses | $495,136 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 2.64 |
| DSCR (net operating income) | 2.65 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
AGOURA MEADOWS SHOPPING CENTER
| Property | AGOURA MEADOWS SHOPPING CENTER |
| Address | 5601, 5639, 5667, 5675 AND 5691 KANAN ROAD; Agoura Hills, CA 91301 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 99,159 |
| Year built | 1978 |
| Year last renovated | not yet reported |
| Original balance | $11.0M |
| Current balance | $11.0M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 3.16% |
| Current interest rate | 3.16% |
| Origination date | 02-14-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-11 |
| Prepayment lockout end | 03-10-2021 |
| Yield maintenance end | 12-10-2029 |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $1.6M |
| Operating expenses | $455,445 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 6.31 |
| DSCR (net operating income) | 6.54 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
STORQUEST SELF STORAGE - LA QUINTA
| Property | STORQUEST SELF STORAGE - LA QUINTA |
| Address | 47350 DUNE PALMS ROAD; La Quinta, CA 92253 |
| Property type | Self storage |
| Units, beds or keys | 552 |
| Net rentable square feet | 75,633 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $9.1M |
| Current balance | $9.1M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 3.25% |
| Current interest rate | 3.25% |
| Origination date | 02-27-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 08-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $753,209 |
| Operating expenses | $208,564 |
| Net operating income | $544,645 |
| Net cash flow | $538,972 |
| DSCR (net cash flow) | 3.59 |
| DSCR (net operating income) | 3.63 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
CENTRAL SELF STORAGE - BROADWAY
| Property | CENTRAL SELF STORAGE - BROADWAY |
| Address | 2033 BROADWAY STREET; Vallejo, CA 94589 |
| Property type | Self storage |
| Units, beds or keys | 557 |
| Net rentable square feet | 74,075 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $8.5M |
| Current balance | $8.5M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.17% |
| Current interest rate | 3.17% |
| Origination date | 03-02-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 12-31-2025 |
| Revenue | $1.7M |
| Operating expenses | $427,015 |
| Net operating income | $1.3M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 4.80 |
| DSCR (net operating income) | 4.84 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
FOUR CORNERS SELF STORAGE
| Property | FOUR CORNERS SELF STORAGE |
| Address | 24215 SE 271ST PLACE; Maple Valley, WA 98038 |
| Property type | Self storage |
| Units, beds or keys | 517 |
| Net rentable square feet | 52,650 |
| Year built | 2002 |
| Year last renovated | not yet reported |
| Original balance | $8.2M |
| Current balance | $8.2M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.66% |
| Current interest rate | 3.66% |
| Origination date | 03-05-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 12-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $597,423 |
| Operating expenses | $197,280 |
| Net operating income | $400,143 |
| Net cash flow | $396,194 |
| DSCR (net cash flow) | 2.61 |
| DSCR (net operating income) | 2.64 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
THE PLAYA MERCED SHOPPING CENTER
| Property | THE PLAYA MERCED SHOPPING CENTER |
| Address | 1930 AND 1950 YOSEMITE PARKWAY; Merced, CA 95341 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 68,207 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $8.4M |
| Current balance | $8.1M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | 02-14-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-11 |
| Prepayment lockout end | 12-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $336,912 |
| Operating expenses | $95,093 |
| Net operating income | $241,819 |
| Net cash flow | $233,819 |
| DSCR (net cash flow) | 2.05 |
| DSCR (net operating income) | 2.12 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CENTRAL SELF STORAGE - ANTIOCH
| Property | CENTRAL SELF STORAGE - ANTIOCH |
| Address | 2199 MOKELUMNE DRIVE; Antioch, CA 94531 |
| Property type | Self storage |
| Units, beds or keys | 720 |
| Net rentable square feet | 74,250 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.20% |
| Current interest rate | 3.20% |
| Origination date | 03-03-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 12-31-2025 |
| Revenue | $1.5M |
| Operating expenses | $375,160 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 4.32 |
| DSCR (net operating income) | 4.36 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Aspen SS Portfolio
| Property | Aspen SS Portfolio |
| Address | OK |
| 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 | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.81% |
| Current interest rate | 3.81% |
| Origination date | 02-27-2020 |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $314,550 |
| Operating expenses | $116,472 |
| Net operating income | $198,078 |
| Net cash flow | $187,720 |
| DSCR (net cash flow) | 2.46 |
| DSCR (net operating income) | 2.60 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
RIVER OAKS SHOPPING CENTER
| Property | RIVER OAKS SHOPPING CENTER |
| Address | 2209-2235 WEST DEKALB STREET; Camden, SC 29020 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 136,591 |
| Year built | 1992 |
| Year last renovated | 2019 |
| Original balance | $8.4M |
| Current balance | $7.7M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.02% |
| Current interest rate | 4.02% |
| Origination date | 02-11-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 10-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $734,928 |
| Operating expenses | $304,110 |
| Net operating income | $430,818 |
| Net cash flow | $399,706 |
| DSCR (net cash flow) | 1.65 |
| DSCR (net operating income) | 1.78 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
PRESERVE AT QUAIL PASS PHASE III
| Property | PRESERVE AT QUAIL PASS PHASE III |
| Address | 60-66 SNOWBERRY DRIVE, 61-67 SNOWBERRY DRIVE, 68-78 SNOWBERRY DRIVE, 71-81 SNOWBERRY DRIVE, 82-90 SNOWBERRY DRIVE, 83-93 SNOWBERRY DRIVE, 96-102 SNOWBERRY DRIVE, 98-106 BUR REED ROAD, 99-107 BUR REED; Delaware, OH 43015 |
| Property type | Multifamily |
| Units, beds or keys | 61 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $7.6M |
| Current balance | $7.6M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.85% |
| Current interest rate | 3.85% |
| Origination date | 03-11-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $767,799 |
| Operating expenses | $294,387 |
| Net operating income | $473,412 |
| Net cash flow | $465,787 |
| DSCR (net cash flow) | 3.15 |
| DSCR (net operating income) | 3.20 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
CENTRAL SELF STORAGE - CONCORD
| Property | CENTRAL SELF STORAGE - CONCORD |
| Address | 5733 PACHECO BOULEVARD; Pacheco, CA 94553 |
| Property type | Self storage |
| Units, beds or keys | 727 |
| Net rentable square feet | 91,820 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.20% |
| Current interest rate | 3.20% |
| Origination date | 02-26-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 10-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 12-31-2025 |
| Revenue | $2.0M |
| Operating expenses | $388,298 |
| Net operating income | $1.6M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 6.49 |
| DSCR (net operating income) | 6.55 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
FIRST CHOICE SELF STORAGE - GRAPEVINE
| Property | FIRST CHOICE SELF STORAGE - GRAPEVINE |
| Address | 2713 IRA E WOODS AVENUE; Grapevine, TX 76051 |
| Property type | Self storage |
| Units, beds or keys | 368 |
| Net rentable square feet | 99,770 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $7.1M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.56% |
| Current interest rate | 3.56% |
| Origination date | 01-29-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 10-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $813,286 |
| Operating expenses | $464,090 |
| Net operating income | $349,196 |
| Net cash flow | $341,714 |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.61 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
FRISCO LAKES III SHOPPING CENTER
| Property | FRISCO LAKES III SHOPPING CENTER |
| Address | 252 WEST STONEBROOK PARKWAY; Frisco, TX 75036 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 22,724 |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $5.7M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.80% |
| Current interest rate | 3.80% |
| Origination date | 02-05-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-11 |
| Prepayment lockout end | 11-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $434,897 |
| Operating expenses | $147,217 |
| Net operating income | $287,680 |
| Net cash flow | $285,522 |
| DSCR (net cash flow) | 1.81 |
| DSCR (net operating income) | 1.82 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
CABELAS OUTPOST SAGINAW
| Property | CABELAS OUTPOST SAGINAW |
| Address | 5202 BAY ROAD; Saginaw, MI 48604 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 48,849 |
| Year built | 1985 |
| Year last renovated | 2018 |
| Original balance | $6.0M |
| Current balance | $5.2M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.78% |
| Current interest rate | 3.78% |
| Origination date | 03-11-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 06-30-2022 |
| Yield maintenance end | 09-30-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, 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) | 06-30-2026 |
| Revenue | $423,479 |
| Operating expenses | $47,920 |
| Net operating income | $375,559 |
| Net cash flow | $355,720 |
| DSCR (net cash flow) | 2.13 |
| DSCR (net operating income) | 2.24 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
EL MONTE PLAZA
| Property | EL MONTE PLAZA |
| Address | 4802 PECK ROAD; EL Monte, CA 91732 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 44,779 |
| Year built | 1963 |
| Year last renovated | 2012 |
| Original balance | $5.2M |
| Current balance | $5.2M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.34% |
| Current interest rate | 3.34% |
| Origination date | 02-14-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-11 |
| Prepayment lockout end | 12-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.6M |
| Operating expenses | $329,296 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 6.82 |
| DSCR (net operating income) | 6.98 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
ALDI - BELLFLOWER
| Property | ALDI - BELLFLOWER |
| Address | 16121 AND 16123 BELLFLOWER BOULEVARD; Bellflower, CA 90706 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 35,000 |
| Year built | 1977 |
| Year last renovated | 2019 |
| Original balance | $4.8M |
| Current balance | $4.2M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.80% |
| Current interest rate | 3.80% |
| Origination date | 03-02-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $156,649 |
| Operating expenses | $37,612 |
| Net operating income | $119,037 |
| Net cash flow | $110,637 |
| DSCR (net cash flow) | 1.67 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SKYWAY SELF STORAGE
| Property | SKYWAY SELF STORAGE |
| Address | 11840 RENTON AVENUE SOUTH; Seattle, WA 98178 |
| Property type | Self storage |
| Units, beds or keys | 350 |
| Net rentable square feet | 27,653 |
| Year built | 1958 |
| Year last renovated | not yet reported |
| Original balance | $4.1M |
| Current balance | $4.1M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.35% |
| Current interest rate | 3.35% |
| Origination date | 03-05-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 12-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $399,156 |
| Operating expenses | $147,919 |
| Net operating income | $251,237 |
| Net cash flow | $248,471 |
| DSCR (net cash flow) | 3.58 |
| DSCR (net operating income) | 3.62 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
STATHAM OAKS SELF STORAGE
| Property | STATHAM OAKS SELF STORAGE |
| Address | 370 SUNSET DRIVE; Statham, GA 30666 |
| Property type | Self storage |
| Units, beds or keys | 355 |
| Net rentable square feet | 41,425 |
| Year built | 2005 |
| Year last renovated | 2017 |
| Original balance | $2.6M |
| Current balance | $2.6M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.97% |
| Current interest rate | 3.97% |
| Origination date | 03-04-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-11 |
| Prepayment lockout end | 12-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $299,792 |
| Operating expenses | $107,643 |
| Net operating income | $192,149 |
| Net cash flow | $190,078 |
| DSCR (net cash flow) | 3.66 |
| DSCR (net operating income) | 3.70 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
CENTRAL SELF STORAGE - DUNLAP
| Property | CENTRAL SELF STORAGE - DUNLAP |
| Address | 9025 & 9029 NORTH 43RD AVENUE & 4210 WEST DUNLAP ROAD; Phoenix, AZ 85051 |
| Property type | Self storage |
| Units, beds or keys | 770 |
| Net rentable square feet | 98,659 |
| Year built | 1983 |
| Year last renovated | not yet reported |
| Original balance | $1.6M |
| Current balance | $1.6M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.54% |
| Current interest rate | 3.54% |
| Origination date | 02-26-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 10-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 03-31-2026 |
| Revenue | $226,768 |
| Operating expenses | $76,333 |
| Net operating income | $150,435 |
| Net cash flow | $146,280 |
| DSCR (net cash flow) | 10.33 |
| DSCR (net operating income) | 10.62 |
| Occupancy | 78% |
| Servicer advances outstanding | $0 |