Bank 2020-BNK29: loan annex
Page built October 19, 2026
Loan detail for Bank 2020-BNK29.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15
← Bank 2020-BNK29 · CMBS market
Detail sections for the 23 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.
TURNER TOWERS
| Property | TURNER TOWERS |
| Address | 135 EASTERN PARKWAY; Brooklyn, NY 11238 |
| Property type | Multifamily |
| Units, beds or keys | 187 |
| Net rentable square feet | not yet reported |
| Year built | 1926 |
| Year last renovated | not yet reported |
| Original balance | $25.0M |
| Current balance | $21.5M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 2.39% |
| Current interest rate | 2.39% |
| Origination date | 10-29-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 06-30-2030 |
| 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) | 12-31-2025 |
| Revenue | $6.0M |
| Operating expenses | $4.8M |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.01 |
| DSCR (net operating income) | 1.05 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CHASEWOOD TECHNOLOGY PARK
| Property | CHASEWOOD TECHNOLOGY PARK |
| Address | 20329, 20333, 20405, AND 20445 STATE HIGHWAY 249; Houston, TX 77077 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 463,969 |
| Year built | 1983 |
| Year last renovated | 2002 |
| Original balance | $16.0M |
| Current balance | $14.5M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 3.91% |
| Current interest rate | 3.91% |
| Origination date | 08-28-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2030-09-01 |
| Prepayment lockout end | 08-31-2022 |
| Yield maintenance end | 04-30-2030 |
| 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 | $10.0M |
| Operating expenses | $4.9M |
| Net operating income | $5.1M |
| Net cash flow | $4.4M |
| DSCR (net cash flow) | 1.68 |
| DSCR (net operating income) | 1.97 |
| Occupancy | 69% |
| Servicer advances outstanding | $0 |
SUPERIOR SELF STORAGE POCKET
| Property | SUPERIOR SELF STORAGE POCKET |
| Address | 1106 CORPORATE WAY; Sacramento, CA 95831 |
| Property type | Self storage |
| Units, beds or keys | 980 |
| Net rentable square feet | 104,131 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $12.7M |
| Current balance | $12.7M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 2.98% |
| Current interest rate | 2.98% |
| Origination date | 09-30-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-10-11 |
| Prepayment lockout end | 07-10-2030 |
| 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 | $1.1M |
| Operating expenses | $321,336 |
| Net operating income | $795,457 |
| Net cash flow | $790,395 |
| DSCR (net cash flow) | 4.14 |
| DSCR (net operating income) | 4.17 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
GLENDALE THUNDERBIRD SHOPPING CENTER
| Property | GLENDALE THUNDERBIRD SHOPPING CENTER |
| Address | 5860-5870 WEST THUNDERBIRD ROAD; Glendale, AZ 85306 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 89,195 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $12.2M |
| Current balance | $12.2M (September 2026) |
| Share of deal balance | 1.5% |
| 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 | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $301,958 |
| Net operating income | $807,384 |
| Net cash flow | $758,844 |
| DSCR (net cash flow) | 3.78 |
| DSCR (net operating income) | 4.02 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
ExchangeRight Net Leased Portfolio 39
| Property | ExchangeRight Net Leased Portfolio 39 |
| 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 | $12.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 09-02-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 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 | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.9M |
| Operating expenses | $348,657 |
| Net operating income | $2.5M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 2.46 |
| DSCR (net operating income) | 2.52 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
MISSION PLAZA
| Property | MISSION PLAZA |
| Address | 993 WEST VALLEY BOULEVARD; Rialto, CA 92316 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 141,683 |
| Year built | 1989 |
| Year last renovated | not yet reported |
| Original balance | $12.0M |
| Current balance | $11.8M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 3.62% |
| Current interest rate | 3.62% |
| Origination date | 10-28-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 06-30-2030 |
| 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 | $1.2M |
| Operating expenses | $354,146 |
| Net operating income | $808,460 |
| Net cash flow | $761,474 |
| DSCR (net cash flow) | 2.32 |
| DSCR (net operating income) | 2.47 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
10 Charles Street & 35 Perry Street
| Property | 10 Charles Street & 35 Perry Street |
| Address | NY |
| Property type | Multifamily |
| Units, beds or keys | 13 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $11.8M |
| Current balance | $11.8M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 3.96% |
| Current interest rate | 3.96% |
| Origination date | 11-03-2020 |
| Original term | 121 months |
| Amortization term | not yet reported |
| Interest-only period | 121 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 08-31-2030 |
| 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) | 12-31-2025 |
| Revenue | $1.2M |
| Operating expenses | $209,837 |
| Net operating income | $987,163 |
| Net cash flow | $983,380 |
| DSCR (net cash flow) | 2.07 |
| DSCR (net operating income) | 2.08 |
| Occupancy | 100% |
| 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 | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.20% |
| Current interest rate | 3.20% |
| Origination date | 10-01-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-10-11 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
COURTYARD MARRIOTT SOLANA BEACH
| Property | COURTYARD MARRIOTT SOLANA BEACH |
| Address | 717 SOUTH HIGHWAY 101; Solana Beach, CA 92075 |
| Property type | Lodging |
| Units, beds or keys | 120 |
| Net rentable square feet | not yet reported |
| Year built | 1990 |
| Year last renovated | 2019 |
| Original balance | $11.5M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | 02-27-2020 |
| 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 | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $8.4M |
| Operating expenses | $4.5M |
| Net operating income | $3.9M |
| Net cash flow | $3.6M |
| DSCR (net cash flow) | 2.53 |
| DSCR (net operating income) | 2.77 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
HOME2 SUITES - COLUMBUS (AIRPORT EAST), OH
| Property | HOME2 SUITES - COLUMBUS (AIRPORT EAST), OH |
| Address | 6315 EAST BROAD STREET; Columbus, OH 43213 |
| Property type | Lodging |
| Units, beds or keys | 93 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $11.0M |
| Current balance | $9.6M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 03-06-2020 |
| 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 | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $3.0M |
| Operating expenses | $1.9M |
| Net operating income | $1.1M |
| Net cash flow | $973,572 |
| DSCR (net cash flow) | 1.59 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 71% |
| Servicer advances outstanding | $0 |
H-MART - CARROLLTON, TX
| Property | H-MART - CARROLLTON, TX |
| Address | 2625 OLD DENTON ROAD; Carrollton, TX 75007 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 76,130 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.55% |
| Current interest rate | 3.55% |
| Origination date | 09-09-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 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 | 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 | $612,139 |
| Operating expenses | $18,364 |
| Net operating income | $593,775 |
| Net cash flow | $555,710 |
| DSCR (net cash flow) | 3.87 |
| DSCR (net operating income) | 4.14 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
169-171 UNIVERSITY AVENUE
| Property | 169-171 UNIVERSITY AVENUE |
| Address | 169-171 UNIVERSITY AVENUE; Palo Alto, CA 94301 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 9,286 |
| Year built | 1998 |
| Year last renovated | not yet reported |
| Original balance | $7.4M |
| Current balance | $7.4M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 2.90% |
| Current interest rate | 2.90% |
| Origination date | 11-04-2020 |
| Original term | 121 months |
| Amortization term | not yet reported |
| Interest-only period | 121 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 07-31-2030 |
| 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 | $626,152 |
| Operating expenses | $67,200 |
| Net operating income | $558,952 |
| Net cash flow | $535,462 |
| DSCR (net cash flow) | 4.94 |
| DSCR (net operating income) | 5.15 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
302 WEST 12TH STREET
| Property | 302 WEST 12TH STREET |
| Address | 302 WEST 12TH STREET; New York, NY 10014 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 5,041 |
| Year built | 1910 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.02% |
| Current interest rate | 3.02% |
| Origination date | 11-03-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-11-11 |
| Prepayment lockout end | 07-10-2030 |
| 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 | $614,823 |
| Operating expenses | $212,719 |
| Net operating income | $402,104 |
| Net cash flow | $391,972 |
| DSCR (net cash flow) | 3.67 |
| DSCR (net operating income) | 3.77 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Midwest Dollar General Portfolio
| Property | Midwest Dollar General Portfolio |
| Address | not yet reported |
| Property type | Retail |
| 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 | $6.8M |
| Current balance | $6.4M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.06% |
| Current interest rate | 4.06% |
| Origination date | 09-15-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | 09-30-2022 |
| Yield maintenance end | 06-30-2030 |
| 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 | $359,082 |
| Operating expenses | $52,835 |
| Net operating income | $306,247 |
| Net cash flow | $300,270 |
| DSCR (net cash flow) | 1.52 |
| DSCR (net operating income) | 1.55 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SANDY CITY SELF STORAGE - SANDY, UT
| Property | SANDY CITY SELF STORAGE - SANDY, UT |
| Address | 8802 SOUTH 700 EAST; Sandy, UT 84070 |
| Property type | Self storage |
| Units, beds or keys | 538 |
| Net rentable square feet | 61,765 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $6.3M |
| Current balance | $6.3M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.31% |
| Current interest rate | 4.31% |
| Origination date | 10-01-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | 11-30-2022 |
| Yield maintenance end | 06-30-2030 |
| 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 | $498,268 |
| Operating expenses | $136,400 |
| Net operating income | $361,868 |
| Net cash flow | $358,780 |
| DSCR (net cash flow) | 2.59 |
| DSCR (net operating income) | 2.61 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
ACE SELF STORAGE - BOULDER, CO
| Property | ACE SELF STORAGE - BOULDER, CO |
| Address | 4635 BROADWAY & 975 ROSEWOOD AVENUE; Boulder, CO 80304 |
| Property type | Self storage |
| Units, beds or keys | 694 |
| Net rentable square feet | 70,790 |
| Year built | 1959 |
| Year last renovated | 1991 |
| Original balance | $6.2M |
| Current balance | $6.2M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.82% |
| Current interest rate | 3.82% |
| Origination date | 10-26-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 07-31-2030 |
| 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 | $660,446 |
| Operating expenses | $253,122 |
| Net operating income | $407,324 |
| Net cash flow | $402,147 |
| DSCR (net cash flow) | 3.37 |
| DSCR (net operating income) | 3.42 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
PEAK VIEW PARK MHC
| Property | PEAK VIEW PARK MHC |
| Address | 19253 E. US-24; Woodland Park, CO 80863 |
| Property type | Manufactured housing |
| Units, beds or keys | 82 |
| Net rentable square feet | not yet reported |
| Year built | 1964 |
| Year last renovated | not yet reported |
| Original balance | $5.6M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.28% |
| Current interest rate | 4.28% |
| Origination date | 10-15-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 11-30-2022 |
| Yield maintenance end | 07-31-2030 |
| 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 | $161,670 |
| Operating expenses | $59,055 |
| Net operating income | $102,615 |
| Net cash flow | $101,127 |
| DSCR (net cash flow) | 1.22 |
| DSCR (net operating income) | 1.24 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
ARABI SELF STORAGE - ARABI, LA
| Property | ARABI SELF STORAGE - ARABI, LA |
| Address | 7405 & 7407 W ST. BERNARD HWY; Arabi, LA 70032 |
| Property type | Self storage |
| Units, beds or keys | 692 |
| Net rentable square feet | 61,440 |
| Year built | 1984 |
| Year last renovated | 2019 |
| Original balance | $4.5M |
| Current balance | $4.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.16% |
| Current interest rate | 3.16% |
| Origination date | 11-03-2020 |
| Original term | 121 months |
| Amortization term | not yet reported |
| Interest-only period | 121 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 08-31-2030 |
| 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 | $582,467 |
| Operating expenses | $169,585 |
| Net operating income | $412,882 |
| Net cash flow | $408,274 |
| DSCR (net cash flow) | 5.67 |
| DSCR (net operating income) | 5.73 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
WALGREENS NEW LONDON CT
| Property | WALGREENS NEW LONDON CT |
| Address | 698 BANK STREET; New London, CT 06320 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,550 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $4.3M |
| Current balance | $4.3M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.67% |
| Current interest rate | 3.67% |
| Origination date | 10-27-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 10-31-2022 |
| Yield maintenance end | 07-31-2030 |
| 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 | $242,500 |
| Operating expenses | $2,425 |
| Net operating income | $240,075 |
| Net cash flow | $226,398 |
| DSCR (net cash flow) | 2.83 |
| DSCR (net operating income) | 3.00 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
RIVERLAND ESTATES MHC
| Property | RIVERLAND ESTATES MHC |
| Address | 15-156 BONURA DRIVE; Saint Rose, LA 70087 |
| Property type | Manufactured housing |
| Units, beds or keys | 117 |
| Net rentable square feet | not yet reported |
| Year built | 1975 |
| Year last renovated | 2020 |
| Original balance | $4.5M |
| Current balance | $4.3M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.61% |
| Current interest rate | 3.61% |
| Origination date | 10-23-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 07-31-2030 |
| 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 | $384,176 |
| Operating expenses | $68,010 |
| Net operating income | $316,166 |
| Net cash flow | $313,597 |
| DSCR (net cash flow) | 2.55 |
| DSCR (net operating income) | 2.57 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
WALGREENS DELTONA, FL
| Property | WALGREENS DELTONA, FL |
| Address | 1700 NORTH NORMANDY BOULEVARD; Deltona, FL 32725 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 13,361 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $3.5M |
| Current balance | $3.5M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.22% |
| Current interest rate | 4.22% |
| Origination date | 09-02-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | 05-31-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $78,829 |
| Operating expenses | $788 |
| Net operating income | $78,041 |
| Net cash flow | $77,540 |
| DSCR (net cash flow) | 2.07 |
| DSCR (net operating income) | 2.08 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
VILLA ROSE
| Property | VILLA ROSE |
| Address | 121, 131, 141, AND 145 SOUTH 200 EAST AND 262 EAST 100 SOUTH; Provo, UT 84606 |
| Property type | Multifamily |
| Units, beds or keys | 69 |
| Net rentable square feet | not yet reported |
| Year built | 1973 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.4M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.42% |
| Current interest rate | 3.42% |
| Origination date | 11-03-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-11-11 |
| Prepayment lockout end | 08-10-2030 |
| 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 | $504,491 |
| Operating expenses | $172,198 |
| Net operating income | $332,293 |
| Net cash flow | $317,148 |
| DSCR (net cash flow) | 5.40 |
| DSCR (net operating income) | 5.66 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
COMERICA BANK - DALLAS, TX
| Property | COMERICA BANK - DALLAS, TX |
| Address | 5647 WEST LOVERS LANE; Dallas, TX 75209 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 4,043 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $3.0M |
| Current balance | $3.0M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.15% |
| Current interest rate | 3.15% |
| Origination date | 11-04-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-11-11 |
| Prepayment lockout end | 12-10-2022 |
| Yield maintenance end | 08-10-2030 |
| 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 | $165,000 |
| Operating expenses | $1,780 |
| Net operating income | $163,220 |
| Net cash flow | $163,018 |
| DSCR (net cash flow) | 3.41 |
| DSCR (net operating income) | 3.41 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |