Detail sections for the 28 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.
HILTON GARDEN INN SALT LAKE CITY AIRPORT
Property
HILTON GARDEN INN SALT LAKE CITY AIRPORT
Address
4975 WILEY POST WAY; Salt Lake City, UT 84116
Property type
Lodging
Units, beds or keys
172
Net rentable square feet
not yet reported
Year built
2012
Year last renovated
not yet reported
Original balance
$23.2M
Current balance
$21.6M (September 2026)
Share of deal balance
2.5%
Interest rate at origination
3.69%
Current interest rate
3.69%
Origination date
02-19-2020
Original term
120 months
Amortization term
360 months
Interest-only period
36 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
Basis
Amount
Date
Source (as filed)
At securitization
$36.8M
01-14-2021
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$9.3M
Operating expenses
$6.1M
Net operating income
$3.2M
Net cash flow
$2.8M
DSCR (net cash flow)
2.21
DSCR (net operating income)
2.50
Occupancy
82%
Servicer advances outstanding
$0
THE ARBORETUM
Property
THE ARBORETUM
Address
3333 PINEVILLE MATTHEWS ROAD; Charlotte, NC 28226
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
555,912
Year built
1985
Year last renovated
2012
Original balance
$25.0M
Current balance
$21.2M (September 2026)
Share of deal balance
2.5%
Interest rate at origination
3.36%
Current interest rate
3.36%
Origination date
10-01-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
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
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$170.0M
08-08-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Wal-Mart
120,405
01-26-2035
Harris Teeter
68,119
06-17-2047
Crunch
35,000
03-31-2034
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$7.9M
Operating expenses
$2.2M
Net operating income
$5.7M
Net cash flow
$5.4M
DSCR (net cash flow)
2.12
DSCR (net operating income)
2.23
Occupancy
99%
Servicer advances outstanding
$0
80 GRAND - CA
Property
80 GRAND - CA
Address
80 GRAND AVENUE; Oakland, CA 94612
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
44,155
Year built
1968
Year last renovated
2018
Original balance
$19.5M
Current balance
$19.2M (September 2026)
Share of deal balance
2.2%
Interest rate at origination
3.54%
Current interest rate
3.54%
Origination date
12-02-2020
Original term
120 months
Amortization term
360 months
Interest-only period
60 months
Scheduled maturity
2030-12-11
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
$28.5M
10-09-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Spring Fertility Master MSO LLC
9,920
09-30-2030
Medbridge Development Company L.P.
6,386
12-31-2030
Eye Physicians of the East Bay Medical Corp
4,960
08-31-2027
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
$658,727
Net operating income
$985,964
Net cash flow
$952,243
DSCR (net cash flow)
1.80
DSCR (net operating income)
1.87
Occupancy
84%
Servicer advances outstanding
$0
Walgreens Portfolio
Property
Walgreens 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
$21.5M
Current balance
$19.0M (September 2026)
Share of deal balance
2.2%
Interest rate at origination
3.56%
Current interest rate
3.56%
Origination date
11-20-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
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
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$34.6M
not yet reported
not yet reported
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.0M
Operating expenses
$10,493
Net operating income
$1.0M
Net cash flow
$1.0M
DSCR (net cash flow)
1.75
DSCR (net operating income)
1.78
Occupancy
100%
Servicer advances outstanding
$0
TOWN CENTER JEFFERSONVILLE
Property
TOWN CENTER JEFFERSONVILLE
Address
4251 TOWN CENTER BOULEVARD; Jeffersonville, IN 47130
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
184,228
Year built
2018
Year last renovated
not yet reported
Original balance
$19.6M
Current balance
$17.2M (September 2026)
Share of deal balance
2.0%
Interest rate at origination
3.30%
Current interest rate
3.30%
Origination date
11-20-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-11
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
$28.0M
10-16-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Hobby Lobby
54,995
09-30-2033
Burlington Coat Factory
36,073
02-28-2031
The TJX Companies
22,499
10-31-2029
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.5M
Operating expenses
$399,233
Net operating income
$1.1M
Net cash flow
$973,304
DSCR (net cash flow)
1.89
DSCR (net operating income)
2.06
Occupancy
100%
Servicer advances outstanding
$0
711 FIFTH AVENUE
Property
711 FIFTH AVENUE
Address
711 FIFTH AVENUE; New York, NY 10022
Property type
Mixed use
Units, beds or keys
not yet reported
Net rentable square feet
340,024
Year built
1927
Year last renovated
2019
Original balance
$15.0M
Current balance
$15.0M (September 2026)
Share of deal balance
1.7%
Interest rate at origination
3.16%
Current interest rate
3.16%
Origination date
03-06-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-03-06
Prepayment lockout end
09-05-2029
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
Basis
Amount
Date
Source (as filed)
At securitization
$1.00B
01-23-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Allen & Company LLC
70,924
09-30-2033
Core 5th Avenue LLC
59,736
12-31-2044
Ralph Lauren
49,164
06-30-2029
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$40.8M
Operating expenses
$17.3M
Net operating income
$23.6M
Net cash flow
$23.3M
DSCR (net cash flow)
2.67
DSCR (net operating income)
2.71
Occupancy
66%
Servicer advances outstanding
$0
CLIMASTOR 5
Property
CLIMASTOR 5
Address
9810 BLUEBONNET BOULEVARD; Baton Rouge, LA 70810
Property type
Self storage
Units, beds or keys
1191
Net rentable square feet
147,824
Year built
2007
Year last renovated
2018
Original balance
$9.6M
Current balance
$8.5M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
3.70%
Current interest rate
3.70%
Origination date
11-23-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-11
Prepayment lockout end
09-10-2030
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
$15.1M
10-04-2020
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$448,522
Operating expenses
$147,626
Net operating income
$300,896
Net cash flow
$297,200
DSCR (net cash flow)
2.24
DSCR (net operating income)
2.27
Occupancy
84%
Servicer advances outstanding
$0
COMFORT SUITES - MOAB, UT
Property
COMFORT SUITES - MOAB, UT
Address
400 NORTH MAIN STREET; Moab, UT 84532
Property type
Lodging
Units, beds or keys
94
Net rentable square feet
not yet reported
Year built
2013
Year last renovated
not yet reported
Original balance
$9.7M
Current balance
$8.5M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
4.18%
Current interest rate
4.18%
Origination date
12-16-2019
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-01-01
Prepayment lockout end
09-30-2029
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
Basis
Amount
Date
Source (as filed)
At securitization
$15.3M
11-25-2019
MAI
Latest financials
Financial period end (latest)
09-30-2025
Revenue
$3.6M
Operating expenses
$2.6M
Net operating income
$938,682
Net cash flow
$795,725
DSCR (net cash flow)
1.40
DSCR (net operating income)
1.65
Occupancy
69%
Servicer advances outstanding
$0
BAY TERRACE COOPERATIVE SECTION XII, INC.
Property
BAY TERRACE COOPERATIVE SECTION XII, INC.
Address
23-20 BELL BLVD; BAYSIDE, NY 11360
Property type
Healthcare
Units, beds or keys
123
Net rentable square feet
not yet reported
Year built
1964
Year last renovated
1999
Original balance
$7.5M
Current balance
$6.9M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
3.20%
Current interest rate
3.20%
Origination date
10-30-2020
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2030-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
04-30-2030
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
$50.7M
08-25-2020
MAI
Most recent reported
$54.1M
2021-07-02
not yet reported
Change from securitization to the most recent reported valuation: 6.8%.
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
Loan 4A
Property
Loan 4A
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$6.8M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
2.94%
Current interest rate
2.94%
Origination date
10-29-2020
Original term
120 months
Amortization term
270 months
Interest-only period
not yet reported
Scheduled maturity
2030-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America 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
OAKWOOD VILLAGE
Property
OAKWOOD VILLAGE
Address
5410 TO 5516 SOUTH 900 EAST; Murray, UT 84117
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
120,674
Year built
1979
Year last renovated
2012
Original balance
$7.6M
Current balance
$6.7M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
3.73%
Current interest rate
3.73%
Origination date
11-17-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-11
Prepayment lockout end
09-10-2030
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
$14.8M
02-05-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Spirit Halloween
32,563
11-17-2026
Nuttall's Sewing Center
18,012
09-30-2029
Octapharma Plasma J
11,700
09-30-2028
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$837,715
Operating expenses
$241,804
Net operating income
$595,911
Net cash flow
$567,828
DSCR (net cash flow)
2.70
DSCR (net operating income)
2.83
Occupancy
99%
Servicer advances outstanding
$0
BAROCREST APARTMENTS OWNERS CORP.
Property
BAROCREST APARTMENTS OWNERS CORP.
Address
121-16 OCEAN PROMENADE; ROCKAWAY, NY 11694
Property type
Healthcare
Units, beds or keys
65
Net rentable square feet
not yet reported
Year built
1954
Year last renovated
2016
Original balance
$6.0M
Current balance
$6.0M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
3.19%
Current interest rate
3.19%
Origination date
11-18-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-31-2030
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
$21.1M
09-09-2020
MAI
Most recent reported
$21.1M
2020-10-21
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
KROGER DISTRIBUTION CENTER
Property
KROGER DISTRIBUTION CENTER
Address
400 WALTER ROAD; Mazomanie, WI 53560
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
225,000
Year built
1979
Year last renovated
2020
Original balance
$5.2M
Current balance
$5.2M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
3.38%
Current interest rate
3.38%
Origination date
11-17-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-12-11
Prepayment lockout end
09-10-2030
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
$8.7M
10-21-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Roundy's Supermarkets Inc.
225,000
07-31-2030
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$552,161
Operating expenses
$5,522
Net operating income
$546,639
Net cash flow
$515,139
DSCR (net cash flow)
2.87
DSCR (net operating income)
3.04
Occupancy
100%
Servicer advances outstanding
$0
CARDIFF REEF
Property
CARDIFF REEF
Address
2121 NEWCASTLE AVENUE; Cardiff by the Sea, CA 92007
Property type
Mixed use
Units, beds or keys
not yet reported
Net rentable square feet
15,300
Year built
1976
Year last renovated
2019
Original balance
$4.7M
Current balance
$4.7M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
3.05%
Current interest rate
3.05%
Origination date
11-16-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-12-01
Prepayment lockout end
12-31-2022
Yield maintenance end
08-31-2030
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.0M
10-09-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
THE FAMILIE V2
1,700
10-31-2023
BROWN & WINTERS
850
12-31-2024
KAT BEAUTY, LLC
850
10-31-2024
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$446,347
Operating expenses
$145,945
Net operating income
$300,402
Net cash flow
$298,277
DSCR (net cash flow)
4.09
DSCR (net operating income)
4.12
Occupancy
88%
Servicer advances outstanding
$0
541 BRONX RIVER ROAD
Property
541 BRONX RIVER ROAD
Address
541 BRONX RIVER ROAD; Yonkers, NY 10704
Property type
Multifamily
Units, beds or keys
70
Net rentable square feet
not yet reported
Year built
1937
Year last renovated
not yet reported
Original balance
$4.5M
Current balance
$4.5M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
2.86%
Current interest rate
2.86%
Origination date
11-19-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 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
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.9M
09-24-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$646,605
Operating expenses
$310,820
Net operating income
$335,785
Net cash flow
$323,290
DSCR (net cash flow)
4.97
DSCR (net operating income)
5.16
Occupancy
100%
Servicer advances outstanding
$0
645 OWNERS CORP.
Property
645 OWNERS CORP.
Address
645 E 26TH ST; BROOKLYN, NY 11210
Property type
Healthcare
Units, beds or keys
65
Net rentable square feet
not yet reported
Year built
1939
Year last renovated
2000
Original balance
$4.5M
Current balance
$3.9M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.18%
Current interest rate
3.18%
Origination date
10-30-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
04-30-2030
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
$25.6M
06-24-2020
MAI
Most recent reported
$25.6M
2020-08-12
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
09-30-2025
Revenue
$629,865
Operating expenses
$546,122
Net operating income
$83,743
Net cash flow
$83,743
DSCR (net cash flow)
0.47
DSCR (net operating income)
0.47
Occupancy
95%
Servicer advances outstanding
$0
EXTRA SPACE STORAGE-SAN JACINTO
Property
EXTRA SPACE STORAGE-SAN JACINTO
Address
851 WEST ESPLANADE AVENUE; San Jacinto, CA 92582
Property type
Self storage
Units, beds or keys
1038
Net rentable square feet
119,560
Year built
1985
Year last renovated
not yet reported
Original balance
$3.2M
Current balance
$2.8M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.35%
Current interest rate
3.35%
Origination date
10-30-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
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
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.0M
03-13-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.1M
Operating expenses
$289,813
Net operating income
$803,561
Net cash flow
$779,144
DSCR (net cash flow)
9.20
DSCR (net operating income)
9.49
Occupancy
95%
Servicer advances outstanding
$0
277 BRONX RIVER ROAD OWNERS, INC.
Property
277 BRONX RIVER ROAD OWNERS, INC.
Address
277 BRONX RIVER RD; YONKERS, NY 10704
Property type
Healthcare
Units, beds or keys
85
Net rentable square feet
not yet reported
Year built
1957
Year last renovated
2005
Original balance
$3.0M
Current balance
$2.8M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.26%
Current interest rate
3.26%
Origination date
10-30-2020
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2030-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
04-30-2030
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
$16.6M
08-12-2020
MAI
Most recent reported
$16.6M
2020-09-15
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
ROSEVILLE NORTH HIGHLANDS SELF STORAGE
Property
ROSEVILLE NORTH HIGHLANDS SELF STORAGE
Address
4250 ROSEVILLE ROAD; North Highlands, CA 95660
Property type
Self storage
Units, beds or keys
473
Net rentable square feet
56,143
Year built
1973
Year last renovated
not yet reported
Original balance
$2.6M
Current balance
$2.6M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.43%
Current interest rate
3.43%
Origination date
11-12-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 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
Bank of America, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$4.8M
10-09-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$315,792
Operating expenses
$219,421
Net operating income
$96,371
Net cash flow
$92,161
DSCR (net cash flow)
2.01
DSCR (net operating income)
2.10
Occupancy
78%
Servicer advances outstanding
$0
40 W. 22ND ST. TENANTS COOPERATIVE CORP.
Property
40 W. 22ND ST. TENANTS COOPERATIVE CORP.
Address
40-42 WEST 22ND ST; NEW YORK, NY 10010
Property type
Healthcare
Units, beds or keys
15
Net rentable square feet
not yet reported
Year built
1909
Year last renovated
2017
Original balance
$2.5M
Current balance
$2.5M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.30%
Current interest rate
3.30%
Origination date
10-29-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
04-30-2030
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
$60.3M
08-05-2020
MAI
Most recent reported
$60.3M
2020-09-16
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$508,990
Operating expenses
$536,949
Net operating income
$-27,959
Net cash flow
$-27,959
DSCR (net cash flow)
-0.67
DSCR (net operating income)
-0.67
Occupancy
95%
Servicer advances outstanding
$0
P.M.A. CORPORATION
Property
P.M.A. CORPORATION
Address
4784 BOSTON POST RD; PELHAM MANOR, NY 10803
Property type
Healthcare
Units, beds or keys
76
Net rentable square feet
not yet reported
Year built
1927
Year last renovated
2000
Original balance
$3.0M
Current balance
$2.3M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.35%
Current interest rate
3.35%
Origination date
10-29-2020
Original term
120 months
Amortization term
240 months
Interest-only period
not yet reported
Scheduled maturity
2030-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
04-30-2030
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
$14.3M
05-18-2020
Non-MAI
Most recent reported
$14.3M
2020-06-10
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
14 SOUNDVIEW OWNERS CORP.
Property
14 SOUNDVIEW OWNERS CORP.
Address
14 SOUNDVIEW AVE; WHITE PLAINS, NY 10606
Property type
Healthcare
Units, beds or keys
58
Net rentable square feet
not yet reported
Year built
1954
Year last renovated
2010
Original balance
$2.7M
Current balance
$2.3M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.20%
Current interest rate
3.20%
Origination date
11-20-2020
Original term
120 months
Amortization term
300 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-31-2030
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
$16.5M
10-20-2020
Non-MAI
Most recent reported
$16.5M
2020-11-10
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
11 BRONX RIVER ROAD OWNERS, INC.
Property
11 BRONX RIVER ROAD OWNERS, INC.
Address
11 BRONX RIVER RD; YONKERS, NY 10704
Property type
Healthcare
Units, beds or keys
74
Net rentable square feet
not yet reported
Year built
1956
Year last renovated
2003
Original balance
$2.3M
Current balance
$2.0M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.29%
Current interest rate
3.29%
Origination date
11-20-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-31-2030
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
$13.6M
09-24-2020
Non-MAI
Most recent reported
$13.6M
2020-10-22
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
225 LINCOLN APTS CORP. A/K/A 225 LINCOLN APTS. CORP.
Property
225 LINCOLN APTS CORP. A/K/A 225 LINCOLN APTS. CORP.
Address
225 LINCOLN PL; BROOKLYN, NY 11217
Property type
Healthcare
Units, beds or keys
51
Net rentable square feet
not yet reported
Year built
1920
Year last renovated
2000
Original balance
$2.1M
Current balance
$1.8M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.15%
Current interest rate
3.15%
Origination date
11-20-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-31-2030
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
$40.4M
09-15-2020
Non-MAI
Most recent reported
$40.4M
2020-11-10
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
ELIZABETH GARDENS CORP.
Property
ELIZABETH GARDENS CORP.
Address
25 ELIZABETH ST; FARMINGDALE, NY 11735
Property type
Healthcare
Units, beds or keys
78
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
2003
Original balance
$1.8M
Current balance
$1.5M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.35%
Current interest rate
3.35%
Origination date
11-30-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-31-2030
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
$14.3M
09-23-2020
MAI
Most recent reported
$14.3M
2020-10-30
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
VIA MAGNA CORP. F/K/A CLXXII VIA MAGNA CORP.
Property
VIA MAGNA CORP. F/K/A CLXXII VIA MAGNA CORP.
Address
182-184 GRAND ST; NEW YORK, NY 10013
Property type
Healthcare
Units, beds or keys
9
Net rentable square feet
not yet reported
Year built
1891
Year last renovated
2015
Original balance
$1.6M
Current balance
$1.4M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.42%
Current interest rate
3.42%
Origination date
10-30-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
04-30-2030
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
$20.6M
10-01-2020
MAI
Most recent reported
$20.6M
2020-10-20
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
ROBLINN CORP.
Property
ROBLINN CORP.
Address
118 WEST 72ND ST; NEW YORK, NY 10023
Property type
Healthcare
Units, beds or keys
47
Net rentable square feet
not yet reported
Year built
1914
Year last renovated
1999
Original balance
$1.4M
Current balance
$1.2M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.39%
Current interest rate
3.39%
Origination date
11-30-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-31-2030
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
$18.3M
09-24-2020
MAI
Most recent reported
$18.3M
2020-10-27
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
7520 RIDGE OWNERS CORP.
Property
7520 RIDGE OWNERS CORP.
Address
7520 RIDGE BLVD; BROOKLYN, NY 11209
Property type
Healthcare
Units, beds or keys
43
Net rentable square feet
not yet reported
Year built
1956
Year last renovated
2000
Original balance
$1.1M
Current balance
$969,196 (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.40%
Current interest rate
3.40%
Origination date
11-30-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2030-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-31-2030
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
$10.1M
09-17-2020
Non-MAI
Most recent reported
$10.1M
2020-11-09
MAI
Change from securitization to the most recent reported valuation: 0.0%.