Bank 2022-BNK40: loan annex

Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01

← Bank 2022-BNK40 · CMBS market

Detail sections for the 75 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.

RML THE BLVD AT HAYS

Property	RML THE BLVD AT HAYS
Address	840 HAYS BOULEVARD; Lexington, KY 40511
Property type	Multifamily
Units, beds or keys	308
Net rentable square feet	not yet reported
Year built	2015
Year last renovated	not yet reported
Original balance	$24.2M
Current balance	$24.2M (September 2026)
Share of deal balance	2.1%
Interest rate at origination	2.61%
Current interest rate	2.61%
Origination date	12-21-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-01
Prepayment lockout end	09-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$56.2M	10-15-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.8M
Operating expenses	$910,697
Net operating income	$1.9M
Net cash flow	$1.9M
DSCR (net cash flow)	5.92
DSCR (net operating income)	6.04
Occupancy	92%
Servicer advances outstanding	$0

ONE SMITHFIELD STREET

Property	ONE SMITHFIELD STREET
Address	1 SMITHFIELD STREET; Pittsburgh, PA 15222
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	132,500
Year built	1962
Year last renovated	1987
Original balance	$21.7M
Current balance	$21.7M (September 2026)
Share of deal balance	1.9%
Interest rate at origination	3.62%
Current interest rate	3.62%
Origination date	12-02-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-11
Prepayment lockout end	09-10-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$32.8M	12-01-2022	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Allegheny County	132,500	11-30-2041

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	12-31-2024
Revenue	$3.0M
Operating expenses	$1.3M
Net operating income	$1.7M
Net cash flow	$1.6M
DSCR (net cash flow)	2.05
DSCR (net operating income)	2.08
Occupancy	100%
Servicer advances outstanding	$0

Loan 4A

Property	Loan 4A
Address	not yet reported
Property type	not yet reported
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$20.0M
Current balance	$20.0M (September 2026)
Share of deal balance	1.7%
Interest rate at origination	3.13%
Current interest rate	3.13%
Origination date	02-04-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-03-01
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

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

419-423 THIRD AVENUE

Property	419-423 THIRD AVENUE
Address	419-423 THIRD AVENUE; New York, NY 10016
Property type	Mixed use
Units, beds or keys	28
Net rentable square feet	not yet reported
Year built	1910
Year last renovated	not yet reported
Original balance	$19.2M
Current balance	$18.7M (September 2026)
Share of deal balance	1.6%
Interest rate at origination	3.97%
Current interest rate	3.97%
Origination date	01-21-2022
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2032-02-01
Prepayment lockout end	07-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$28.3M	11-11-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
SIMONS HARDWARE & BATH	6,300	01-31-2037

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	$394,207
Net operating income	$787,047
Net cash flow	$777,456
DSCR (net cash flow)	1.42
DSCR (net operating income)	1.43
Occupancy	96%
Servicer advances outstanding	$0

MARKET AT LIBERTY CROSSING - OH

Property	MARKET AT LIBERTY CROSSING - OH
Address	3954-4018 POWELL ROAD; Powell, OH 43065
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	158,815
Year built	1997
Year last renovated	2014
Original balance	$20.0M
Current balance	$17.2M (September 2026)
Share of deal balance	1.5%
Interest rate at origination	4.09%
Current interest rate	4.09%
Origination date	12-30-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-01-11
Prepayment lockout end	10-10-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$28.7M	11-30-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
The Tamarkin Company	83,868	12-31-2030
Aqua-Tots Swim Schools	6,186	05-31-2027
Powell Vision Center Inc.	5,627	04-30-2028

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	12-31-2025
Revenue	$2.9M
Operating expenses	$1.2M
Net operating income	$1.7M
Net cash flow	$1.6M
DSCR (net cash flow)	1.40
DSCR (net operating income)	1.49
Occupancy	100%
Servicer advances outstanding	$0

COLISEUM PARK COOPERATIVE

Property	COLISEUM PARK COOPERATIVE
Address	345 WEST 58TH STREET AND 30 WEST 60TH STREET; New York, NY 10019
Property type	Multifamily
Units, beds or keys	585
Net rentable square feet	not yet reported
Year built	1957
Year last renovated	1987
Original balance	$16.0M
Current balance	$16.0M (September 2026)
Share of deal balance	1.4%
Interest rate at origination	2.54%
Current interest rate	2.54%
Origination date	01-27-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	01-31-2024
Yield maintenance end	07-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$472.5M	11-30-2021	MAI

Latest financials

Financial period end (latest)	12-31-2025
Revenue	$13.3M
Operating expenses	$10.7M
Net operating income	$2.6M
Net cash flow	$2.3M
DSCR (net cash flow)	5.59
DSCR (net operating income)	6.19
Occupancy	100%
Servicer advances outstanding	$0

RML LEXINGTON

Property	RML LEXINGTON
Address	3600 WINTHROP DRIVE; Lexington, KY 40514
Property type	Multifamily
Units, beds or keys	252
Net rentable square feet	not yet reported
Year built	2013
Year last renovated	not yet reported
Original balance	$15.1M
Current balance	$15.1M (September 2026)
Share of deal balance	1.3%
Interest rate at origination	2.61%
Current interest rate	2.61%
Origination date	12-22-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-01
Prepayment lockout end	09-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$43.7M	10-15-2021	MAI
Most recent reported	$92.0M	2021-06-11	MAI

Change from securitization to the most recent reported valuation: 110.5%.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.3M
Operating expenses	$873,531
Net operating income	$1.4M
Net cash flow	$1.4M
DSCR (net cash flow)	6.89
DSCR (net operating income)	7.04
Occupancy	96%
Servicer advances outstanding	$0

OXY WAREHOUSE

Property	OXY WAREHOUSE
Address	9190 GROGANS MILL ROAD; The Woodlands, TX 77380
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	125,801
Year built	2001
Year last renovated	not yet reported
Original balance	$13.7M
Current balance	$13.7M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	3.65%
Current interest rate	3.65%
Origination date	12-30-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-11
Prepayment lockout end	07-10-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$22.8M	11-30-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Occidental Petroleum	125,801	12-31-2032

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	$395,468
Net operating income	$812,891
Net cash flow	$783,372
DSCR (net cash flow)	3.10
DSCR (net operating income)	3.22
Occupancy	100%
Servicer advances outstanding	$0

MySpace Self Storage Portfolio

Property	MySpace Self Storage Portfolio
Address	MI
Property type	Self storage
Units, beds or keys	1593
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$13.3M
Current balance	$13.3M (September 2026)
Share of deal balance	1.1%
Interest rate at origination	4.35%
Current interest rate	4.35%
Origination date	02-09-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-03-01
Prepayment lockout end	11-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$22.1M	08-23-2021	not yet reported

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$958,774
Operating expenses	$390,157
Net operating income	$568,617
Net cash flow	$555,001
DSCR (net cash flow)	1.90
DSCR (net operating income)	1.95
Occupancy	85%
Servicer advances outstanding	$0

HERITAGE VILLAGE SHOPPING CENTER

Property	HERITAGE VILLAGE SHOPPING CENTER
Address	29117 MOUND ROAD; Warren, MI 48092
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	76,238
Year built	2006
Year last renovated	not yet reported
Original balance	$13.3M
Current balance	$13.3M (September 2026)
Share of deal balance	1.1%
Interest rate at origination	3.60%
Current interest rate	3.60%
Origination date	02-14-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-03-01
Prepayment lockout end	10-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$20.8M	12-02-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Aldi Inc (Michigan)	19,054	11-30-2037
Amc Warren Llc	6,752	07-31-2036
Auto Club	6,203	01-31-2030

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	$328,430
Net operating income	$768,924
Net cash flow	$733,942
DSCR (net cash flow)	3.03
DSCR (net operating income)	3.18
Occupancy	95%
Servicer advances outstanding	$0

KENT BUSINESS CAMPUS

Property	KENT BUSINESS CAMPUS
Address	823, 827, 835 AND 841 CENTRAL AVENUE NORTH; Kent, WA 98032
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	108,676
Year built	1966
Year last renovated	not yet reported
Original balance	$13.0M
Current balance	$13.0M (September 2026)
Share of deal balance	1.1%
Interest rate at origination	3.54%
Current interest rate	3.54%
Origination date	01-28-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	03-31-2024
Yield maintenance end	10-31-2031
Servicer	Trimont LLC
Loan servicer	not yet reported
Originator	Bank of America, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$21.5M	10-27-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
WA Freedom Fastpitch	9,448	10-30-2030
The Light Brigade Inc	9,133	07-31-2028
Jewish Family Service	8,928	09-30-2029

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$577,678
Operating expenses	$207,315
Net operating income	$370,363
Net cash flow	$331,769
DSCR (net cash flow)	2.88
DSCR (net operating income)	3.22
Occupancy	90%
Servicer advances outstanding	$0

COVINA PALMS BUSINESS CENTER

Property	COVINA PALMS BUSINESS CENTER
Address	2211 - 2249 EAST GARVEY AVENUE NORTH; West Covina, CA 91791
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	71,925
Year built	1989
Year last renovated	not yet reported
Original balance	$11.2M
Current balance	$11.2M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	3.71%
Current interest rate	3.71%
Origination date	02-11-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-03-01
Prepayment lockout end	03-31-2024
Yield maintenance end	10-31-2031
Servicer	Trimont LLC
Loan servicer	not yet reported
Originator	Bank of America, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$22.5M	01-06-2022	MAI

Largest tenants

Tenant	Square feet	Lease expiration
FARIBORIZ RODEF DDS INC. A CALIFORNIA CORPORATIO	19,401	11-30-2031
MIKKON CORPORATION A CALIFORNIA CORPORATION	9,996	12-31-2029
THROUGH THE SEA MARRIAGE AND FAMILY COUNSELING A C	9,900	05-16-2030

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	12-31-2025
Revenue	$2.1M
Operating expenses	$606,936
Net operating income	$1.5M
Net cash flow	$1.3M
DSCR (net cash flow)	3.19
DSCR (net operating income)	3.52
Occupancy	95%
Servicer advances outstanding	$0

265 RIVER OWNERS CORP.

Property	265 RIVER OWNERS CORP.
Address	265 RIVERSIDE DR; NEW YORK, NY 10025
Property type	Healthcare
Units, beds or keys	75
Net rentable square feet	not yet reported
Year built	1909
Year last renovated	0
Original balance	$10.8M
Current balance	$10.8M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	2.81%
Current interest rate	2.81%
Origination date	01-11-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$67.6M	12-08-2021	MAI
Most recent reported	$67.6M	2021-12-29	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

UNION STATION RETAIL

Property	UNION STATION RETAIL
Address	301-315 NORTHEAST 192ND AVENUE; Vancouver, WA 98684
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	35,617
Year built	2018
Year last renovated	not yet reported
Original balance	$10.5M
Current balance	$10.5M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	4.58%
Current interest rate	4.58%
Origination date	02-08-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-03-01
Prepayment lockout end	11-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$17.4M	11-09-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Northwest Surgical Specialists PC	5,683	02-29-2032
PEACEHEALTH	5,172	06-30-2027
Sherwin Williams	3,559	05-31-2028

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$813,337
Operating expenses	$208,411
Net operating income	$604,926
Net cash flow	$559,327
DSCR (net cash flow)	2.30
DSCR (net operating income)	2.49
Occupancy	89%
Servicer advances outstanding	$0

TOWNHOUSE APARTMENTS - WHITMAN, MA

Property	TOWNHOUSE APARTMENTS - WHITMAN, MA
Address	90-100 MYRTLE AVENUE; Whitman, MA 02382
Property type	Multifamily
Units, beds or keys	109
Net rentable square feet	not yet reported
Year built	1928
Year last renovated	1988
Original balance	$10.0M
Current balance	$10.0M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	3.25%
Current interest rate	3.25%
Origination date	01-06-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	10-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$27.8M	11-09-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.4M
Operating expenses	$751,846
Net operating income	$637,013
Net cash flow	$618,483
DSCR (net cash flow)	3.76
DSCR (net operating income)	3.88
Occupancy	98%
Servicer advances outstanding	$0

159 MADISON OWNERS CORP.

Property	159 MADISON OWNERS CORP.
Address	159 MADISON ST; NEW YORK, NY 10016
Property type	Healthcare
Units, beds or keys	110
Net rentable square feet	not yet reported
Year built	1911
Year last renovated	0
Original balance	$10.5M
Current balance	$9.9M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	3.09%
Current interest rate	3.09%
Origination date	01-27-2022
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$74.6M	12-07-2021	MAI
Most recent reported	$74.6M	2021-12-30	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

Stephanie Apartments Portfolio

Property	Stephanie Apartments Portfolio
Address	Hartford, CT
Property type	Multifamily
Units, beds or keys	108
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$8.8M
Current balance	$8.8M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	4.26%
Current interest rate	4.26%
Origination date	02-10-2022
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2032-03-01
Prepayment lockout end	11-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$13.5M	11-18-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$956,127
Operating expenses	$501,571
Net operating income	$454,556
Net cash flow	$441,431
DSCR (net cash flow)	2.34
DSCR (net operating income)	2.41
Occupancy	98%
Servicer advances outstanding	$0

900 E ADMIRAL DRIVE

Property	900 E ADMIRAL DRIVE
Address	900 EAST ADMIRAL DOYLE DRIVE; New Iberia, LA 70560
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	114,620
Year built	1990
Year last renovated	2019
Original balance	$8.7M
Current balance	$8.3M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	4.42%
Current interest rate	4.42%
Origination date	02-11-2022
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2032-03-01
Prepayment lockout end	10-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$12.8M	12-10-2021	MAI
Most recent reported	$56.4M	2021-07-25	MAI

Change from securitization to the most recent reported valuation: 340.6%.

Largest tenants

Tenant	Square feet	Lease expiration
Hobby Lobby	50,000	05-31-2029
Rouses Enterprises LLC #HQ998	46,620	03-31-2029
Ross Dress for Less	18,000	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	$696,792
Operating expenses	$146,729
Net operating income	$550,063
Net cash flow	$521,666
DSCR (net cash flow)	2.00
DSCR (net operating income)	2.11
Occupancy	100%
Servicer advances outstanding	$0

LIFESTORAGE - WINSTON-SALEM

Property	LIFESTORAGE - WINSTON-SALEM
Address	401 JONESTOWN ROAD; Winston Salem, NC 27104
Property type	Self storage
Units, beds or keys	564
Net rentable square feet	71,586
Year built	1987
Year last renovated	2014
Original balance	$8.2M
Current balance	$8.2M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	3.72%
Current interest rate	3.72%
Origination date	01-07-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-11
Prepayment lockout end	09-10-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$14.6M	12-09-2021	MAI
Most recent reported	$54.9M	2021-07-26	MAI

Change from securitization to the most recent reported valuation: 276.0%.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$517,178
Operating expenses	$228,441
Net operating income	$288,737
Net cash flow	$278,357
DSCR (net cash flow)	1.79
DSCR (net operating income)	1.86
Occupancy	94%
Servicer advances outstanding	$0

RML SAVANNAH OAKS TOWNHOMES

Property	RML SAVANNAH OAKS TOWNHOMES
Address	3200 BLACKFORD PARKWAY; Lexington, KY 40509
Property type	Multifamily
Units, beds or keys	98
Net rentable square feet	not yet reported
Year built	2015
Year last renovated	not yet reported
Original balance	$7.6M
Current balance	$7.6M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	2.71%
Current interest rate	2.71%
Origination date	12-21-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-01
Prepayment lockout end	09-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$18.6M	10-14-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.0M
Operating expenses	$263,557
Net operating income	$759,475
Net cash flow	$747,225
DSCR (net cash flow)	7.16
DSCR (net operating income)	7.28
Occupancy	99%
Servicer advances outstanding	$0

STADIUM INDUSTRIAL PARK

Property	STADIUM INDUSTRIAL PARK
Address	3876 PONDEROSA WAY, 5979 SOUTH VALLEY VIEW BOULEVARD, 3911 & 3921 WEST OQUENDO ROAD; Las Vegas, NV 89118
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	80,206
Year built	1963
Year last renovated	2016
Original balance	$7.5M
Current balance	$7.5M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	3.59%
Current interest rate	3.59%
Origination date	01-21-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-11
Prepayment lockout end	08-10-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$13.4M	12-28-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Gexpro	20,024	01-31-2027
Pink Jeep Tours Nevada LLC	20,000	09-30-2028
T & M Automotive Inc	20,000	09-30-2031

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$439,282
Operating expenses	$114,737
Net operating income	$324,545
Net cash flow	$303,584
DSCR (net cash flow)	2.23
DSCR (net operating income)	2.38
Occupancy	75%
Servicer advances outstanding	$0

8350 AND 8366 WESTHEIMER ROAD

Property	8350 AND 8366 WESTHEIMER ROAD
Address	8350 AND 8366 WESTHEIMER ROAD; Houston, TX 77057
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	23,116
Year built	2000
Year last renovated	not yet reported
Original balance	$7.1M
Current balance	$6.6M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	4.74%
Current interest rate	4.74%
Origination date	01-18-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	02-29-2024
Yield maintenance end	07-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$10.2M	11-13-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
Saravanaa Bhavan	4,595	09-30-2035
Panda Express	2,785	10-31-2027
Benjamin Moore Paints	2,013	06-30-2035

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$232,754
Operating expenses	$105,872
Net operating income	$126,882
Net cash flow	$114,647
DSCR (net cash flow)	1.03
DSCR (net operating income)	1.14
Occupancy	86%
Servicer advances outstanding	$0

RML TOWNHOMES OF CHILESBURG PARK

Property	RML TOWNHOMES OF CHILESBURG PARK
Address	435 HAYS BOULEVARD; Lexington, KY 40509
Property type	Multifamily
Units, beds or keys	100
Net rentable square feet	not yet reported
Year built	2013
Year last renovated	not yet reported
Original balance	$6.5M
Current balance	$6.5M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	2.71%
Current interest rate	2.71%
Origination date	12-22-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-01
Prepayment lockout end	09-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$19.0M	10-14-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$991,941
Operating expenses	$288,805
Net operating income	$703,136
Net cash flow	$690,636
DSCR (net cash flow)	7.74
DSCR (net operating income)	7.88
Occupancy	98%
Servicer advances outstanding	$0

SHIELD STORAGE

Property	SHIELD STORAGE
Address	15045 CAMAGE AVENUE; Sonora, CA 95370
Property type	Self storage
Units, beds or keys	390
Net rentable square feet	50,900
Year built	2001
Year last renovated	not yet reported
Original balance	$5.8M
Current balance	$5.8M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	3.85%
Current interest rate	3.85%
Origination date	01-19-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-11
Prepayment lockout end	04-10-2024
Yield maintenance end	08-10-2031
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	$9.2M	12-06-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$342,973
Operating expenses	$132,297
Net operating income	$210,676
Net cash flow	$208,131
DSCR (net cash flow)	1.85
DSCR (net operating income)	1.87
Occupancy	88%
Servicer advances outstanding	$0

STEWART HEIGHTS CORP.

Property	STEWART HEIGHTS CORP.
Address	25-35 STEWART PL; MOUNT KISCO, NY 10549
Property type	Healthcare
Units, beds or keys	102
Net rentable square feet	not yet reported
Year built	1969
Year last renovated	0
Original balance	$5.7M
Current balance	$5.1M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	2.92%
Current interest rate	2.92%
Origination date	01-13-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$17.0M	11-22-2021	Non-MAI
Most recent reported	$20.6M	2026-07-10	MAI

Change from securitization to the most recent reported valuation: 21.2%.

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

OUT O SPACE STORAGE - CANTONMENT

Property	OUT O SPACE STORAGE - CANTONMENT
Address	1470 HIGHWAY 29 SOUTH; Cantonment, FL 32533
Property type	Self storage
Units, beds or keys	366
Net rentable square feet	47,750
Year built	2005
Year last renovated	2022
Original balance	$5.1M
Current balance	$5.1M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	4.07%
Current interest rate	4.07%
Origination date	02-01-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-11
Prepayment lockout end	04-10-2024
Yield maintenance end	08-10-2031
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	$7.7M	12-15-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$325,626
Operating expenses	$139,600
Net operating income	$186,026
Net cash flow	$183,639
DSCR (net cash flow)	1.74
DSCR (net operating income)	1.77
Occupancy	83%
Servicer advances outstanding	$0

WHEATON PLAZA

Property	WHEATON PLAZA
Address	801-811 BUTTERFIELD ROAD; Wheaton, IL 60187
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	23,084
Year built	2002
Year last renovated	not yet reported
Original balance	$5.1M
Current balance	$4.7M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	3.84%
Current interest rate	3.84%
Origination date	02-02-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-03-01
Prepayment lockout end	03-31-2024
Yield maintenance end	08-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$10.3M	11-29-2021	MAI

Largest tenants

Tenant	Square feet	Lease expiration
DMG	3,505	04-30-2031
T-Mobile	3,340	08-31-2026
Ruby Cleaner's Outlet	2,991	05-31-2026

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$487,996
Operating expenses	$158,519
Net operating income	$329,477
Net cash flow	$305,239
DSCR (net cash flow)	2.13
DSCR (net operating income)	2.30
Occupancy	94%
Servicer advances outstanding	$0

FOREST HILLS INN APARTMENTS LTD. a/k/a FOREST HILLS INN APARATMENTS, LTD.

Property	FOREST HILLS INN APARTMENTS LTD. a/k/a FOREST HILLS INN APARATMENTS, LTD.
Address	20 CONTINENTAL AVE; FOREST HILLS, NY 11375
Property type	Healthcare
Units, beds or keys	94
Net rentable square feet	not yet reported
Year built	1931
Year last renovated	0
Original balance	$4.5M
Current balance	$4.2M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	2.99%
Current interest rate	2.99%
Origination date	12-28-2021
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2032-01-01
Prepayment lockout end	not yet reported
Yield maintenance end	06-30-2031
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	$41.4M	11-17-2021	MAI
Most recent reported	$41.4M	2021-12-14	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	09-30-2023
Revenue	$1.3M
Operating expenses	$1.3M
Net operating income	$-3,442
Net cash flow	$-3,442
DSCR (net cash flow)	-0.02
DSCR (net operating income)	-0.02
Occupancy	0%
Servicer advances outstanding	$0

RML GLASFORD SQUARE TOWNHOMES

Property	RML GLASFORD SQUARE TOWNHOMES
Address	825 GLASFORD SQUARE; Lexington, KY 40515
Property type	Multifamily
Units, beds or keys	54
Net rentable square feet	not yet reported
Year built	2013
Year last renovated	not yet reported
Original balance	$4.2M
Current balance	$4.2M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	2.71%
Current interest rate	2.71%
Origination date	12-21-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-01
Prepayment lockout end	09-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$10.6M	10-15-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$511,137
Operating expenses	$161,770
Net operating income	$349,367
Net cash flow	$342,617
DSCR (net cash flow)	5.94
DSCR (net operating income)	6.06
Occupancy	91%
Servicer advances outstanding	$0

NEVADA TREASURE RV PARK

Property	NEVADA TREASURE RV PARK
Address	301 WEST LESLIE STREET; Pahrump, NV 89060
Property type	Manufactured housing
Units, beds or keys	201
Net rentable square feet	not yet reported
Year built	2001
Year last renovated	not yet reported
Original balance	$4.2M
Current balance	$4.2M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	4.72%
Current interest rate	4.72%
Origination date	01-28-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	10-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$7.2M	10-08-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$778,342
Operating expenses	$593,104
Net operating income	$185,238
Net cash flow	$172,768
DSCR (net cash flow)	1.72
DSCR (net operating income)	1.85
Occupancy	100%
Servicer advances outstanding	$0

OUT O SPACE STORAGE - DADE CITY

Property	OUT O SPACE STORAGE - DADE CITY
Address	13038 US HIGHWAY 301; Dade City, FL 33525
Property type	Self storage
Units, beds or keys	429
Net rentable square feet	54,175
Year built	1984
Year last renovated	not yet reported
Original balance	$4.0M
Current balance	$4.0M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	3.77%
Current interest rate	3.77%
Origination date	02-01-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-11
Prepayment lockout end	04-10-2024
Yield maintenance end	08-10-2031
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	$6.3M	12-09-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$299,522
Operating expenses	$154,532
Net operating income	$144,990
Net cash flow	$142,011
DSCR (net cash flow)	1.86
DSCR (net operating income)	1.90
Occupancy	88%
Servicer advances outstanding	$0

OUT O SPACE STORAGE - PENSACOLA

Property	OUT O SPACE STORAGE - PENSACOLA
Address	540 EAST FAIRFIELD DRIVE; Pensacola, FL 32503
Property type	Self storage
Units, beds or keys	301
Net rentable square feet	34,967
Year built	2002
Year last renovated	not yet reported
Original balance	$3.8M
Current balance	$3.8M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	3.89%
Current interest rate	3.89%
Origination date	01-26-2022
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2032-02-11
Prepayment lockout end	04-10-2024
Yield maintenance end	08-10-2031
Servicer	Trimont LLC
Loan servicer	not yet reported
Originator	Wells Fargo Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$5.5M	12-15-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$269,629
Operating expenses	$126,039
Net operating income	$143,590
Net cash flow	$141,317
DSCR (net cash flow)	1.91
DSCR (net operating income)	1.95
Occupancy	83%
Servicer advances outstanding	$0

COACHELLA MHC

Property	COACHELLA MHC
Address	49615 CESAR CHAVEZ STREET; Coachella, CA 92236
Property type	Manufactured housing
Units, beds or keys	110
Net rentable square feet	not yet reported
Year built	1969
Year last renovated	not yet reported
Original balance	$3.6M
Current balance	$3.6M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	3.69%
Current interest rate	3.69%
Origination date	02-08-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-03-01
Prepayment lockout end	11-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$11.3M	01-06-2022	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$651,340
Operating expenses	$295,777
Net operating income	$355,563
Net cash flow	$352,813
DSCR (net cash flow)	5.25
DSCR (net operating income)	5.30
Occupancy	100%
Servicer advances outstanding	$0

OUT O SPACE STORAGE - TAVARES

Property	OUT O SPACE STORAGE - TAVARES
Address	1605 EAST ALFRED STREET; Tavares, FL 32778
Property type	Self storage
Units, beds or keys	308
Net rentable square feet	38,065
Year built	1994
Year last renovated	not yet reported
Original balance	$3.6M
Current balance	$3.6M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	3.78%
Current interest rate	3.78%
Origination date	01-26-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-11
Prepayment lockout end	04-10-2024
Yield maintenance end	08-10-2031
Servicer	Trimont LLC
Loan servicer	not yet reported
Originator	Wells Fargo Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$5.3M	12-09-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$269,177
Operating expenses	$123,105
Net operating income	$146,072
Net cash flow	$144,269
DSCR (net cash flow)	2.11
DSCR (net operating income)	2.14
Occupancy	85%
Servicer advances outstanding	$0

LONGACRE GARDENS CORP.

Property	LONGACRE GARDENS CORP.
Address	141 NORTH BROADWAY; WHITE PLAINS, NY 10603
Property type	Healthcare
Units, beds or keys	87
Net rentable square feet	not yet reported
Year built	1953
Year last renovated	0
Original balance	$3.2M
Current balance	$3.0M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	2.95%
Current interest rate	2.95%
Origination date	01-26-2022
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$23.0M	11-17-2021	MAI
Most recent reported	$23.0M	2021-12-22	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

STORAGE PLACE - EAST LYME

Property	STORAGE PLACE - EAST LYME
Address	5 LIBERTY WAY; East Lyme, CT 06357
Property type	Self storage
Units, beds or keys	199
Net rentable square feet	24,500
Year built	2020
Year last renovated	not yet reported
Original balance	$3.0M
Current balance	$2.8M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	4.08%
Current interest rate	4.08%
Origination date	02-03-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-11
Prepayment lockout end	08-10-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$4.8M	01-03-2022	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$279,359
Operating expenses	$74,129
Net operating income	$205,230
Net cash flow	$204,005
DSCR (net cash flow)	2.35
DSCR (net operating income)	2.37
Occupancy	97%
Servicer advances outstanding	$0

250 NORTH VILLAGE OWNERS, INC.

Property	250 NORTH VILLAGE OWNERS, INC.
Address	250 NORTH VILLAGE AVE; ROCVKVILLE CENTRE, NY 11570
Property type	Healthcare
Units, beds or keys	70
Net rentable square feet	not yet reported
Year built	1967
Year last renovated	2018
Original balance	$2.8M
Current balance	$2.5M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.09%
Current interest rate	3.09%
Origination date	07-30-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-01
Prepayment lockout end	not yet reported
Yield maintenance end	01-30-2031
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	$23.1M	05-24-2021	not yet reported
Most recent reported	$23.1M	2021-06-02	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

17TH STREET ARTISTS CORP.

Property	17TH STREET ARTISTS CORP.
Address	130 WEST 17TH ST; NEW YORK, NY 10011
Property type	Healthcare
Units, beds or keys	14
Net rentable square feet	not yet reported
Year built	1906
Year last renovated	0
Original balance	$2.8M
Current balance	$2.5M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.17%
Current interest rate	3.17%
Origination date	01-25-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$36.6M	11-23-2021	MAI
Most recent reported	$36.6M	2021-12-20	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

WHITE OAK COOPERATIVE HOUSING CORP.

Property	WHITE OAK COOPERATIVE HOUSING CORP.
Address	50-60 WHITE OAK ST; NEW ROCHELLE, NY 10801
Property type	Healthcare
Units, beds or keys	157
Net rentable square feet	not yet reported
Year built	1953
Year last renovated	2006
Original balance	$2.8M
Current balance	$2.5M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	2.99%
Current interest rate	2.99%
Origination date	08-20-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2031
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	$28.1M	04-29-2021	not yet reported
Most recent reported	$28.1M	2021-06-22	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

B.G. APARTMENTS OWNERS CORP.

Property	B.G. APARTMENTS OWNERS CORP.
Address	102-55 67TH DR; FOREST HILLS, NY 11375
Property type	Healthcare
Units, beds or keys	71
Net rentable square feet	not yet reported
Year built	1952
Year last renovated	0
Original balance	$2.5M
Current balance	$2.5M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.05%
Current interest rate	3.05%
Origination date	01-26-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
Servicer	NCB
Loan servicer	not yet reported
Originator	National Consumer Cooperative Bank
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$25.9M	12-08-2021	MAI
Most recent reported	$25.9M	2021-12-10	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

RML ARTISAN TOWNHOMES

Property	RML ARTISAN TOWNHOMES
Address	2701 SANDERSVILLE ROAD; Lexington, KY 40511
Property type	Multifamily
Units, beds or keys	24
Net rentable square feet	not yet reported
Year built	2020
Year last renovated	not yet reported
Original balance	$2.5M
Current balance	$2.5M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.52%
Current interest rate	3.52%
Origination date	12-21-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-01
Prepayment lockout end	09-30-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$4.3M	10-14-2021	MAI

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$239,003
Operating expenses	$73,443
Net operating income	$165,560
Net cash flow	$162,560
DSCR (net cash flow)	3.66
DSCR (net operating income)	3.73
Occupancy	92%
Servicer advances outstanding	$0

GARDEN LOFTS CORP.

Property	GARDEN LOFTS CORP.
Address	131-133 WEST 28TH ST; NEW YORK, NY 10001
Property type	Healthcare
Units, beds or keys	23
Net rentable square feet	not yet reported
Year built	1908
Year last renovated	2006
Original balance	$2.5M
Current balance	$2.5M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.03%
Current interest rate	3.03%
Origination date	08-25-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-28-2031
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	$30.8M	05-10-2021	MAI
Most recent reported	$30.8M	2021-06-17	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

THE PORT WASHINGTON APARTMENT CORP.

Property	THE PORT WASHINGTON APARTMENT CORP.
Address	125 MAIN ST; PORT WASHINGTON, NY 11050
Property type	Healthcare
Units, beds or keys	66
Net rentable square feet	not yet reported
Year built	1965
Year last renovated	0
Original balance	$2.7M
Current balance	$2.4M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	2.97%
Current interest rate	2.97%
Origination date	12-28-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-01-01
Prepayment lockout end	not yet reported
Yield maintenance end	06-30-2031
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	$26.6M	10-21-2021	MAI
Most recent reported	$26.6M	2021-11-23	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

375 LINCOLN PLACE OWNERS CORP.

Property	375 LINCOLN PLACE OWNERS CORP.
Address	375 LINCOLN PL; BROOKLYN, NY 11238
Property type	Healthcare
Units, beds or keys	34
Net rentable square feet	not yet reported
Year built	1922
Year last renovated	0
Original balance	$2.5M
Current balance	$2.3M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	2.82%
Current interest rate	2.82%
Origination date	01-19-2022
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$37.7M	11-17-2021	MAI
Most recent reported	$37.7M	2021-12-06	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

CRESCENT TENANTS CORP.

Property	CRESCENT TENANTS CORP.
Address	31-85 CRESCENT ST; ASTORIA, NY 11106
Property type	Healthcare
Units, beds or keys	116
Net rentable square feet	not yet reported
Year built	1958
Year last renovated	2011
Original balance	$2.5M
Current balance	$2.3M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.22%
Current interest rate	3.22%
Origination date	07-27-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-01
Prepayment lockout end	not yet reported
Yield maintenance end	01-30-2031
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	$50.0M	06-09-2021	MAI
Most recent reported	$50.0M	2021-06-14	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

NW-MAD 95 OWNERS CORP. A/K/A N W MAD-95 OWNERS CORP.

Property	NW-MAD 95 OWNERS CORP. A/K/A N W MAD-95 OWNERS CORP.
Address	27 EAST 95TH ST; NEW YORK, NY 10128
Property type	Healthcare
Units, beds or keys	24
Net rentable square feet	not yet reported
Year built	1898
Year last renovated	2016
Original balance	$2.5M
Current balance	$2.3M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.03%
Current interest rate	3.03%
Origination date	08-26-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2031
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	$61.8M	07-06-2021	not yet reported
Most recent reported	$61.8M	2021-08-04	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	09-30-2019
Revenue	$657,399
Operating expenses	$595,109
Net operating income	$62,290
Net cash flow	$62,290
DSCR (net cash flow)	0.95
DSCR (net operating income)	0.95
Occupancy	95%
Servicer advances outstanding	$0

98-120 QB OWNERS CORP.

Property	98-120 QB OWNERS CORP.
Address	98-120 QUEENS BLVD; REGO PARK, NY 11374
Property type	Healthcare
Units, beds or keys	73
Net rentable square feet	not yet reported
Year built	1937
Year last renovated	0
Original balance	$2.5M
Current balance	$2.3M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.21%
Current interest rate	3.21%
Origination date	01-31-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
Servicer	NCB
Loan servicer	not yet reported
Originator	National Consumer Cooperative Bank
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$21.8M	10-22-2021	Non-MAI
Most recent reported	$21.8M	2021-11-23	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

JACKSON MANOR INC.

Property	JACKSON MANOR INC.
Address	90-10 34TH AVE; JACKSON HEIGHTS, NY 11372
Property type	Healthcare
Units, beds or keys	112
Net rentable square feet	not yet reported
Year built	1956
Year last renovated	2004
Original balance	$2.5M
Current balance	$2.2M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.20%
Current interest rate	3.20%
Origination date	08-26-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2031
Servicer	NCB
Loan servicer	not yet reported
Originator	NATIONAL COOPERATIVE BANK N.A.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$25.2M	04-16-2021	MAI
Most recent reported	$25.2M	2021-04-28	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	09-30-2023
Revenue	$908,085
Operating expenses	$821,932
Net operating income	$86,154
Net cash flow	$86,154
DSCR (net cash flow)	0.90
DSCR (net operating income)	0.90
Occupancy	95%
Servicer advances outstanding	$0

MIDLAND MANOR OWNERS CORP.

Property	MIDLAND MANOR OWNERS CORP.
Address	182-25 WEXFORD TERR; JAMAICA ESTATES, NY 11432
Property type	Healthcare
Units, beds or keys	97
Net rentable square feet	not yet reported
Year built	1951
Year last renovated	2011
Original balance	$2.5M
Current balance	$2.2M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.11%
Current interest rate	3.11%
Origination date	08-16-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2031
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	$18.1M	03-10-2021	MAI
Most recent reported	$18.1M	2021-05-24	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

LOAD & LOCK MINI STORAGE

Property	LOAD & LOCK MINI STORAGE
Address	13505 STATE ROUTE 68; Findlay, OH 45840
Property type	Self storage
Units, beds or keys	307
Net rentable square feet	47,600
Year built	1997
Year last renovated	2017
Original balance	$2.3M
Current balance	$2.1M (July 2026)
Share of deal balance	not yet reported
Interest rate at origination	3.84%
Current interest rate	3.84%
Origination date	07-08-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-01
Prepayment lockout end	04-30-2031
Yield maintenance end	not yet reported
Servicer	Trimont LLC
Loan servicer	not yet reported
Originator	Morgan Stanley Bank, N.A.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$3.1M	12-21-2020	MAI

Latest financials

Financial period end (latest)	12-31-2025
Revenue	$425,972
Operating expenses	$155,718
Net operating income	$270,254
Net cash flow	$265,494
DSCR (net cash flow)	2.05
DSCR (net operating income)	2.08
Occupancy	100%
Servicer advances outstanding	$0

1036 PARK CORPORATION

Property	1036 PARK CORPORATION
Address	1036 PARK AVE; NEW YORK, NY 10028
Property type	Healthcare
Units, beds or keys	72
Net rentable square feet	not yet reported
Year built	1956
Year last renovated	0
Original balance	$2.3M
Current balance	$2.1M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	2.94%
Current interest rate	2.94%
Origination date	12-22-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-01-01
Prepayment lockout end	not yet reported
Yield maintenance end	06-30-2031
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	$97.1M	11-12-2021	MAI
Most recent reported	$97.1M	2021-12-10	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

1045 OWNERS CORP.

Property	1045 OWNERS CORP.
Address	1045 FIFTH AVE; NEW YORK, NY 10028
Property type	Healthcare
Units, beds or keys	17
Net rentable square feet	not yet reported
Year built	1967
Year last renovated	0
Original balance	$2.0M
Current balance	$2.0M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	2.95%
Current interest rate	2.95%
Origination date	12-10-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-01
Prepayment lockout end	not yet reported
Yield maintenance end	06-30-2031
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	$85.7M	11-08-2021	MAI
Most recent reported	$85.7M	2021-11-22	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

1717 Locust and 308 Miltenberger

Property	1717 Locust and 308 Miltenberger
Address	PA
Property type	Multifamily
Units, beds or keys	16
Net rentable square feet	not yet reported
Year built	2021
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	4.38%
Current interest rate	4.38%
Origination date	02-08-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-03-01
Prepayment lockout end	10-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$3.7M	11-17-2021	not yet reported

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$129,420
Operating expenses	$56,298
Net operating income	$73,122
Net cash flow	$71,122
DSCR (net cash flow)	1.61
DSCR (net operating income)	1.65
Occupancy	81%
Servicer advances outstanding	$0

35 EAST TENANTS CORP.

Property	35 EAST TENANTS CORP.
Address	35 EAST 30TH ST; NEW YORK, NY 10016
Property type	Healthcare
Units, beds or keys	40
Net rentable square feet	not yet reported
Year built	1906
Year last renovated	2000
Original balance	$2.1M
Current balance	$2.0M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	2.98%
Current interest rate	2.98%
Origination date	08-31-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-28-2031
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	$33.5M	05-25-2021	not yet reported
Most recent reported	$33.5M	2021-06-11	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

GREENE STREET PRECINCT COOPERATIVE, INC.

Property	GREENE STREET PRECINCT COOPERATIVE, INC.
Address	16 GREENE ST; NEW YORK, NY 10013
Property type	Healthcare
Units, beds or keys	12
Net rentable square feet	not yet reported
Year built	1894
Year last renovated	0
Original balance	$1.9M
Current balance	$1.9M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.15%
Current interest rate	3.15%
Origination date	01-21-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$35.0M	10-15-2021	MAI
Most recent reported	$35.0M	2021-11-18	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

1260 APARTMENT CORP.

Property	1260 APARTMENT CORP.
Address	1260-1262 AMSTERDAM AVE; NEW YORK, NY 10027
Property type	Healthcare
Units, beds or keys	29
Net rentable square feet	not yet reported
Year built	1905
Year last renovated	0
Original balance	$1.9M
Current balance	$1.9M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.28%
Current interest rate	3.28%
Origination date	01-27-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
Servicer	NCB
Loan servicer	not yet reported
Originator	National Consumer Cooperative Bank
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$16.7M	08-19-2021	MAI
Most recent reported	$16.7M	2021-09-02	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

75 NOBLE STREET OWNERS, INC.

Property	75 NOBLE STREET OWNERS, INC.
Address	75 NOBLE ST; LYNBROOK, NY 11563
Property type	Healthcare
Units, beds or keys	67
Net rentable square feet	not yet reported
Year built	1965
Year last renovated	0
Original balance	$2.0M
Current balance	$1.8M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.06%
Current interest rate	3.06%
Origination date	12-22-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-01-01
Prepayment lockout end	not yet reported
Yield maintenance end	06-30-2031
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	$20.3M	11-05-2021	MAI
Most recent reported	$20.3M	2021-11-19	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

722 OWNERS CORPORATION

Property	722 OWNERS CORPORATION
Address	722 BROADWAY; NEW YORK, NY 10003
Property type	Healthcare
Units, beds or keys	10
Net rentable square feet	not yet reported
Year built	1895
Year last renovated	0
Original balance	$1.8M
Current balance	$1.8M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.39%
Current interest rate	3.39%
Origination date	01-27-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$33.8M	09-29-2021	MAI
Most recent reported	$33.8M	2021-10-08	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

HUDSON PARK CO-OPERATIVE APTS., INC. A/K/A HUDSON PARK COOPERATIVE APTS., INC.

Property	HUDSON PARK CO-OPERATIVE APTS., INC. A/K/A HUDSON PARK COOPERATIVE APTS., INC.
Address	164 CHURCH ST; NEW ROCHELLE, NY 10805
Property type	Healthcare
Units, beds or keys	59
Net rentable square feet	not yet reported
Year built	1957
Year last renovated	2000
Original balance	$1.9M
Current balance	$1.7M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.06%
Current interest rate	3.06%
Origination date	08-31-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2031
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	$13.1M	06-08-2021	not yet reported
Most recent reported	$13.1M	2021-06-25	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

SUNSET VIEW MHC

Property	SUNSET VIEW MHC
Address	3150 S PLATTE RIVER DRIVE; Englewood, CO 80110
Property type	Manufactured housing
Units, beds or keys	32
Net rentable square feet	not yet reported
Year built	1965
Year last renovated	not yet reported
Original balance	$1.7M
Current balance	$1.7M (July 2026)
Share of deal balance	not yet reported
Interest rate at origination	3.42%
Current interest rate	3.42%
Origination date	09-09-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-10-01
Prepayment lockout end	10-31-2023
Yield maintenance end	06-30-2031
Servicer	Trimont LLC
Loan servicer	not yet reported
Originator	Bank of America, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$3.6M	06-09-2021	MAI

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$99,970
Operating expenses	$28,767
Net operating income	$71,203
Net cash flow	$70,803
DSCR (net cash flow)	4.87
DSCR (net operating income)	4.89
Occupancy	100%
Servicer advances outstanding	$0

GREENESTREET ASSOCIATES, INC.

Property	GREENESTREET ASSOCIATES, INC.
Address	15-17 GREENE ST; NEW YORK, NY 10013
Property type	Healthcare
Units, beds or keys	5
Net rentable square feet	not yet reported
Year built	1904
Year last renovated	2012
Original balance	$1.8M
Current balance	$1.6M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.32%
Current interest rate	3.32%
Origination date	07-30-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-01
Prepayment lockout end	not yet reported
Yield maintenance end	01-30-2031
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	$20.4M	05-04-2021	not yet reported
Most recent reported	$20.4M	2021-05-20	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

61 EASTERN PARKWAY HOUSING CORP.

Property	61 EASTERN PARKWAY HOUSING CORP.
Address	61 EASTERN PKWY; BROOKLYN, NY 11238
Property type	Healthcare
Units, beds or keys	39
Net rentable square feet	not yet reported
Year built	1923
Year last renovated	0
Original balance	$1.8M
Current balance	$1.6M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	3.10%
Current interest rate	3.10%
Origination date	12-21-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-01-01
Prepayment lockout end	not yet reported
Yield maintenance end	06-30-2031
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	$42.7M	09-30-2021	Non-MAI
Most recent reported	$42.7M	2021-11-09	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

HILLPARK OWNERS INC.

Property	HILLPARK OWNERS INC.
Address	75 SOUTH MIDDLE NECK RD; GREAT NECK, NY 11021
Property type	Healthcare
Units, beds or keys	59
Net rentable square feet	not yet reported
Year built	1956
Year last renovated	0
Original balance	$1.8M
Current balance	$1.6M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	3.09%
Current interest rate	3.09%
Origination date	12-29-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-01-01
Prepayment lockout end	not yet reported
Yield maintenance end	06-30-2031
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	$20.2M	09-21-2021	MAI
Most recent reported	$20.2M	2021-10-15	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

CHERRY LANE OWNERS CORP.

Property	CHERRY LANE OWNERS CORP.
Address	42-95 MAIN ST; FLUSHING, NY 11355
Property type	Healthcare
Units, beds or keys	71
Net rentable square feet	not yet reported
Year built	1959
Year last renovated	1996
Original balance	$1.6M
Current balance	$1.5M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.16%
Current interest rate	3.16%
Origination date	07-29-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-01
Prepayment lockout end	not yet reported
Yield maintenance end	01-30-2031
Servicer	NCB
Loan servicer	not yet reported
Originator	NATIONAL COOPERATIVE BANK N.A.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$25.6M	06-09-2021	not yet reported
Most recent reported	$25.6M	2021-07-21	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

DELANO TENANTS CORP.

Property	DELANO TENANTS CORP.
Address	99-15 66TH AVE; REGO PARK, NY 11374
Property type	Healthcare
Units, beds or keys	53
Net rentable square feet	not yet reported
Year built	1954
Year last renovated	2012
Original balance	$1.5M
Current balance	$1.4M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.36%
Current interest rate	3.36%
Origination date	07-26-2021
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-01
Prepayment lockout end	not yet reported
Yield maintenance end	01-30-2031
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	$15.0M	05-18-2021	MAI
Most recent reported	$15.0M	2021-07-13	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

ARROYO MHC

Property	ARROYO MHC
Address	1015 GLADE LANE; Farmington, NM 87401
Property type	Manufactured housing
Units, beds or keys	61
Net rentable square feet	not yet reported
Year built	1962
Year last renovated	not yet reported
Original balance	$1.3M
Current balance	$1.3M (July 2026)
Share of deal balance	not yet reported
Interest rate at origination	3.72%
Current interest rate	3.72%
Origination date	09-09-2021
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2026-10-01
Prepayment lockout end	10-31-2023
Yield maintenance end	06-30-2026
Servicer	Trimont LLC
Loan servicer	not yet reported
Originator	Bank of America, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$2.0M	06-04-2021	MAI

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$63,984
Operating expenses	$13,887
Net operating income	$50,097
Net cash flow	$49,335
DSCR (net cash flow)	4.08
DSCR (net operating income)	4.15
Occupancy	82%
Servicer advances outstanding	$0

139-06 PERSHING CRESCENT OWNERS CORP.

Property	139-06 PERSHING CRESCENT OWNERS CORP.
Address	139-06 PERSHING CRESCENT; BRIARWOOD, NY 11435
Property type	Healthcare
Units, beds or keys	31
Net rentable square feet	not yet reported
Year built	1942
Year last renovated	0
Original balance	$1.2M
Current balance	$1.2M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	3.38%
Current interest rate	3.38%
Origination date	01-26-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$5.8M	09-22-2021	MAI
Most recent reported	$5.8M	2021-10-15	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

VILLAGE GARDENS TENANTS CORP.

Property	VILLAGE GARDENS TENANTS CORP.
Address	304 FENIMORE RD; MAMARONECK, NY 10543
Property type	Healthcare
Units, beds or keys	34
Net rentable square feet	not yet reported
Year built	1958
Year last renovated	2006
Original balance	$1.2M
Current balance	$1.2M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.15%
Current interest rate	3.15%
Origination date	08-26-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2031
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	$9.4M	07-21-2021	not yet reported
Most recent reported	$9.4M	2021-07-28	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

482 EAST 74TH STREET APARTMENT CORP.

Property	482 EAST 74TH STREET APARTMENT CORP.
Address	482 EAST 74TH ST; NEW YORK, NY 10021
Property type	Healthcare
Units, beds or keys	20
Net rentable square feet	not yet reported
Year built	1875
Year last renovated	2018
Original balance	$1.1M
Current balance	$1.0M (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.39%
Current interest rate	3.39%
Origination date	07-20-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-01
Prepayment lockout end	not yet reported
Yield maintenance end	01-30-2031
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	$6.5M	05-03-2021	MAI
Most recent reported	$6.5M	2021-05-10	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

210 EAST 21ST STREET TENANTS CORP.

Property	210 EAST 21ST STREET TENANTS CORP.
Address	210 EAST 21ST ST; NEW YORK, NY 10010
Property type	Healthcare
Units, beds or keys	29
Net rentable square feet	not yet reported
Year built	1906
Year last renovated	0
Original balance	$1.0M
Current balance	$940,910 (September 2026)
Share of deal balance	0.1%
Interest rate at origination	3.33%
Current interest rate	3.33%
Origination date	11-30-2021
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2031-12-01
Prepayment lockout end	not yet reported
Yield maintenance end	05-31-2031
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	$12.8M	11-10-2021	MAI
Most recent reported	$14.3M	2025-08-07	MAI

Change from securitization to the most recent reported valuation: 11.7%.

Latest financials

Financial period end (latest)	09-30-2018
Revenue	$216,841
Operating expenses	$214,695
Net operating income	$2,146
Net cash flow	$2,146
DSCR (net cash flow)	0.04
DSCR (net operating income)	0.04
Occupancy	95%
Servicer advances outstanding	$0

SHERWOOD VILLAGE COOPERATIVE B, INC.

Property	SHERWOOD VILLAGE COOPERATIVE B, INC.
Address	99-14 59TH AVE; CORONA, NY 11368
Property type	Healthcare
Units, beds or keys	134
Net rentable square feet	not yet reported
Year built	1958
Year last renovated	0
Original balance	$1.0M
Current balance	$917,118 (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.20%
Current interest rate	3.20%
Origination date	08-17-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2031
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	$31.1M	03-31-2021	MAI
Most recent reported	$35.4M	2025-03-19	MAI

Change from securitization to the most recent reported valuation: 13.8%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

BALTIC HOMES INC. A/K/A THE BALTIC HOMES INC.

Property	BALTIC HOMES INC. A/K/A THE BALTIC HOMES INC.
Address	4113 7TH AVE; BROOKLYN, NY 11232
Property type	Healthcare
Units, beds or keys	16
Net rentable square feet	not yet reported
Year built	1921
Year last renovated	0
Original balance	$1.0M
Current balance	$907,656 (September 2026)
Share of deal balance	0.1%
Interest rate at origination	3.44%
Current interest rate	3.44%
Origination date	01-31-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
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	$8.2M	09-15-2021	MAI
Most recent reported	$8.2M	2021-10-05	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

138 WATTS STREET OWNERS CORPORATION F/K/A MAHABILIPURAM CORPORATION

Property	138 WATTS STREET OWNERS CORPORATION F/K/A MAHABILIPURAM CORPORATION
Address	138 WATTS ST; NEW YORK, NY 10013
Property type	Healthcare
Units, beds or keys	5
Net rentable square feet	not yet reported
Year built	1911
Year last renovated	0
Original balance	$1.0M
Current balance	$905,383 (September 2026)
Share of deal balance	0.1%
Interest rate at origination	3.29%
Current interest rate	3.29%
Origination date	01-28-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-01
Prepayment lockout end	not yet reported
Yield maintenance end	07-31-2031
Servicer	NCB
Loan servicer	not yet reported
Originator	National Consumer Cooperative Bank
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$25.9M	10-20-2021	MAI
Most recent reported	$25.9M	2021-11-03	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

25 INDIAN ROAD OWNERS CORP.

Property	25 INDIAN ROAD OWNERS CORP.
Address	25 INDIAN RD; NEW YORK, NY 10034
Property type	Healthcare
Units, beds or keys	49
Net rentable square feet	not yet reported
Year built	1953
Year last renovated	2011
Original balance	$1.3M
Current balance	$820,828 (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.19%
Current interest rate	3.19%
Origination date	07-29-2021
Original term	120 months
Amortization term	120 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-01
Prepayment lockout end	not yet reported
Yield maintenance end	01-30-2031
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	$30.4M	05-05-2021	not yet reported
Most recent reported	$30.4M	2021-06-20	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0

22321 OWNERS CORP.

Property	22321 OWNERS CORP.
Address	221-231 WEST 21ST ST; NEW YORK, NY 10011
Property type	Healthcare
Units, beds or keys	55
Net rentable square feet	not yet reported
Year built	1899
Year last renovated	2004
Original balance	$1.0M
Current balance	$640,588 (September 2025)
Share of deal balance	not yet reported
Interest rate at origination	3.29%
Current interest rate	3.29%
Origination date	08-23-2021
Original term	120 months
Amortization term	120 months
Interest-only period	not yet reported
Scheduled maturity	2031-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2031
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	$48.6M	05-20-2021	MAI
Most recent reported	$48.6M	2021-06-29	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	not yet reported
Revenue	$0
Operating expenses	$0
Net operating income	$0
Net cash flow	$0
DSCR (net cash flow)	0.00
DSCR (net operating income)	0.00
Occupancy	0%
Servicer advances outstanding	$0