Detail sections for the 57 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.
Loan 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
$23.0M
Current balance
$23.0M (September 2026)
Share of deal balance
2.6%
Interest rate at origination
2.83%
Current interest rate
2.83%
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
not yet reported
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSMCH
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
Most recent reported
$330.0M
2020-11-01
MAI
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 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
$22.3M
Current balance
$22.3M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.43%
Current interest rate
3.43%
Origination date
06-07-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-06-09
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
not yet reported
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
FRESH POND CAMBRIDGE
Property
FRESH POND CAMBRIDGE
Address
168-210 ALEWIFE BROOK PARKWAY; Cambridge, MA 02138
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
226,730
Year built
1950
Year last renovated
not yet reported
Original balance
$20.0M
Current balance
$20.0M (September 2026)
Share of deal balance
2.3%
Interest rate at origination
3.15%
Current interest rate
3.15%
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
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
$113.0M
08-20-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
UE TRUE ALEWIFE BROOK PKWY LLC
47,744
01-31-2032
Whole Foods Market Group
45,150
01-31-2029
T J Maxx
35,432
01-31-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$2.5M
Operating expenses
$1.0M
Net operating income
$1.5M
Net cash flow
$1.4M
DSCR (net cash flow)
3.56
DSCR (net operating income)
3.80
Occupancy
98%
Servicer advances outstanding
$0
HARVARD WEST (ROSEBURG DHS OFFICE)
Property
HARVARD WEST (ROSEBURG DHS OFFICE)
Address
738 WEST HARVARD AVENUE; Roseburg, OR 97471
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
80,798
Year built
1979
Year last renovated
2016
Original balance
$18.0M
Current balance
$18.0M (September 2026)
Share of deal balance
2.1%
Interest rate at origination
3.22%
Current interest rate
3.22%
Origination date
11-13-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2030-12-01
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
$27.3M
09-28-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
State of Oregon
80,798
11-30-2035
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
$328,801
Net operating income
$833,726
Net cash flow
$825,646
DSCR (net cash flow)
2.82
DSCR (net operating income)
2.85
Occupancy
100%
Servicer advances outstanding
$0
HOLLISWOOD OWNERS CORP.
Property
HOLLISWOOD OWNERS CORP.
Address
196-04 POMPEII AVE; HOLLISWOOD, NY 11423
Property type
Healthcare
Units, beds or keys
262
Net rentable square feet
not yet reported
Year built
1949
Year last renovated
2006
Original balance
$20.0M
Current balance
$17.5M (September 2026)
Share of deal balance
2.0%
Interest rate at origination
3.00%
Current interest rate
3.00%
Origination date
12-29-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$55.8M
11-10-2020
MAI
Most recent reported
$55.8M
2020-12-03
not yet reported
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
23000 MILLCREEK BOULEVARD
Property
23000 MILLCREEK BOULEVARD
Address
23000 MILLCREEK BOULEVARD; Highland Hills, OH 44122
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
154,876
Year built
1997
Year last renovated
2019
Original balance
$17.0M
Current balance
$17.0M (September 2026)
Share of deal balance
2.0%
Interest rate at origination
2.70%
Current interest rate
2.70%
Origination date
12-23-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-05
Prepayment lockout end
10-04-2030
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
$27.5M
11-20-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
AML RightSource LLC
72,825
09-30-2029
Paychex North America Inc
50,649
03-31-2028
Window Nation LLC
15,802
07-31-2036
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.7M
Operating expenses
$738,025
Net operating income
$956,717
Net cash flow
$820,961
DSCR (net cash flow)
3.54
DSCR (net operating income)
4.12
Occupancy
90%
Servicer advances outstanding
$0
LAGUNA HILLS SELF STORAGE
Property
LAGUNA HILLS SELF STORAGE
Address
23370 MOULTON PARKWAY; Laguna Hills, CA 92653
Property type
Self storage
Units, beds or keys
918
Net rentable square feet
97,486
Year built
1986
Year last renovated
not yet reported
Original balance
$16.5M
Current balance
$16.5M (September 2026)
Share of deal balance
1.9%
Interest rate at origination
3.04%
Current interest rate
3.04%
Origination date
12-22-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
02-28-2023
Yield maintenance end
06-30-2030
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
$26.4M
11-03-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.2M
Operating expenses
$330,752
Net operating income
$899,978
Net cash flow
$892,668
DSCR (net cash flow)
3.51
DSCR (net operating income)
3.54
Occupancy
87%
Servicer advances outstanding
$0
Loan 8B
Property
Loan 8B
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
$24.0M
Current balance
$16.2M (September 2026)
Share of deal balance
1.9%
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
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
Most recent reported
$409.0M
2020-09-28
MAI
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
NEWPORT COURT
Property
NEWPORT COURT
Address
16700 ASTON STREET, 1771 & 1791 DEERE AVENUE; Irvine, CA 92606
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
212,283
Year built
1973
Year last renovated
2000
Original balance
$15.0M
Current balance
$15.0M (September 2026)
Share of deal balance
1.7%
Interest rate at origination
2.97%
Current interest rate
2.97%
Origination date
01-15-2021
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-02-01
Prepayment lockout end
09-30-2030
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
$57.9M
11-19-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Newport Corp
190,857
02-28-2037
Biotec Dental Lab
21,426
07-31-2036
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.9M
Operating expenses
$331,940
Net operating income
$1.5M
Net cash flow
$1.5M
DSCR (net cash flow)
6.48
DSCR (net operating income)
6.74
Occupancy
100%
Servicer advances outstanding
$0
250 WEST 57TH STREET
Property
250 WEST 57TH STREET
Address
250 WEST 57TH STREET; New York, NY 10107
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
543,743
Year built
1921
Year last renovated
2017
Original balance
$38.0M
Current balance
$15.0M (September 2026)
Share of deal balance
1.7%
Interest rate at origination
2.83%
Current interest rate
2.83%
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
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
$330.0M
11-01-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
American Society of Composers Authors and Publish
87,943
08-31-2034
Concord Music Group Inc.
46,666
10-31-2036
The TJX Companies
46,644
02-28-2041
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$9.7M
Operating expenses
$4.0M
Net operating income
$5.6M
Net cash flow
$5.1M
DSCR (net cash flow)
4.04
DSCR (net operating income)
4.41
Occupancy
85%
Servicer advances outstanding
$0
Naiman Industrial Portfolio
Property
Naiman Industrial Portfolio
Address
OH
Property type
Industrial
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
$14.5M
Current balance
$14.5M (September 2026)
Share of deal balance
1.7%
Interest rate at origination
3.81%
Current interest rate
3.81%
Origination date
01-14-2021
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-02-01
Prepayment lockout end
07-31-2030
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
$22.9M
not yet reported
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.6M
Operating expenses
$804,032
Net operating income
$815,960
Net cash flow
$670,299
DSCR (net cash flow)
2.40
DSCR (net operating income)
2.92
Occupancy
98%
Servicer advances outstanding
$0
C.C. FILSON WORLD HEADQUARTERS
Property
C.C. FILSON WORLD HEADQUARTERS
Address
1741 1ST AVENUE SOUTH; Seattle, WA 98134
Property type
Mixed use
Units, beds or keys
not yet reported
Net rentable square feet
51,284
Year built
1921
Year last renovated
2015
Original balance
$13.1M
Current balance
$13.1M (September 2026)
Share of deal balance
1.5%
Interest rate at origination
3.63%
Current interest rate
3.63%
Origination date
01-20-2021
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-02-11
Prepayment lockout end
11-10-2030
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
$22.0M
12-14-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Filson
51,284
02-28-2035
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$487,664
Operating expenses
$97,620
Net operating income
$390,044
Net cash flow
$367,227
DSCR (net cash flow)
3.09
DSCR (net operating income)
3.28
Occupancy
100%
Servicer advances outstanding
$0
GUARDIAN STORAGE BRIDGEVILLE
Property
GUARDIAN STORAGE BRIDGEVILLE
Address
1599 WASHINGTON PIKE; Bridgeville, PA 15017
Property type
Self storage
Units, beds or keys
745
Net rentable square feet
93,875
Year built
2002
Year last renovated
not yet reported
Original balance
$11.5M
Current balance
$11.5M (September 2026)
Share of deal balance
1.3%
Interest rate at origination
3.39%
Current interest rate
3.39%
Origination date
12-16-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
09-30-2030
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
$20.0M
11-04-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$930,573
Operating expenses
$352,224
Net operating income
$578,349
Net cash flow
$571,308
DSCR (net cash flow)
2.90
DSCR (net operating income)
2.94
Occupancy
92%
Servicer advances outstanding
$0
GUARDIAN STORAGE FOX CHAPEL
Property
GUARDIAN STORAGE FOX CHAPEL
Address
1390 OLD FREEPORT ROAD; Pittsburgh, PA 15238
Property type
Self storage
Units, beds or keys
614
Net rentable square feet
80,535
Year built
2003
Year last renovated
not yet reported
Original balance
$9.2M
Current balance
$9.2M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
3.39%
Current interest rate
3.39%
Origination date
12-16-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
09-30-2030
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
$16.2M
11-05-2020
MAI
Most recent reported
$24.8M
2017-03-27
MAI
Change from securitization to the most recent reported valuation: 53.3%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$855,922
Operating expenses
$270,466
Net operating income
$585,456
Net cash flow
$579,416
DSCR (net cash flow)
3.67
DSCR (net operating income)
3.70
Occupancy
96%
Servicer advances outstanding
$0
3900 KINROSS
Property
3900 KINROSS
Address
3900 KINROSS LAKES PARKWAY; Richfield, OH 44286
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
86,411
Year built
1998
Year last renovated
2017
Original balance
$9.9M
Current balance
$9.2M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
4.13%
Current interest rate
4.13%
Origination date
12-23-2020
Original term
120 months
Amortization term
360 months
Interest-only period
18 months
Scheduled maturity
2031-01-01
Prepayment lockout end
09-30-2030
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
$13.8M
11-02-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Assured Partners
32,090
10-31-2027
Navigate 360
29,032
05-31-2030
Davey Resource Group
25,289
12-31-2029
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2024
Revenue
$2.2M
Operating expenses
$899,819
Net operating income
$1.3M
Net cash flow
$1.1M
DSCR (net cash flow)
1.89
DSCR (net operating income)
2.18
Occupancy
100%
Servicer advances outstanding
$0
APPLE CUPERTINO
Property
APPLE CUPERTINO
Address
10475 BANDLEY DRIVE; Cupertino, CA 95014
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
30,065
Year built
1981
Year last renovated
not yet reported
Original balance
$9.0M
Current balance
$9.0M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
3.48%
Current interest rate
3.48%
Origination date
12-23-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
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
$17.2M
12-04-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Apple
30,064
01-31-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$551,603
Operating expenses
$16,548
Net operating income
$535,055
Net cash flow
$500,668
DSCR (net cash flow)
3.16
DSCR (net operating income)
3.38
Occupancy
100%
Servicer advances outstanding
$0
WALGREENS ANCHORAGE AK
Property
WALGREENS ANCHORAGE AK
Address
725 EAST NORTHERN LIGHTS BOULEVARD; Anchorage, AK 99503
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
14,550
Year built
2010
Year last renovated
not yet reported
Original balance
$8.4M
Current balance
$8.4M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
3.60%
Current interest rate
3.60%
Origination date
12-02-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
09-30-2030
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
$13.1M
10-23-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Walgreens
14,550
10-02-2036
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$361,128
Operating expenses
$3,611
Net operating income
$357,517
Net cash flow
$356,425
DSCR (net cash flow)
2.32
DSCR (net operating income)
2.32
Occupancy
100%
Servicer advances outstanding
$0
AMAZON - HAZLETON, PA
Property
AMAZON - HAZLETON, PA
Address
2150 NORTH PARK DRIVE; Hazleton, PA 18202
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
69,300
Year built
2019
Year last renovated
not yet reported
Original balance
$8.8M
Current balance
$8.3M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
3.86%
Current interest rate
3.86%
Origination date
01-15-2021
Original term
120 months
Amortization term
360 months
Interest-only period
36 months
Scheduled maturity
2031-02-01
Prepayment lockout end
10-31-2030
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
$16.5M
12-17-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Amazon.com
69,300
08-31-2029
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$452,229
Operating expenses
$13,567
Net operating income
$438,662
Net cash flow
$420,352
DSCR (net cash flow)
1.71
DSCR (net operating income)
1.78
Occupancy
100%
Servicer advances outstanding
$0
SUNSET HILLS
Property
SUNSET HILLS
Address
8475, 8485 AND 8495 WEST SUNSET ROAD; Las Vegas, NV 89113
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
64,187
Year built
2007
Year last renovated
not yet reported
Original balance
$8.0M
Current balance
$8.0M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
3.19%
Current interest rate
3.19%
Origination date
12-21-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
12-31-2022
Yield maintenance end
09-30-2030
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
$15.0M
11-04-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Progress Residential
7,500
09-30-2026
Mgmt Trust
4,850
06-30-2028
Kondler & Assoc.
4,350
02-28-2028
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$915,153
Operating expenses
$173,012
Net operating income
$742,141
Net cash flow
$668,449
DSCR (net cash flow)
5.21
DSCR (net operating income)
5.78
Occupancy
94%
Servicer advances outstanding
$0
440 EAST 62ND ST. OWNERS CORP.
Property
440 EAST 62ND ST. OWNERS CORP.
Address
440 E 62ND ST.; NEW YORK, NY 10065
Property type
Healthcare
Units, beds or keys
134
Net rentable square feet
not yet reported
Year built
1960
Year last renovated
1995
Original balance
$7.0M
Current balance
$7.0M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
2.99%
Current interest rate
2.99%
Origination date
01-12-2021
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2030
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
$115.3M
09-30-2020
Non-MAI
Most recent reported
$115.3M
2020-10-19
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
Loan 8A
Property
Loan 8A
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$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
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
Most recent reported
$409.0M
2020-09-28
MAI
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
WALGREENS - FRESNO
Property
WALGREENS - FRESNO
Address
626 SOUTH CLOVIS AVENUE; Fresno, CA 93727
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
15,120
Year built
2001
Year last renovated
not yet reported
Original balance
$5.7M
Current balance
$5.7M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
3.47%
Current interest rate
3.47%
Origination date
12-31-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-11
Prepayment lockout end
10-10-2030
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
$9.5M
11-24-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Walgreens
15,120
12-31-2035
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$262,500
Operating expenses
$2,625
Net operating income
$259,875
Net cash flow
$259,119
DSCR (net cash flow)
2.59
DSCR (net operating income)
2.60
Occupancy
100%
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
$5.5M
Current balance
$5.5M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.66%
Current interest rate
3.66%
Origination date
05-12-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
KeyBank National Association
Loan servicer
not yet reported
Originator
not yet reported
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
WALGREENS - GLENVIEW
Property
WALGREENS - GLENVIEW
Address
2871 PFINGSTEN ROAD; Glenview, IL 60026
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
15,167
Year built
1991
Year last renovated
2014
Original balance
$5.0M
Current balance
$5.0M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
3.44%
Current interest rate
3.44%
Origination date
12-21-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-11
Prepayment lockout end
10-10-2030
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
$9.0M
11-13-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Walgreens
15,167
10-30-2035
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$247,876
Operating expenses
$9,464
Net operating income
$238,412
Net cash flow
$237,654
DSCR (net cash flow)
2.73
DSCR (net operating income)
2.74
Occupancy
100%
Servicer advances outstanding
$0
Loan 3C
Property
Loan 3C
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
$4.5M
Current balance
$4.5M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.66%
Current interest rate
3.66%
Origination date
05-12-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
KeyBank National Association
Loan servicer
not yet reported
Originator
not yet reported
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
$4.5M
Current balance
$4.5M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.66%
Current interest rate
3.66%
Origination date
05-12-2017
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
KeyBank National Association
Loan servicer
not yet reported
Originator
not yet reported
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
HEMET SELF STORAGE
Property
HEMET SELF STORAGE
Address
1180 NORTH STATE STREET; Hemet, CA 92543
Property type
Self storage
Units, beds or keys
709
Net rentable square feet
77,746
Year built
1985
Year last renovated
not yet reported
Original balance
$4.4M
Current balance
$4.4M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.25%
Current interest rate
3.25%
Origination date
12-01-2020
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
$8.0M
10-08-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$624,901
Operating expenses
$242,054
Net operating income
$382,847
Net cash flow
$377,016
DSCR (net cash flow)
5.21
DSCR (net operating income)
5.30
Occupancy
72%
Servicer advances outstanding
$0
A1 ACCESS SELF STORAGE
Property
A1 ACCESS SELF STORAGE
Address
66 WRIGHTSTOWN COOKSTOWN ROAD; New Hanover, NJ 08511
Property type
Self storage
Units, beds or keys
654
Net rentable square feet
66,795
Year built
1995
Year last renovated
not yet reported
Original balance
$4.7M
Current balance
$4.3M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.24%
Current interest rate
3.24%
Origination date
12-15-2020
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2031-01-01
Prepayment lockout end
12-31-2022
Yield maintenance end
09-30-2030
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
$6.7M
10-28-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$478,065
Operating expenses
$216,366
Net operating income
$261,699
Net cash flow
$256,689
DSCR (net cash flow)
2.12
DSCR (net operating income)
2.16
Occupancy
87%
Servicer advances outstanding
$0
45-26 44TH STREET
Property
45-26 44TH STREET
Address
45-26 44TH STREET; Sunnyside, NY 11104
Property type
Multifamily
Units, beds or keys
46
Net rentable square feet
not yet reported
Year built
1929
Year last renovated
2019
Original balance
$3.9M
Current balance
$3.9M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
2.91%
Current interest rate
2.91%
Origination date
12-10-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2030
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
$9.1M
10-23-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$510,218
Operating expenses
$296,952
Net operating income
$213,266
Net cash flow
$206,366
DSCR (net cash flow)
3.64
DSCR (net operating income)
3.77
Occupancy
100%
Servicer advances outstanding
$0
JACKSON 34 REALTY CORP.
Property
JACKSON 34 REALTY CORP.
Address
82-06 34TH AVE; JACKSON HEIGHTS, NY 11372
Property type
Healthcare
Units, beds or keys
96
Net rentable square feet
not yet reported
Year built
1928
Year last renovated
2008
Original balance
$3.5M
Current balance
$3.5M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.29%
Current interest rate
3.29%
Origination date
12-29-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$36.0M
11-11-2020
MAI
Most recent reported
$36.0M
2020-12-04
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
RENT A SPACE DUNBAR
Property
RENT A SPACE DUNBAR
Address
2727 FAIRLAWN AVENUE; Dunbar, WV 25064
Property type
Self storage
Units, beds or keys
594
Net rentable square feet
73,485
Year built
1981
Year last renovated
not yet reported
Original balance
$3.3M
Current balance
$3.1M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.79%
Current interest rate
3.79%
Origination date
12-11-2020
Original term
120 months
Amortization term
360 months
Interest-only period
36 months
Scheduled maturity
2031-01-01
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
$4.9M
11-05-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$474,313
Operating expenses
$157,409
Net operating income
$316,904
Net cash flow
$312,038
DSCR (net cash flow)
3.38
DSCR (net operating income)
3.43
Occupancy
85%
Servicer advances outstanding
$0
365 BRONX RIVER ROAD OWNERS, INC.
Property
365 BRONX RIVER ROAD OWNERS, INC.
Address
365 BRONX RIVER RD; YONKERS, NY 10704
Property type
Healthcare
Units, beds or keys
87
Net rentable square feet
not yet reported
Year built
1958
Year last renovated
2010
Original balance
$3.0M
Current balance
$3.0M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.35%
Current interest rate
3.35%
Origination date
12-23-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$15.7M
11-12-2020
MAI
Most recent reported
$15.7M
2020-12-08
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
HAWTHORN SELF STORAGE
Property
HAWTHORN SELF STORAGE
Address
80 AND 100 WEST TERRA COTTA AVENUE; 28934 NORTH DARRELL ROAD AND 28976 NORTH DARRELL ROAD; Crystal Lake; Island Lake, IL 60042
Property type
Self storage
Units, beds or keys
362
Net rentable square feet
56,000
Year built
1994
Year last renovated
not yet reported
Original balance
$2.8M
Current balance
$2.8M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.37%
Current interest rate
3.37%
Origination date
01-04-2021
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-02-01
Prepayment lockout end
10-31-2030
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
$4.3M
10-29-2020
MAI
Most recent reported
$51.2M
2021-02-02
MAI
Change from securitization to the most recent reported valuation: 1076.3%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$267,783
Operating expenses
$87,899
Net operating income
$179,884
Net cash flow
$175,684
DSCR (net cash flow)
3.65
DSCR (net operating income)
3.73
Occupancy
84%
Servicer advances outstanding
$0
Ottawa Kansas MHC Portfolio
Property
Ottawa Kansas MHC Portfolio
Address
KS
Property type
Manufactured housing
Units, beds or keys
116
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$2.9M
Current balance
$2.6M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.04%
Current interest rate
4.04%
Origination date
12-22-2020
Original term
120 months
Amortization term
360 months
Interest-only period
12 months
Scheduled maturity
2031-01-01
Prepayment lockout end
09-30-2030
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
$4.2M
11-12-2020
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$444,365
Operating expenses
$161,722
Net operating income
$282,643
Net cash flow
$279,743
DSCR (net cash flow)
3.41
DSCR (net operating income)
3.45
Occupancy
97%
Servicer advances outstanding
$0
PLAZA EAST OWNERS CORP.
Property
PLAZA EAST OWNERS CORP.
Address
5 SCHENCK AVE; GREAT NECK, NY 11021
Property type
Healthcare
Units, beds or keys
51
Net rentable square feet
not yet reported
Year built
1965
Year last renovated
2000
Original balance
$2.3M
Current balance
$2.3M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.31%
Current interest rate
3.31%
Origination date
12-30-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$20.1M
11-06-2020
MAI
Most recent reported
$20.1M
2020-12-01
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
3111 TENANTS CORP. A/K/A 3111 TENANTS CORP.
Property
3111 TENANTS CORP. A/K/A 3111 TENANTS CORP.
Address
3111 BRIGHTON 2ND ST; BROOKLYN, NY 11235
Property type
Healthcare
Units, beds or keys
50
Net rentable square feet
not yet reported
Year built
1963
Year last renovated
2004
Original balance
$2.5M
Current balance
$2.2M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.34%
Current interest rate
3.34%
Origination date
12-04-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$13.8M
09-17-2020
Non-MAI
Most recent reported
$13.8M
2020-11-09
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
MICHELLE TENANTS CORP.
Property
MICHELLE TENANTS CORP.
Address
210-50 41ST AVE; BAYSIDE, NY 11361
Property type
Healthcare
Units, beds or keys
71
Net rentable square feet
not yet reported
Year built
1963
Year last renovated
2017
Original balance
$2.5M
Current balance
$2.2M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.23%
Current interest rate
3.23%
Origination date
12-29-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$20.4M
11-02-2020
MAI
Most recent reported
$20.4M
2020-12-02
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
GREAT RIVER OWNERS INC. A/K/A GREAT RIVER OWNERS, INC.
Property
GREAT RIVER OWNERS INC. A/K/A GREAT RIVER OWNERS, INC.
Address
100 CONNETQUOT AVE; EAST ISLIP, NY 11730
Property type
Healthcare
Units, beds or keys
50
Net rentable square feet
not yet reported
Year built
1971
Year last renovated
2011
Original balance
$2.4M
Current balance
$2.2M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.81%
Current interest rate
3.81%
Origination date
05-31-2017
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-29-2026
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
$8.4M
04-29-2017
not yet reported
Most recent reported
$8.4M
2017-05-15
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
83-06 VIETOR AVENUE REALTY CORP.
Property
83-06 VIETOR AVENUE REALTY CORP.
Address
83-06 VIETOR AVE; ELMHURST, NY 11373
Property type
Healthcare
Units, beds or keys
86
Net rentable square feet
not yet reported
Year built
1938
Year last renovated
2007
Original balance
$2.4M
Current balance
$2.2M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.76%
Current interest rate
3.76%
Origination date
05-31-2017
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-29-2026
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
$21.1M
04-19-2017
not yet reported
Most recent reported
$21.1M
2017-05-18
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
424 EAST 57TH STREET TENANTS CORP.
Property
424 EAST 57TH STREET TENANTS CORP.
Address
424 EAST 57TH ST; NEW YORK, NY 10022
Property type
Healthcare
Units, beds or keys
23
Net rentable square feet
not yet reported
Year built
1925
Year last renovated
2010
Original balance
$2.0M
Current balance
$2.0M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.33%
Current interest rate
3.33%
Origination date
12-30-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$23.4M
10-07-2020
MAI
Most recent reported
$33.4M
2023-04-25
MAI
Change from securitization to the most recent reported valuation: 42.7%.
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
WALGREENS - LAUREL
Property
WALGREENS - LAUREL
Address
600 WASHINGTON BOULEVARD; Laurel, MD 20707
Property type
Other (code 98)
Units, beds or keys
not yet reported
Net rentable square feet
14,772
Year built
2013
Year last renovated
not yet reported
Original balance
$2.0M
Current balance
$2.0M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.82%
Current interest rate
3.82%
Origination date
12-10-2020
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
$3.3M
11-05-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Walgreens
14,772
12-31-2050
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$82,500
Operating expenses
$825
Net operating income
$81,675
Net cash flow
$81,675
DSCR (net cash flow)
2.12
DSCR (net operating income)
2.12
Occupancy
100%
Servicer advances outstanding
$0
RUGBY ROAD OWNERS CORP.
Property
RUGBY ROAD OWNERS CORP.
Address
390 RUGBY RD; BROOKLYN, NY 11226
Property type
Healthcare
Units, beds or keys
49
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
2005
Original balance
$2.2M
Current balance
$1.9M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.37%
Current interest rate
3.37%
Origination date
01-08-2021
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2031-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2030
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
$23.4M
10-19-2020
MAI
Most recent reported
$23.4M
2020-11-18
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
575 RIVERHOUSE CORP.
Property
575 RIVERHOUSE CORP.
Address
575 RIVERSIDE DR; NEW YORK, NY 10031
Property type
Healthcare
Units, beds or keys
42
Net rentable square feet
not yet reported
Year built
1928
Year last renovated
2000
Original balance
$2.0M
Current balance
$1.9M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.26%
Current interest rate
3.26%
Origination date
12-30-2020
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$24.1M
10-27-2020
MAI
Most recent reported
$43.6M
2023-11-29
MAI
Change from securitization to the most recent reported valuation: 80.9%.
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
25 WEST 13TH CORP.
Property
25 WEST 13TH CORP.
Address
25 WEST 13TH ST; NEW YORK, NY 10011
Property type
Healthcare
Units, beds or keys
181
Net rentable square feet
not yet reported
Year built
1958
Year last renovated
1999
Original balance
$3.8M
Current balance
$1.8M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.28%
Current interest rate
3.28%
Origination date
01-13-2021
Original term
120 months
Amortization term
120 months
Interest-only period
not yet reported
Scheduled maturity
2031-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2030
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
$126.5M
10-29-2020
Non-MAI
Most recent reported
$126.5M
2021-01-06
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
20 OHLONE PARKWAY
Property
20 OHLONE PARKWAY
Address
20 OHLONE PARKWAY; Watsonville, CA 95076
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
10,540
Year built
2007
Year last renovated
not yet reported
Original balance
$2.0M
Current balance
$1.7M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
4.75%
Current interest rate
4.75%
Origination date
06-01-2017
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2027-06-11
Prepayment lockout end
03-10-2027
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
$3.3M
04-25-2017
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Mattress Firm
4,940
10-31-2028
SELECT PHYSICAL THERAPY
2,500
12-31-2027
Panda Express
2,100
05-31-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2024
Revenue
$347,916
Operating expenses
$173,147
Net operating income
$174,769
Net cash flow
$164,756
DSCR (net cash flow)
1.30
DSCR (net operating income)
1.38
Occupancy
91%
Servicer advances outstanding
$0
55 HALLEY STREET, INC.
Property
55 HALLEY STREET, INC.
Address
55 HALLEY ST; YONKERS, NY 10704
Property type
Healthcare
Units, beds or keys
53
Net rentable square feet
not yet reported
Year built
1957
Year last renovated
2002
Original balance
$1.9M
Current balance
$1.6M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.82%
Current interest rate
3.82%
Origination date
06-22-2017
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2027-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-30-2026
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
$7.1M
05-02-2017
not yet reported
Most recent reported
$7.1M
2017-05-31
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
VERMONT CENTER SHOWROOMS
Property
VERMONT CENTER SHOWROOMS
Address
121-181 VERMONT STREET; 320-380 15TH STREET; San Francisco, CA 94103
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
18,466
Year built
1983
Year last renovated
not yet reported
Original balance
$1.8M
Current balance
$1.5M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
4.47%
Current interest rate
4.47%
Origination date
06-08-2017
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2027-06-11
Prepayment lockout end
03-10-2027
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
$9.3M
04-16-2017
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Dawson Custom Workroom
4,218
11-14-2028
Woven Designs
3,376
05-31-2028
Woven Designs 2
2,969
12-31-2024
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
09-30-2024
Revenue
$350,160
Operating expenses
$221,419
Net operating income
$128,741
Net cash flow
$114,753
DSCR (net cash flow)
1.40
DSCR (net operating income)
1.57
Occupancy
56%
Servicer advances outstanding
$0
57 THOMPSON CORP.
Property
57 THOMPSON CORP.
Address
57 THOMPSON ST; NEW YORK, NY 10012
Property type
Healthcare
Units, beds or keys
32
Net rentable square feet
not yet reported
Year built
1894
Year last renovated
2010
Original balance
$1.7M
Current balance
$1.5M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.39%
Current interest rate
3.39%
Origination date
12-23-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$17.6M
07-23-2020
MAI
Most recent reported
$17.6M
2020-09-01
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
30-40 FLEETWOOD AVENUE APARTMENT CORP.
Property
30-40 FLEETWOOD AVENUE APARTMENT CORP.
Address
30-40 FLEETWOOD AVE; MOUNT VERNON, NY 10552
Property type
Healthcare
Units, beds or keys
109
Net rentable square feet
not yet reported
Year built
1954
Year last renovated
2004
Original balance
$1.7M
Current balance
$1.5M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.25%
Current interest rate
3.25%
Origination date
01-13-2021
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2031-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-31-2030
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
$19.2M
09-09-2020
MAI
Most recent reported
$19.2M
2020-10-23
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
100 BANK STREET OWNERS CORP.
Property
100 BANK STREET OWNERS CORP.
Address
100 BANK ST; NEW YORK, NY 10014
Property type
Healthcare
Units, beds or keys
52
Net rentable square feet
not yet reported
Year built
1952
Year last renovated
1992
Original balance
$1.6M
Current balance
$1.5M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.81%
Current interest rate
3.81%
Origination date
05-30-2017
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-29-2026
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
$56.1M
04-04-2017
not yet reported
Most recent reported
$56.1M
2017-05-12
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
2 W. 90TH ST. HOUSING CORP.
Property
2 W. 90TH ST. HOUSING CORP.
Address
2 WEST 90TH ST; NEW YORK, NY 10024
Property type
Healthcare
Units, beds or keys
21
Net rentable square feet
not yet reported
Year built
1906
Year last renovated
2008
Original balance
$1.3M
Current balance
$1.3M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.49%
Current interest rate
3.49%
Origination date
12-29-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$12.5M
11-10-2020
MAI
Most recent reported
$66.3M
2024-04-23
MAI
Change from securitization to the most recent reported valuation: 432.0%.
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
42 W. 17TH ST. HOUSING CORP.
Property
42 W. 17TH ST. HOUSING CORP.
Address
40-42 WEST 17TH ST; NEW YORK, NY 10011
Property type
Healthcare
Units, beds or keys
21
Net rentable square feet
not yet reported
Year built
1910
Year last renovated
2002
Original balance
$1.5M
Current balance
$1.3M (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
3.89%
Current interest rate
3.89%
Origination date
06-20-2017
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2027-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-30-2026
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
$54.2M
04-05-2017
not yet reported
Most recent reported
$54.2M
2017-05-01
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
Katy Station Business Park and West Belt
Property
Katy Station Business Park and West Belt
Address
TX
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
$4.1M
Current balance
$1.1M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.68%
Current interest rate
3.68%
Origination date
12-10-2020
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-01-01
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
$6.4M
not yet reported
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$277,364
Operating expenses
$136,595
Net operating income
$140,769
Net cash flow
$125,140
DSCR (net cash flow)
2.19
DSCR (net operating income)
2.46
Occupancy
100%
Servicer advances outstanding
$0
GRAND LIBERTE COOPERATIVE, INC.
Property
GRAND LIBERTE COOPERATIVE, INC.
Address
96 GRAND ST; NEW YORK, NY 10013
Property type
Healthcare
Units, beds or keys
10
Net rentable square feet
not yet reported
Year built
1868
Year last renovated
2010
Original balance
$1.1M
Current balance
$972,219 (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.45%
Current interest rate
3.45%
Origination date
12-29-2020
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2031-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-30-2030
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
$36.4M
08-19-2020
Non-MAI
Most recent reported
$37.0M
2020-11-30
MAI
Change from securitization to the most recent reported valuation: 1.7%.
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
84-86 DEVELOPMENT CORP.
Property
84-86 DEVELOPMENT CORP.
Address
84-86 THOMAS ST; NEW YORK, NY 10013
Property type
Healthcare
Units, beds or keys
12
Net rentable square feet
not yet reported
Year built
1923
Year last renovated
2007
Original balance
$900,000
Current balance
$823,728 (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
4.16%
Current interest rate
4.16%
Origination date
05-31-2017
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2027-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-29-2026
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
$35.5M
04-25-2017
not yet reported
Most recent reported
$35.5M
2017-05-18
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
1485 EAST SIXTEENTH OWNERS CORP.
Property
1485 EAST SIXTEENTH OWNERS CORP.
Address
1485 EAST 16TH ST; BROOKLYN, NY 11230
Property type
Healthcare
Units, beds or keys
53
Net rentable square feet
not yet reported
Year built
1937
Year last renovated
2007
Original balance
$800,000
Current balance
$682,972 (April 2025)
Share of deal balance
not yet reported
Interest rate at origination
4.24%
Current interest rate
4.24%
Origination date
06-12-2017
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2027-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-30-2026
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
$8.2M
04-11-2017
not yet reported
Most recent reported
$8.2M
2017-05-01
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
MCDONALDS GLOBAL HQ
Property
MCDONALDS GLOBAL HQ
Address
110 NORTH CARPENTER STREET; Chicago, IL 60607
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
575,018
Year built
2018
Year last renovated
not yet reported
Original balance
$35.0M
Current balance
$675,074 (September 2026)
Share of deal balance
0.1%
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
07-31-2030
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
$409.0M
09-28-2020
MAI
Largest tenants
Tenant
Square feet
Lease expiration
McDonald's
550,216
07-31-2033
Walgreens
9,369
09-30-2048
1LIFE HEALTHCARE INC.
4,889
12-31-2030
The three largest tenants as reported in the latest asset-level record.