Bank 2021-BNK34: loan annex
Page built October 19, 2026
Loan detail for Bank 2021-BNK34.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← Bank 2021-BNK34 · CMBS market
Detail sections for the 41 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 1A
| Property | Loan 1A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 3.37% |
| Current interest rate | 3.37% |
| Origination date | 06-01-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-11 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Securlock 12 Self-Storage Portfolio
| Property | Securlock 12 Self-Storage Portfolio |
| Address | GA |
| Property type | Self storage |
| Units, beds or keys | 1850 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 3.02% |
| Current interest rate | 3.02% |
| Origination date | 05-10-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-11 |
| Prepayment lockout end | 01-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.6M |
| Operating expenses | $656,376 |
| Net operating income | $928,445 |
| Net cash flow | $912,952 |
| DSCR (net cash flow) | 3.32 |
| DSCR (net operating income) | 3.38 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
57 PRINCE STREET
| Property | 57 PRINCE STREET |
| Address | 57 PRINCE STREET A/K/A 273-279 LAFAYETTE STREET; New York, NY 10012 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 20,000 |
| Year built | 1910 |
| Year last renovated | 2021 |
| Original balance | $17.6M |
| Current balance | $17.6M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.21% |
| Current interest rate | 4.21% |
| Origination date | 04-26-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | 01-31-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Mortgage Capital Holdings LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.5M |
| Operating expenses | $382,273 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 2.83 |
| DSCR (net operating income) | 2.90 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
EUCLID PLAZA
| Property | EUCLID PLAZA |
| Address | 885, 891, 901, 909, 915, 917 EUCLID AVENUE AND 2525, 2527, 2531 EAST PLAZA BOULEVARD; National City, CA 91950 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 77,044 |
| Year built | 1970 |
| Year last renovated | 2012 |
| Original balance | $16.8M |
| Current balance | $16.8M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | 04-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | 12-31-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Mortgage Capital Holdings LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.2M |
| Operating expenses | $381,919 |
| Net operating income | $859,434 |
| Net cash flow | $798,955 |
| DSCR (net cash flow) | 2.42 |
| DSCR (net operating income) | 2.60 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
200 SOUTH VIRGINIA STREET
| Property | 200 SOUTH VIRGINIA STREET |
| Address | 200 SOUTH VIRGINIA STREET; Reno, NV 89501 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 118,844 |
| Year built | 1982 |
| Year last renovated | not yet reported |
| Original balance | $15.9M |
| Current balance | $15.9M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 3.62% |
| Current interest rate | 3.62% |
| Origination date | 06-02-2021 |
| Original term | 121 months |
| Amortization term | not yet reported |
| Interest-only period | 121 months |
| Scheduled maturity | 2031-07-01 |
| Prepayment lockout end | 02-28-2031 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.8M |
| Operating expenses | $785,572 |
| Net operating income | $1.0M |
| Net cash flow | $940,936 |
| DSCR (net cash flow) | 3.24 |
| DSCR (net operating income) | 3.60 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
A Storage Place Portfolio
| Property | A Storage Place Portfolio |
| Address | CO |
| Property type | Self storage |
| Units, beds or keys | 1537 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $15.8M |
| Current balance | $15.8M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 3.23% |
| Current interest rate | 3.23% |
| Origination date | 05-06-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-11 |
| Prepayment lockout end | 02-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $2.7M |
| Operating expenses | $1.2M |
| Net operating income | $1.5M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 2.84 |
| DSCR (net operating income) | 2.90 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
150 EAST TENANTS CORP.
| Property | 150 EAST TENANTS CORP. |
| Address | 150 EAST 61ST ST; NEW YORK, NY 10065 |
| Property type | Healthcare |
| Units, beds or keys | 124 |
| Net rentable square feet | not yet reported |
| Year built | 1961 |
| Year last renovated | 2016 |
| Original balance | $13.0M |
| Current balance | $13.0M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.25% |
| Current interest rate | 3.25% |
| Origination date | 05-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
MIDTOWN MOBILE
| Property | MIDTOWN MOBILE |
| Address | 100 NORTH FLORIDA STREET; Mobile, AL 36607 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 62,335 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $12.3M |
| Current balance | $12.3M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.56% |
| Current interest rate | 3.56% |
| Origination date | 05-06-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-11 |
| Prepayment lockout end | 02-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $742,153 |
| Operating expenses | $217,100 |
| Net operating income | $525,053 |
| Net cash flow | $495,444 |
| DSCR (net cash flow) | 2.24 |
| DSCR (net operating income) | 2.37 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
SHERMAN OAKS PLAZA
| Property | SHERMAN OAKS PLAZA |
| Address | 13949 VENTURA BOULEVARD; Sherman Oaks, CA 91423 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 42,616 |
| Year built | 1990 |
| Year last renovated | 2011 |
| Original balance | $11.2M |
| Current balance | $11.2M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.40% |
| Current interest rate | 3.40% |
| Origination date | 05-04-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-11 |
| Prepayment lockout end | 02-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $492,382 |
| Net operating income | $600,774 |
| Net cash flow | $571,658 |
| DSCR (net cash flow) | 2.96 |
| DSCR (net operating income) | 3.11 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
VISTA PARK SELF STORAGE
| Property | VISTA PARK SELF STORAGE |
| Address | 2845 VISTA BOULEVARD; Sparks, NV 89434 |
| Property type | Self storage |
| Units, beds or keys | 882 |
| Net rentable square feet | 135,462 |
| Year built | 1986 |
| Year last renovated | not yet reported |
| Original balance | $9.8M |
| Current balance | $9.8M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.47% |
| Current interest rate | 3.47% |
| Origination date | 05-07-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | 02-28-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $757,839 |
| Operating expenses | $179,484 |
| Net operating income | $578,355 |
| Net cash flow | $568,236 |
| DSCR (net cash flow) | 3.30 |
| DSCR (net operating income) | 3.36 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
3041 SUNRISE BOULEVARD
| Property | 3041 SUNRISE BOULEVARD |
| Address | 3041 SUNRISE BOULEVARD; Rancho Cordova, CA 95742 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 130,156 |
| Year built | 1988 |
| Year last renovated | not yet reported |
| Original balance | $9.5M |
| Current balance | $9.4M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.71% |
| Current interest rate | 3.71% |
| Origination date | 04-30-2021 |
| Original term | 84 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-11 |
| Prepayment lockout end | 02-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $443,013 |
| Operating expenses | $12,831 |
| Net operating income | $430,182 |
| Net cash flow | $404,960 |
| DSCR (net cash flow) | 2.11 |
| DSCR (net operating income) | 2.24 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
RIVERDALE COMMERCE PARK
| Property | RIVERDALE COMMERCE PARK |
| Address | 6302 RIVERDALE STREET; San Diego, CA 92120 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 57,576 |
| Year built | 1969 |
| Year last renovated | not yet reported |
| Original balance | $9.2M |
| Current balance | $9.2M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.89% |
| Current interest rate | 3.89% |
| Origination date | 05-14-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-11 |
| Prepayment lockout end | 03-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $560,030 |
| Operating expenses | $105,749 |
| Net operating income | $454,281 |
| Net cash flow | $428,937 |
| DSCR (net cash flow) | 2.36 |
| DSCR (net operating income) | 2.50 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
NORTH RIDGE CENTER
| Property | NORTH RIDGE CENTER |
| Address | 4010 EAST 53RD STREET; Davenport, IA 52807 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 119,381 |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.27% |
| Current interest rate | 3.27% |
| Origination date | 04-20-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-11 |
| Prepayment lockout end | 02-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $552,889 |
| Operating expenses | $181,878 |
| Net operating income | $371,011 |
| Net cash flow | $343,851 |
| DSCR (net cash flow) | 4.66 |
| DSCR (net operating income) | 5.03 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
STORQUEST BRENTWOOD
| Property | STORQUEST BRENTWOOD |
| Address | 325 GUTHRIE LANE; Brentwood, CA 94513 |
| Property type | Self storage |
| Units, beds or keys | 609 |
| Net rentable square feet | 88,570 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.34% |
| Current interest rate | 3.34% |
| Origination date | 05-18-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-11 |
| Prepayment lockout end | 07-10-2023 |
| Yield maintenance end | 12-10-2030 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.8M |
| Operating expenses | $486,037 |
| Net operating income | $1.4M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 5.30 |
| DSCR (net operating income) | 5.33 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
EDEN ROCK OWNERS, INC.
| Property | EDEN ROCK OWNERS, INC. |
| Address | 84-01 MAIN ST; BRIARWOOD, NY 11435 |
| Property type | Healthcare |
| Units, beds or keys | 199 |
| Net rentable square feet | not yet reported |
| Year built | 1953 |
| Year last renovated | 2007 |
| Original balance | $7.5M |
| Current balance | $7.2M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.19% |
| Current interest rate | 3.19% |
| Origination date | 04-29-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 10-31-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2018 |
| Revenue | $1.3M |
| Operating expenses | $959,215 |
| Net operating income | $325,413 |
| Net cash flow | $325,413 |
| DSCR (net cash flow) | 2.27 |
| DSCR (net operating income) | 2.27 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
31 JANE STREET
| Property | 31 JANE STREET |
| Address | 31 JANE STREET AKA 27/31 JANE STREET AKA 42-46 8TH AVENUE AKA 40 1/2 8TH AVENUE; New York, NY 10014 |
| Property type | Multifamily |
| Units, beds or keys | 126 |
| Net rentable square feet | not yet reported |
| Year built | 1959 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 2.81% |
| Current interest rate | 2.81% |
| Origination date | 05-06-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | 05-31-2023 |
| Yield maintenance end | 01-31-2031 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Mortgage Capital Holdings LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.6M |
| Operating expenses | $1.3M |
| Net operating income | $219,654 |
| Net cash flow | $203,779 |
| DSCR (net cash flow) | 2.05 |
| DSCR (net operating income) | 2.20 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
BRIARWOOD OWNERS CORP.
| Property | BRIARWOOD OWNERS CORP. |
| Address | 139-09 84TH DR; BRIARWOOD, NY 11435 |
| Property type | Healthcare |
| Units, beds or keys | 234 |
| Net rentable square feet | not yet reported |
| Year built | 1952 |
| Year last renovated | 1996 |
| Original balance | $7.0M |
| Current balance | $7.0M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.34% |
| Current interest rate | 3.34% |
| Origination date | 05-19-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
Eastgate & Estes Multifamily Portfolio
| Property | Eastgate & Estes Multifamily Portfolio |
| Address | not yet reported |
| Property type | Multifamily |
| Units, beds or keys | 119 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $6.9M |
| Current balance | $6.9M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.63% |
| Current interest rate | 3.63% |
| Origination date | 05-21-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | 06-30-2023 |
| Yield maintenance end | 02-28-2031 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $712,801 |
| Operating expenses | $393,324 |
| Net operating income | $319,477 |
| Net cash flow | $304,602 |
| DSCR (net cash flow) | 2.40 |
| DSCR (net operating income) | 2.51 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
WESTWOOD SHOPPING CENTER
| Property | WESTWOOD SHOPPING CENTER |
| Address | 4400 HARDY STREET; Hattiesburg, MS 39402 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 78,277 |
| Year built | 1982 |
| Year last renovated | 2018 |
| Original balance | $7.5M |
| Current balance | $6.7M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.88% |
| Current interest rate | 3.88% |
| Origination date | 04-19-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | 01-31-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Mortgage Capital Holdings LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.4M |
| Operating expenses | $545,139 |
| Net operating income | $845,606 |
| Net cash flow | $727,773 |
| DSCR (net cash flow) | 1.73 |
| DSCR (net operating income) | 2.01 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
BON AIRE PROPERTIES, INC.
| Property | BON AIRE PROPERTIES, INC. |
| Address | 8-22 BON AIRE CIR; SUFFERN, NY 10901 |
| Property type | Healthcare |
| Units, beds or keys | 152 |
| Net rentable square feet | not yet reported |
| Year built | 1971 |
| Year last renovated | 2005 |
| Original balance | $6.3M |
| Current balance | $6.1M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.35% |
| Current interest rate | 3.35% |
| Origination date | 04-23-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 10-31-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Cooperative Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
215 W. 75TH ST. OWNERS CORP.
| Property | 215 W. 75TH ST. OWNERS CORP. |
| Address | 215 WEST 75TH ST; NEW YORK, NY 10023 |
| Property type | Healthcare |
| Units, beds or keys | 105 |
| Net rentable square feet | not yet reported |
| Year built | 1924 |
| Year last renovated | 2018 |
| Original balance | $5.5M |
| Current balance | $5.4M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.29% |
| Current interest rate | 3.29% |
| Origination date | 04-26-2021 |
| Original term | 120 months |
| Amortization term | 480 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 10-31-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
BURLINGTON MERRILLVILLE IN
| Property | BURLINGTON MERRILLVILLE IN |
| Address | 2020 EAST LINCOLN HIGHWAY; Merrillville, IN 46410 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 44,135 |
| Year built | 1979 |
| Year last renovated | 2020 |
| Original balance | $5.0M |
| Current balance | $4.5M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.05% |
| Current interest rate | 4.05% |
| Origination date | 04-30-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | 05-31-2023 |
| Yield maintenance end | 10-31-2030 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Mortgage Capital Holdings LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $303,061 |
| Operating expenses | $54,834 |
| Net operating income | $248,227 |
| Net cash flow | $230,200 |
| DSCR (net cash flow) | 1.60 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
WAG - NASHVILLE
| Property | WAG - NASHVILLE |
| Address | 206 CROSSINGS LANE; Mount Juliet, TN 37122 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,967 |
| Year built | 2007 |
| 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 | 4.04% |
| Current interest rate | 4.04% |
| Origination date | 05-18-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-11 |
| Prepayment lockout end | 03-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $192,188 |
| Operating expenses | $2,732 |
| Net operating income | $189,456 |
| Net cash flow | $188,708 |
| DSCR (net cash flow) | 2.05 |
| DSCR (net operating income) | 2.06 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
10 BLEECKER STREET OWNERS CORP.
| Property | 10 BLEECKER STREET OWNERS CORP. |
| Address | 10 BLEECKER ST; NEW YORK, NY 10012 |
| Property type | Healthcare |
| Units, beds or keys | 22 |
| Net rentable square feet | not yet reported |
| Year built | 1905 |
| Year last renovated | 2014 |
| Original balance | $3.5M |
| Current balance | $3.5M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.37% |
| Current interest rate | 3.37% |
| Origination date | 04-29-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 10-31-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
NEW ALBANY SELF STORAGE - OH
| Property | NEW ALBANY SELF STORAGE - OH |
| Address | 11681 JOHNSTOWN ROAD; New Albany, OH 43054 |
| Property type | Self storage |
| Units, beds or keys | 290 |
| Net rentable square feet | 48,300 |
| Year built | 2009 |
| Year last renovated | 2019 |
| Original balance | $3.2M |
| Current balance | $3.1M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.13% |
| Current interest rate | 4.13% |
| Origination date | 04-28-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2031-05-11 |
| Prepayment lockout end | 02-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $476,141 |
| Operating expenses | $171,300 |
| Net operating income | $304,841 |
| Net cash flow | $302,426 |
| DSCR (net cash flow) | 3.25 |
| DSCR (net operating income) | 3.27 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
STERLING ARMS OWNERS CORP.
| Property | STERLING ARMS OWNERS CORP. |
| Address | 101 CLINTON AVE; MINEOLA, NY 11501 |
| Property type | Healthcare |
| Units, beds or keys | 74 |
| Net rentable square feet | not yet reported |
| Year built | 1968 |
| Year last renovated | 2006 |
| Original balance | $3.0M |
| Current balance | $3.0M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.37% |
| Current interest rate | 3.37% |
| Origination date | 05-10-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
45 W. 10 TENANTS CORP.
| Property | 45 W. 10 TENANTS CORP. |
| Address | 45 W 10TH ST; NEW YORK, NY 10011 |
| Property type | Healthcare |
| Units, beds or keys | 82 |
| Net rentable square feet | not yet reported |
| Year built | 1954 |
| Year last renovated | 2020 |
| Original balance | $3.0M |
| Current balance | $2.9M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.31% |
| Current interest rate | 3.31% |
| Origination date | 05-20-2021 |
| Original term | 120 months |
| Amortization term | 480 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
DISCOUNT MINI STORAGE & RETAIL
| Property | DISCOUNT MINI STORAGE & RETAIL |
| Address | 5306 AND 5134 FIRESTONE ROAD; Jacksonville, FL 32210 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 37,225 |
| Year built | 1984 |
| Year last renovated | 2018 |
| Original balance | $2.7M |
| Current balance | $2.7M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.10% |
| Current interest rate | 4.10% |
| Origination date | 05-19-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | 02-28-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Mortgage Capital Holdings LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $624,091 |
| Operating expenses | $355,300 |
| Net operating income | $268,791 |
| Net cash flow | $256,927 |
| DSCR (net cash flow) | 2.31 |
| DSCR (net operating income) | 2.42 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
SHAMROCK MHC
| Property | SHAMROCK MHC |
| Address | 1883 ELECTRIC AVENUE; Lackawanna, NY 14218 |
| Property type | Manufactured housing |
| Units, beds or keys | 96 |
| Net rentable square feet | not yet reported |
| Year built | 1955 |
| Year last renovated | 2020 |
| Original balance | $2.5M |
| Current balance | $2.5M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.70% |
| Current interest rate | 4.70% |
| Origination date | 04-26-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | 06-30-2023 |
| Yield maintenance end | 01-31-2031 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $284,293 |
| Operating expenses | $130,617 |
| Net operating income | $153,676 |
| Net cash flow | $151,276 |
| DSCR (net cash flow) | 2.55 |
| DSCR (net operating income) | 2.59 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
ORIENTA OWNERS, INC.
| Property | ORIENTA OWNERS, INC. |
| Address | 302 WEST 79TH ST; NEW YORK, NY 10024 |
| Property type | Healthcare |
| Units, beds or keys | 42 |
| Net rentable square feet | not yet reported |
| Year built | 1905 |
| Year last renovated | 2013 |
| Original balance | $2.2M |
| Current balance | $2.1M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.28% |
| Current interest rate | 3.28% |
| Origination date | 05-18-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
NORTH BROADWAY ESTATES LTD.
| Property | NORTH BROADWAY ESTATES LTD. |
| Address | 309 NORTH BROADWAY; YONKERS, NY 10701 |
| Property type | Healthcare |
| Units, beds or keys | 54 |
| Net rentable square feet | not yet reported |
| Year built | 1953 |
| Year last renovated | 2016 |
| Original balance | $2.1M |
| Current balance | $2.1M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.36% |
| Current interest rate | 3.36% |
| Origination date | 05-12-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Cooperative Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
CHATEAUFORT PLACE COOPERATIVE, INC.
| Property | CHATEAUFORT PLACE COOPERATIVE, INC. |
| Address | 1500 CHATEAUFORT PL; DETROIT, MI 48207 |
| Property type | Healthcare |
| Units, beds or keys | 60 |
| Net rentable square feet | not yet reported |
| Year built | 1962 |
| Year last renovated | 2000 |
| Original balance | $2.1M |
| Current balance | $2.0M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 05-20-2021 |
| Original term | 120 months |
| Amortization term | 240 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Cooperative Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
55-57 EAST 76TH STREET, INC. A/K/A 55-57 EAST 76TH STREET INC.
| Property | 55-57 EAST 76TH STREET, INC. A/K/A 55-57 EAST 76TH STREET INC. |
| Address | 55 E 76TH ST; NEW YORK, NY 10021 |
| Property type | Healthcare |
| Units, beds or keys | 20 |
| Net rentable square feet | not yet reported |
| Year built | 1882 |
| Year last renovated | 2006 |
| Original balance | $1.9M |
| Current balance | $1.9M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.56% |
| Current interest rate | 3.56% |
| Origination date | 05-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Cooperative Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
LINCOLN PARK MANOR TENANTS CORP.
| Property | LINCOLN PARK MANOR TENANTS CORP. |
| Address | 617 MCLEAN AVE; YONKERS, NY 10705 |
| Property type | Healthcare |
| Units, beds or keys | 30 |
| Net rentable square feet | not yet reported |
| Year built | 1950 |
| Year last renovated | 1999 |
| Original balance | $1.6M |
| Current balance | $1.6M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.48% |
| Current interest rate | 3.48% |
| Origination date | 05-19-2021 |
| Original term | 120 months |
| Amortization term | 480 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
PRINCETON OWNERS CORP.
| Property | PRINCETON OWNERS CORP. |
| Address | 44-20 DOUGLASTON PKWY; DOUGLASTON, NY 11363 |
| Property type | Healthcare |
| Units, beds or keys | 44 |
| Net rentable square feet | not yet reported |
| Year built | 1963 |
| Year last renovated | 2006 |
| Original balance | $1.6M |
| Current balance | $1.6M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.51% |
| Current interest rate | 3.51% |
| Origination date | 05-21-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
CROCHERON TENANTS CORP.
| Property | CROCHERON TENANTS CORP. |
| Address | 170-10 CROCHERON AVE; AUBURNDALE, NY 11358 |
| Property type | Healthcare |
| Units, beds or keys | 85 |
| Net rentable square feet | not yet reported |
| Year built | 1950 |
| Year last renovated | 2006 |
| Original balance | $1.6M |
| Current balance | $1.5M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.45% |
| Current interest rate | 3.45% |
| Origination date | 04-27-2021 |
| Original term | 120 months |
| Amortization term | 480 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 10-31-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
203 OWNERS CORP.
| Property | 203 OWNERS CORP. |
| Address | 203 WEST 98TH ST; NEW YORK, NY 10025 |
| Property type | Healthcare |
| Units, beds or keys | 30 |
| Net rentable square feet | not yet reported |
| Year built | 1915 |
| Year last renovated | 2020 |
| Original balance | $1.5M |
| Current balance | $1.4M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.50% |
| Current interest rate | 3.50% |
| Origination date | 04-28-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 10-31-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
107-109-111 NORTH 9TH ST. OWNERS CORP.
| Property | 107-109-111 NORTH 9TH ST. OWNERS CORP. |
| Address | 107-109-111 N 9TH ST; BROOKLYN, NY 11249 |
| Property type | Healthcare |
| Units, beds or keys | 14 |
| Net rentable square feet | not yet reported |
| Year built | 1900 |
| Year last renovated | 2015 |
| Original balance | $1.4M |
| Current balance | $1.4M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.48% |
| Current interest rate | 3.48% |
| Origination date | 05-21-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
TIFFANY TOWERS LTD.
| Property | TIFFANY TOWERS LTD. |
| Address | 56 DOYER AVE; WHITE PLAINS, NY 10605 |
| Property type | Healthcare |
| Units, beds or keys | 32 |
| Net rentable square feet | not yet reported |
| Year built | 1966 |
| Year last renovated | 2013 |
| Original balance | $1.4M |
| Current balance | $1.3M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.42% |
| Current interest rate | 3.42% |
| Origination date | 05-20-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
YORKVILLE 87 HOUSING CORP.
| Property | YORKVILLE 87 HOUSING CORP. |
| Address | 227 EAST 87TH ST; NEW YORK, NY 10128 |
| Property type | Healthcare |
| Units, beds or keys | 18 |
| Net rentable square feet | not yet reported |
| Year built | 1893 |
| Year last renovated | 2008 |
| Original balance | $1.2M |
| Current balance | $1.2M (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.46% |
| Current interest rate | 3.46% |
| Origination date | 05-19-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 11-30-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Cooperative Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
177 COLUMBIA OWNERS CORP.
| Property | 177 COLUMBIA OWNERS CORP. |
| Address | 177-179 COLUMBIA HEIGHTS; BROOKLYN, NY 11201 |
| Property type | Healthcare |
| Units, beds or keys | 29 |
| Net rentable square feet | not yet reported |
| Year built | 1865 |
| Year last renovated | 2009 |
| Original balance | $1.0M |
| Current balance | $961,321 (May 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.41% |
| Current interest rate | 3.41% |
| Origination date | 04-28-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 10-31-2030 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 09-30-2017 |
| Revenue | $191,331 |
| Operating expenses | $144,648 |
| Net operating income | $46,683 |
| Net cash flow | $46,683 |
| DSCR (net cash flow) | 0.92 |
| DSCR (net operating income) | 0.92 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |