Detail sections for the 47 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.
305 EAST 72ND STREET
Property
305 EAST 72ND STREET
Address
305 EAST 72ND STREET, A/K/A 301-305 EAST 72ND STREET, A/K/A 1392-1396 2ND AVENUE, A/K/A 1398-1402 2ND AVENUE, A/K/A 300-302 EAST 73RD STREET; New York, NY 10021
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
20,304
Year built
1956
Year last renovated
not yet reported
Original balance
$20.0M
Current balance
$20.0M (September 2026)
Share of deal balance
2.9%
Interest rate at origination
3.60%
Current interest rate
3.60%
Origination date
07-31-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-08-01
Prepayment lockout end
03-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$34.2M
05-27-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
CVS
14,172
01-31-2032
Mission Ceviche
2,798
10-31-2028
La Esquina
1,868
12-30-2026
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
$480,954
Net operating income
$1.1M
Net cash flow
$1.1M
DSCR (net cash flow)
2.92
DSCR (net operating income)
3.04
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
2.9%
Interest rate at origination
3.60%
Current interest rate
3.60%
Origination date
09-04-2020
Original term
121 months
Amortization term
not yet reported
Interest-only period
121 months
Scheduled maturity
2030-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 5A
Property
Loan 5A
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 (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.89%
Current interest rate
3.89%
Origination date
09-13-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2029-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Midland Loan Services
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 9A
Property
Loan 9A
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$20.0M
Current balance
$20.0M (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.33%
Current interest rate
3.33%
Origination date
09-12-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2029-10-11
Prepayment lockout end
not yet reported
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
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 7A
Property
Loan 7A
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
$18.1M (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
4.70%
Current interest rate
3.84%
Origination date
10-22-2019
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2034-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
BSPRT
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 3D
Property
Loan 3D
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
$14.6M
Current balance
$14.6M (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.08%
Current interest rate
3.08%
Origination date
09-30-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2033-09-30
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association; Bank of America, N.A.; Goldman Sachs Bank USA
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
Austin Storage Portfolio
Property
Austin Storage Portfolio
Address
TX
Property type
Self storage
Units, beds or keys
1830
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$14.1M
Current balance
$14.1M (September 2026)
Share of deal balance
2.0%
Interest rate at origination
3.95%
Current interest rate
3.95%
Origination date
09-01-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-09-01
Prepayment lockout end
05-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$22.2M
07-01-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.2M
Operating expenses
$665,901
Net operating income
$531,468
Net cash flow
$515,464
DSCR (net cash flow)
1.83
DSCR (net operating income)
1.89
Occupancy
83%
Servicer advances outstanding
$0
Loan 3A
Property
Loan 3A
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
$13.9M
Current balance
$13.9M (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.08%
Current interest rate
3.08%
Origination date
09-30-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2033-09-30
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association; Bank of America, N.A.; Goldman Sachs Bank USA
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
CENTRAL SELF STORAGE CORTE MADERA
Property
CENTRAL SELF STORAGE CORTE MADERA
Address
31 SAN CLEMENTE DRIVE; Corte Madera, CA 94925
Property type
Self storage
Units, beds or keys
582
Net rentable square feet
47,290
Year built
2007
Year last renovated
not yet reported
Original balance
$11.5M
Current balance
$11.5M (September 2026)
Share of deal balance
1.7%
Interest rate at origination
3.25%
Current interest rate
3.25%
Origination date
07-31-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-08-01
Prepayment lockout end
03-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$25.5M
07-17-2020
MAI
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$2.7M
Operating expenses
$515,046
Net operating income
$2.2M
Net cash flow
$2.2M
DSCR (net cash flow)
5.83
DSCR (net operating income)
5.85
Occupancy
95%
Servicer advances outstanding
$0
Cubesmart Portfolio Baton Rouge
Property
Cubesmart Portfolio Baton Rouge
Address
LA
Property type
Self storage
Units, beds or keys
1395
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$11.0M
Current balance
$10.2M (September 2026)
Share of deal balance
1.5%
Interest rate at origination
3.77%
Current interest rate
3.77%
Origination date
08-21-2020
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2030-09-01
Prepayment lockout end
05-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$22.6M
02-08-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.3M
Operating expenses
$370,270
Net operating income
$921,295
Net cash flow
$911,672
DSCR (net cash flow)
2.98
DSCR (net operating income)
3.01
Occupancy
86%
Servicer advances outstanding
$0
Loan 1B
Property
Loan 1B
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (September 2026)
Share of deal balance
1.4%
Interest rate at origination
3.60%
Current interest rate
3.60%
Origination date
09-04-2020
Original term
121 months
Amortization term
not yet reported
Interest-only period
121 months
Scheduled maturity
2030-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 1C
Property
Loan 1C
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (September 2026)
Share of deal balance
1.4%
Interest rate at origination
3.60%
Current interest rate
3.60%
Origination date
09-04-2020
Original term
121 months
Amortization term
not yet reported
Interest-only period
121 months
Scheduled maturity
2030-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 3B
Property
Loan 3B
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 (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.08%
Current interest rate
3.08%
Origination date
09-30-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2033-09-30
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association; Bank of America, N.A.; Goldman Sachs Bank USA
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 6A
Property
Loan 6A
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (August 2021)
Share of deal balance
not yet reported
Interest rate at origination
3.54%
Current interest rate
3.54%
Origination date
02-21-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-03-06
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
AREF
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
Rego Multifamily Portfolio II
Property
Rego Multifamily Portfolio II
Address
CT
Property type
Multifamily
Units, beds or keys
164
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$9.8M
Current balance
$9.6M (September 2026)
Share of deal balance
1.4%
Interest rate at origination
3.88%
Current interest rate
3.88%
Origination date
08-24-2020
Original term
120 months
Amortization term
360 months
Interest-only period
60 months
Scheduled maturity
2030-09-01
Prepayment lockout end
05-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.5M
01-17-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.2M
Operating expenses
$534,666
Net operating income
$693,361
Net cash flow
$672,216
DSCR (net cash flow)
2.43
DSCR (net operating income)
2.50
Occupancy
98%
Servicer advances outstanding
$0
4275 & 4283 EL CAJON BOULEVARD
Property
4275 & 4283 EL CAJON BOULEVARD
Address
4275 & 4283 EL CAJON BOULEVARD; 4259, 4273-4275 VAN DYKE AVENUE; 4246-270 NORTH 43RD STREET; San Diego, CA 92105
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
78,049
Year built
1946
Year last renovated
2000
Original balance
$9.4M
Current balance
$9.2M (September 2026)
Share of deal balance
1.3%
Interest rate at origination
3.33%
Current interest rate
3.33%
Origination date
08-25-2020
Original term
120 months
Amortization term
360 months
Interest-only period
60 months
Scheduled maturity
2030-09-11
Prepayment lockout end
06-10-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.2M
07-28-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Qdoba Mexican Grill
78,049
05-31-2030
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$319,807
Operating expenses
$61,830
Net operating income
$257,977
Net cash flow
$231,928
DSCR (net cash flow)
1.87
DSCR (net operating income)
2.08
Occupancy
100%
Servicer advances outstanding
$0
VILLA VICTORIA APARTMENTS
Property
VILLA VICTORIA APARTMENTS
Address
711 AND 724 NEIL DRIVE; 4601, 4701, AND 7424 FORT AVENUE; 4718 AND 4721 HODDE DRIVE; AND 720 AND 740 WESTVIEW DRIVE; Waco, TX 76710
Property type
Multifamily
Units, beds or keys
310
Net rentable square feet
not yet reported
Year built
1956
Year last renovated
2016
Original balance
$8.5M
Current balance
$8.5M (September 2026)
Share of deal balance
1.2%
Interest rate at origination
3.45%
Current interest rate
3.45%
Origination date
09-01-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-09-01
Prepayment lockout end
04-30-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$14.3M
07-14-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.6M
Operating expenses
$839,027
Net operating income
$775,457
Net cash flow
$736,707
DSCR (net cash flow)
4.96
DSCR (net operating income)
5.22
Occupancy
95%
Servicer advances outstanding
$0
JCG III INDUSTRIAL COMPLEX
Property
JCG III INDUSTRIAL COMPLEX
Address
314, 315, 400, 416 AND 417 HUDIBURG CIRCLE; Oklahoma City, OK 73125
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
158,237
Year built
2001
Year last renovated
not yet reported
Original balance
$8.4M
Current balance
$8.4M (September 2026)
Share of deal balance
1.2%
Interest rate at origination
3.52%
Current interest rate
3.52%
Origination date
07-29-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-08-01
Prepayment lockout end
03-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$14.8M
06-26-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Munch's Supply O'Connor
58,466
08-31-2027
Batesville Casket Company Inc.
15,000
12-31-2027
William A Harrison I
15,000
11-30-2028
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$378,344
Operating expenses
$126,997
Net operating income
$251,347
Net cash flow
$228,007
DSCR (net cash flow)
3.08
DSCR (net operating income)
3.40
Occupancy
100%
Servicer advances outstanding
$0
CHERRY VALLEY APARTMENTS INC.
Property
CHERRY VALLEY APARTMENTS INC.
Address
117 FIFTEENTH ST; GARDEN CITY, NY 11530
Property type
Healthcare
Units, beds or keys
191
Net rentable square feet
not yet reported
Year built
1949
Year last renovated
2014
Original balance
$8.0M
Current balance
$6.9M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
3.14%
Current interest rate
3.14%
Origination date
02-28-2020
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
Basis
Amount
Date
Source (as filed)
At securitization
$59.8M
01-15-2020
Non-MAI
Most recent reported
$59.8M
2020-02-10
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
LANCASTER TOWNE CENTER
Property
LANCASTER TOWNE CENTER
Address
1890 FRUITVILLE PIKE; Lancaster, PA 17601
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
155,405
Year built
1970
Year last renovated
2019
Original balance
$6.6M
Current balance
$5.8M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
3.49%
Current interest rate
3.49%
Origination date
08-28-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-09-01
Prepayment lockout end
08-31-2022
Yield maintenance end
02-28-2030
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$20.7M
02-28-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
At Home
93,157
12-31-2030
Aldi Food Store
23,615
03-31-2029
Dragon Hibachi
12,800
11-30-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.1M
Operating expenses
$182,091
Net operating income
$902,540
Net cash flow
$836,494
DSCR (net cash flow)
4.71
DSCR (net operating income)
5.08
Occupancy
100%
Servicer advances outstanding
$0
STORAGE MAX TYLER
Property
STORAGE MAX TYLER
Address
4911 OLD JACKSONVILLE HIGHWAY; Tyler, TX 75703
Property type
Self storage
Units, beds or keys
562
Net rentable square feet
71,645
Year built
2001
Year last renovated
2019
Original balance
$6.0M
Current balance
$5.7M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
3.68%
Current interest rate
3.68%
Origination date
09-02-2020
Original term
121 months
Amortization term
360 months
Interest-only period
37 months
Scheduled maturity
2030-10-01
Prepayment lockout end
06-30-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.1M
07-13-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$493,875
Operating expenses
$179,196
Net operating income
$314,679
Net cash flow
$309,306
DSCR (net cash flow)
1.87
DSCR (net operating income)
1.90
Occupancy
86%
Servicer advances outstanding
$0
HARDIN STATION
Property
HARDIN STATION
Address
10629-10689 HARDIN VALLEY ROAD; Knoxville, TN 37932
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
28,176
Year built
2007
Year last renovated
2017
Original balance
$5.5M
Current balance
$5.1M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
3.35%
Current interest rate
3.35%
Origination date
08-11-2020
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2030-08-11
Prepayment lockout end
10-10-2022
Yield maintenance end
02-10-2030
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$8.9M
07-13-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Summit Medical Group
3,679
02-28-2035
Don Gallo
3,600
11-30-2035
Double Dogs
3,536
12-31-2030
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$487,238
Operating expenses
$133,241
Net operating income
$353,997
Net cash flow
$334,192
DSCR (net cash flow)
2.28
DSCR (net operating income)
2.41
Occupancy
100%
Servicer advances outstanding
$0
20 PLAZA HOUSING CORP.
Property
20 PLAZA HOUSING CORP.
Address
20 PLAZA ST; BROOKLYN, NY 11238
Property type
Healthcare
Units, beds or keys
99
Net rentable square feet
not yet reported
Year built
1939
Year last renovated
2003
Original balance
$4.8M
Current balance
$4.8M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
3.09%
Current interest rate
3.09%
Origination date
02-25-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
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 Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$98.8M
02-05-2020
MAI
Most recent reported
$98.8M
2020-02-19
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
121 W. 72ND ST. OWNERS CORP.
Property
121 W. 72ND ST. OWNERS CORP.
Address
121 WEST 72ND ST; NEW YORK, NY 10023
Property type
Healthcare
Units, beds or keys
77
Net rentable square feet
not yet reported
Year built
1926
Year last renovated
2000
Original balance
$4.8M
Current balance
$4.8M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
3.22%
Current interest rate
3.22%
Origination date
02-25-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
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 Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$71.4M
01-17-2020
MAI
Most recent reported
$79.1M
2022-11-29
MAI
Change from securitization to the most recent reported valuation: 10.8%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
AAA SELF STORAGE - KERNERSVILLE NC
Property
AAA SELF STORAGE - KERNERSVILLE NC
Address
1481 JAG BRANCH BOULEVARD; Kernersville, NC 27284
Property type
Self storage
Units, beds or keys
566
Net rentable square feet
63,604
Year built
2018
Year last renovated
not yet reported
Original balance
$4.8M
Current balance
$4.8M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
3.78%
Current interest rate
3.78%
Origination date
08-18-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-09-01
Prepayment lockout end
05-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$8.0M
07-10-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$514,953
Operating expenses
$130,745
Net operating income
$384,208
Net cash flow
$379,437
DSCR (net cash flow)
4.18
DSCR (net operating income)
4.23
Occupancy
98%
Servicer advances outstanding
$0
CONVENIENT SELF STORAGE
Property
CONVENIENT SELF STORAGE
Address
4324 SOUTH SHACKELFORD ROAD; Little Rock, AR 72204
Property type
Self storage
Units, beds or keys
510
Net rentable square feet
66,825
Year built
2007
Year last renovated
2011
Original balance
$3.8M
Current balance
$3.6M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.68%
Current interest rate
3.68%
Origination date
09-02-2020
Original term
121 months
Amortization term
360 months
Interest-only period
37 months
Scheduled maturity
2030-10-01
Prepayment lockout end
06-30-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$5.8M
07-13-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$322,814
Operating expenses
$147,361
Net operating income
$175,453
Net cash flow
$170,430
DSCR (net cash flow)
1.63
DSCR (net operating income)
1.68
Occupancy
74%
Servicer advances outstanding
$0
LARCHMONT HILLS OWNERS CORP.
Property
LARCHMONT HILLS OWNERS CORP.
Address
17 NORTH CHATSWORTH AVE; LARCHMONT, NY 10538
Property type
Healthcare
Units, beds or keys
66
Net rentable square feet
not yet reported
Year built
1928
Year last renovated
2020
Original balance
$4.1M
Current balance
$3.5M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.14%
Current interest rate
3.14%
Origination date
03-18-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2029
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$23.0M
02-06-2020
Non-MAI
Most recent reported
$23.0M
2020-03-09
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
15455 MEMORIAL DRIVE
Property
15455 MEMORIAL DRIVE
Address
15455 MEMORIAL DRIVE; Houston, TX 77079
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
14,656
Year built
2004
Year last renovated
2018
Original balance
$3.9M
Current balance
$3.4M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.05%
Current interest rate
4.05%
Origination date
02-13-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
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
Basis
Amount
Date
Source (as filed)
At securitization
$5.3M
12-20-2019
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Cafe Benedicte
4,784
12-31-2032
Edge Dental
2,990
11-30-2031
Jacqueline's Day Spa
1,563
06-30-2029
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$149,343
Operating expenses
$79,557
Net operating income
$69,786
Net cash flow
$65,388
DSCR (net cash flow)
1.16
DSCR (net operating income)
1.24
Occupancy
94%
Servicer advances outstanding
$0
EXECUPLEX MINI STORAGE CENTER
Property
EXECUPLEX MINI STORAGE CENTER
Address
799, 801, 803, 1004, 1007, 1011 OSTER DRIVE, NORTHWEST; 35816, 3024 UNIVERSITY DRIVE, NORTHWEST; 35816 AND 799 OSTER DRIVE, NORTHWEST, BUILDINGS C, F, G AND H; Huntsville, AL 35816
Property type
Self storage
Units, beds or keys
553
Net rentable square feet
125,068
Year built
1960
Year last renovated
2019
Original balance
$3.5M
Current balance
$3.3M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.26%
Current interest rate
4.26%
Origination date
08-31-2020
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2030-09-01
Prepayment lockout end
05-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$5.8M
07-02-2020
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$195,981
Operating expenses
$109,694
Net operating income
$86,287
Net cash flow
$81,525
DSCR (net cash flow)
1.58
DSCR (net operating income)
1.67
Occupancy
100%
Servicer advances outstanding
$0
STORE MORE SELF STORAGE
Property
STORE MORE SELF STORAGE
Address
123 SCHUMANS BEACH ROAD; New Braunfels, TX 78130
Property type
Self storage
Units, beds or keys
306
Net rentable square feet
120,667
Year built
2003
Year last renovated
2018
Original balance
$3.2M
Current balance
$3.2M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.86%
Current interest rate
3.86%
Origination date
09-03-2020
Original term
121 months
Amortization term
not yet reported
Interest-only period
121 months
Scheduled maturity
2030-10-01
Prepayment lockout end
06-30-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$5.5M
07-27-2020
MAI
Most recent reported
$19.8M
2019-09-30
MAI
Change from securitization to the most recent reported valuation: 262.8%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$371,891
Operating expenses
$152,229
Net operating income
$219,662
Net cash flow
$213,629
DSCR (net cash flow)
3.42
DSCR (net operating income)
3.52
Occupancy
85%
Servicer advances outstanding
$0
LIBERTY SELF STORAGE
Property
LIBERTY SELF STORAGE
Address
4114 ILLINIOS ROUTE 176; 171 ERICK STREET; 4506 RAY STREET; Crystal Lake, IL 60014
Property type
Self storage
Units, beds or keys
704
Net rentable square feet
106,730
Year built
1976
Year last renovated
not yet reported
Original balance
$3.1M
Current balance
$3.1M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.51%
Current interest rate
3.51%
Origination date
08-05-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-09-01
Prepayment lockout end
05-31-2030
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$6.2M
06-10-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$476,799
Operating expenses
$325,259
Net operating income
$151,540
Net cash flow
$143,535
DSCR (net cash flow)
2.61
DSCR (net operating income)
2.75
Occupancy
91%
Servicer advances outstanding
$0
KIRBY AT SOUTHFORK
Property
KIRBY AT SOUTHFORK
Address
11540 MAGNOLIA PARKWAY; Manvel, TX 77578
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
15,750
Year built
2017
Year last renovated
not yet reported
Original balance
$3.4M
Current balance
$3.0M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
4.00%
Current interest rate
4.00%
Origination date
02-20-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
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
Basis
Amount
Date
Source (as filed)
At securitization
$4.8M
01-09-2020
MAI
Most recent reported
$24.5M
2019-08-27
MAI
Change from securitization to the most recent reported valuation: 406.2%.
Largest tenants
Tenant
Square feet
Lease expiration
GREENTREE CLEANERS
2,950
12-31-2029
Live to Move
2,375
11-30-2028
Tae Kwon Do Center
2,100
12-31-2023
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2025
Revenue
$311,266
Operating expenses
$88,670
Net operating income
$222,596
Net cash flow
$220,902
DSCR (net cash flow)
2.25
DSCR (net operating income)
2.26
Occupancy
100%
Servicer advances outstanding
$0
657 OWNERS CORP.
Property
657 OWNERS CORP.
Address
657 EAST 26TH ST; BROOKLYN, NY 11210
Property type
Healthcare
Units, beds or keys
112
Net rentable square feet
not yet reported
Year built
1939
Year last renovated
2004
Original balance
$3.1M
Current balance
$2.7M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.07%
Current interest rate
3.07%
Origination date
02-27-2020
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 Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$36.4M
01-10-2020
MAI
Most recent reported
$36.4M
2020-02-14
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
F-B PLAZA
Property
F-B PLAZA
Address
3939 NORTH FRY ROAD; Katy, TX 77449
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
11,860
Year built
2014
Year last renovated
not yet reported
Original balance
$2.6M
Current balance
$2.4M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.51%
Current interest rate
4.51%
Origination date
02-20-2020
Original term
120 months
Amortization term
360 months
Interest-only period
12 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
Basis
Amount
Date
Source (as filed)
At securitization
$3.7M
01-09-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Zhangs Kitchen LLC
2,434
08-31-2032
MARCO'S PIZZA
2,130
10-31-2029
WOW 8 Spa
2,128
06-30-2030
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$425,501
Operating expenses
$153,183
Net operating income
$272,318
Net cash flow
$252,037
DSCR (net cash flow)
1.56
DSCR (net operating income)
1.69
Occupancy
100%
Servicer advances outstanding
$0
41-15 44TH STREET OWNERS CORP.
Property
41-15 44TH STREET OWNERS CORP.
Address
41-15 44TH ST; SUNNYSIDE, NY 11104
Property type
Healthcare
Units, beds or keys
69
Net rentable square feet
not yet reported
Year built
1925
Year last renovated
2000
Original balance
$2.5M
Current balance
$2.1M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.04%
Current interest rate
3.04%
Origination date
03-18-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2029
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$29.1M
02-03-2020
MAI
Most recent reported
$29.1M
2020-02-20
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
35 EASTERN PARKWAY OWNERS CORP.
Property
35 EASTERN PARKWAY OWNERS CORP.
Address
35 EASTERN PKWY; BROOKLYN, NY 11238
Property type
Healthcare
Units, beds or keys
69
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
2001
Original balance
$2.0M
Current balance
$1.9M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.31%
Current interest rate
3.31%
Origination date
02-27-2020
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 Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$21.3M
11-15-2019
MAI
Most recent reported
$33.3M
2021-05-05
MAI
Change from securitization to the most recent reported valuation: 56.1%.
Latest financials
Financial period end (latest)
09-30-2019
Revenue
$445,622
Operating expenses
$390,418
Net operating income
$55,204
Net cash flow
$55,204
DSCR (net cash flow)
0.79
DSCR (net operating income)
0.79
Occupancy
95%
Servicer advances outstanding
$0
82 HORATIO OWNERS LTD.
Property
82 HORATIO OWNERS LTD.
Address
82-88 HORATIO ST; NEW YORK, NY 10014
Property type
Healthcare
Units, beds or keys
68
Net rentable square feet
not yet reported
Year built
1895
Year last renovated
1994
Original balance
$2.0M
Current balance
$1.7M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.14%
Current interest rate
3.14%
Origination date
02-27-2020
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 Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$34.2M
12-12-2019
MAI
Most recent reported
$34.2M
2020-01-08
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
CARLTON TERRACE CORP.
Property
CARLTON TERRACE CORP.
Address
65 DURHAM RD; YONKERS, NY 10708
Property type
Healthcare
Units, beds or keys
29
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
2005
Original balance
$1.7M
Current balance
$1.6M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.22%
Current interest rate
3.22%
Origination date
03-03-2020
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2030-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2029
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.8M
01-15-2020
MAI
Most recent reported
$10.9M
2022-07-20
MAI
Change from securitization to the most recent reported valuation: 10.9%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
21 CHAPEL OWNERS CORP.
Property
21 CHAPEL OWNERS CORP.
Address
21 CHAPEL PL; GREAT NECK, NY 11021
Property type
Healthcare
Units, beds or keys
42
Net rentable square feet
not yet reported
Year built
1964
Year last renovated
2008
Original balance
$1.8M
Current balance
$1.5M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.17%
Current interest rate
3.17%
Origination date
02-28-2020
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
Basis
Amount
Date
Source (as filed)
At securitization
$20.0M
01-29-2020
MAI
Most recent reported
$20.0M
2020-02-18
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
TEN WEST EIGHTY-SIX CORP.
Property
TEN WEST EIGHTY-SIX CORP.
Address
10 WEST 86TH ST; NEW YORK, NY 10024
Property type
Healthcare
Units, beds or keys
30
Net rentable square feet
not yet reported
Year built
1925
Year last renovated
2002
Original balance
$1.9M
Current balance
$1.5M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.06%
Current interest rate
3.06%
Origination date
02-24-2020
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 Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$68.6M
01-07-2020
Non-MAI
Most recent reported
$68.6M
2020-01-09
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
244 RIVERSIDE OWNERS, INC.
Property
244 RIVERSIDE OWNERS, INC.
Address
244 RIVERSIDE DR; NEW YORK, NY 10025
Property type
Healthcare
Units, beds or keys
59
Net rentable square feet
not yet reported
Year built
1907
Year last renovated
1993
Original balance
$1.9M
Current balance
$1.5M (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.23%
Current interest rate
3.23%
Origination date
09-30-2019
Original term
120 months
Amortization term
240 months
Interest-only period
not yet reported
Scheduled maturity
2029-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
03-30-2029
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$29.1M
07-03-2019
not yet reported
Most recent reported
$29.1M
2019-07-25
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
ACORN MACHINERY CORPORATION
Property
ACORN MACHINERY CORPORATION
Address
182 LAFAYETTE ST; NEW YORK, NY 10013
Property type
Healthcare
Units, beds or keys
6
Net rentable square feet
not yet reported
Year built
1890
Year last renovated
2011
Original balance
$1.5M
Current balance
$1.3M (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.26%
Current interest rate
3.26%
Origination date
09-19-2019
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2029-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
03-30-2029
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$23.3M
07-10-2019
not yet reported
Most recent reported
$23.3M
2019-07-17
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
ANNAPURNA REAL ESTATE CORP.
Property
ANNAPURNA REAL ESTATE CORP.
Address
169 MERCER ST; NEW YORK, NY 10012
Property type
Healthcare
Units, beds or keys
7
Net rentable square feet
not yet reported
Year built
1895
Year last renovated
2016
Original balance
$1.3M
Current balance
$1.1M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.27%
Current interest rate
3.27%
Origination date
02-27-2020
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 Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$25.4M
01-09-2020
MAI
Most recent reported
$25.4M
2020-01-29
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
366 STEWART AVENUE, INC.
Property
366 STEWART AVENUE, INC.
Address
366 STEWART AVE; GARDEN CITY, NY 11530
Property type
Healthcare
Units, beds or keys
36
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
1998
Original balance
$1.2M
Current balance
$1.1M (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.30%
Current interest rate
3.30%
Origination date
09-27-2019
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2029-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
03-30-2029
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.7M
08-07-2019
MAI
Most recent reported
$12.7M
2019-09-17
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
175 PPSW OWNERS CORP.
Property
175 PPSW OWNERS CORP.
Address
175 PROSPECT PARK SOUTH WEST; BROOKLYN, NY 11218
Property type
Healthcare
Units, beds or keys
28
Net rentable square feet
not yet reported
Year built
1915
Year last renovated
2016
Original balance
$1.0M
Current balance
$915,938 (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.23%
Current interest rate
3.23%
Origination date
03-05-2020
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2030-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2029
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$18.2M
01-07-2020
Non-MAI
Most recent reported
$18.2M
2020-02-21
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
CROSSROADS OWNERS CORP.
Property
CROSSROADS OWNERS CORP.
Address
361 WEST 36TH ST; NEW YORK, NY 10016
Property type
Healthcare
Units, beds or keys
13
Net rentable square feet
not yet reported
Year built
1925
Year last renovated
1999
Original balance
$1.0M
Current balance
$915,374 (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.26%
Current interest rate
3.26%
Origination date
02-20-2020
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 Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$47.1M
12-04-2019
MAI
Most recent reported
$47.1M
2019-12-20
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
HUGUENOT GARDENS TENANTS CORP.
Property
HUGUENOT GARDENS TENANTS CORP.
Address
450 PELHAM RD; NEW ROCHELLE, NY 10805
Property type
Healthcare
Units, beds or keys
24
Net rentable square feet
not yet reported
Year built
1951
Year last renovated
2007
Original balance
$1.0M
Current balance
$889,600 (January 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.23%
Current interest rate
3.23%
Origination date
09-26-2019
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2029-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
03-30-2029
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$4.5M
08-21-2019
not yet reported
Most recent reported
$4.5M
2019-09-17
MAI
Change from securitization to the most recent reported valuation: 0.0%.