Detail sections for the 56 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.
NORFOLK PREMIUM OUTLETS
Property
NORFOLK PREMIUM OUTLETS
Address
1600 PREMIUM OUTLETS BOULEVARD; Norfolk, VA 23502
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
332,284
Year built
2017
Year last renovated
not yet reported
Original balance
$50.0M
Current balance
$24.0M (September 2026)
Share of deal balance
2.1%
Interest rate at origination
4.50%
Current interest rate
4.50%
Origination date
03-09-2022
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2032-04-01
Prepayment lockout end
10-31-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$129.0M
02-25-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
H & M Int'l Transportation
20,081
01-31-2029
Nike
13,988
06-30-2027
Old Navy Clothing Co.
11,261
06-30-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$3.8M
Operating expenses
$1.2M
Net operating income
$2.6M
Net cash flow
$2.4M
DSCR (net cash flow)
2.14
DSCR (net operating income)
2.29
Occupancy
87%
Servicer advances outstanding
$0
Loan 8A
Property
Loan 8A
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$25.0M
Current balance
$24.0M (September 2026)
Share of deal balance
2.1%
Interest rate at origination
4.50%
Current interest rate
4.50%
Origination date
03-09-2022
Original term
120 months
Amortization term
360 months
Interest-only period
24 months
Scheduled maturity
2032-04-01
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
JOURNAL SQUARED TOWER 2
Property
JOURNAL SQUARED TOWER 2
Address
605 PAVONIA AVENUE; Jersey City, NJ 07306
Property type
Multifamily
Units, beds or keys
704
Net rentable square feet
not yet reported
Year built
2021
Year last renovated
not yet reported
Original balance
$23.5M
Current balance
$23.5M (September 2026)
Share of deal balance
2.0%
Interest rate at origination
3.49%
Current interest rate
3.49%
Origination date
11-30-2021
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2031-12-11
Prepayment lockout end
06-10-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$483.1M
09-01-2021
MAI
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$29.2M
Operating expenses
$8.2M
Net operating income
$21.0M
Net cash flow
$20.8M
DSCR (net cash flow)
3.21
DSCR (net operating income)
3.23
Occupancy
97%
Servicer advances outstanding
$0
Loan 10A
Property
Loan 10A
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 (February 2024)
Share of deal balance
not yet reported
Interest rate at origination
3.77%
Current interest rate
3.77%
Origination date
05-24-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-06-11
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 16A
Property
Loan 16A
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
$17.9M
Current balance
$17.9M (September 2026)
Share of deal balance
1.5%
Interest rate at origination
3.50%
Current interest rate
3.50%
Origination date
02-18-2022
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
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 5A
Property
Loan 5A
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$17.5M
Current balance
$17.5M (September 2026)
Share of deal balance
1.5%
Interest rate at origination
2.79%
Current interest rate
2.79%
Origination date
12-10-2021
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-01-09
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 2B
Property
Loan 2B
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
$15.0M
Current balance
$15.0M (September 2026)
Share of deal balance
1.3%
Interest rate at origination
3.45%
Current interest rate
3.45%
Origination date
02-24-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2036-05-01
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
STORAGE EXPRESS I
Property
STORAGE EXPRESS I
Address
7400 WEST OAKLAND PARK BOULEVARD; Lauderhill, FL 33319
Property type
Self storage
Units, beds or keys
1354
Net rentable square feet
110,234
Year built
1996
Year last renovated
not yet reported
Original balance
$14.5M
Current balance
$14.5M (September 2026)
Share of deal balance
1.3%
Interest rate at origination
3.58%
Current interest rate
3.58%
Origination date
03-01-2022
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
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$28.0M
01-25-2022
MAI
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$2.6M
Operating expenses
$1.2M
Net operating income
$1.4M
Net cash flow
$1.4M
DSCR (net cash flow)
2.63
DSCR (net operating income)
2.67
Occupancy
87%
Servicer advances outstanding
$0
STOR-ALL VININGS
Property
STOR-ALL VININGS
Address
2515 CUMBERLAND PARKWAY SOUTHEAST; Atlanta, GA 30339
Property type
Self storage
Units, beds or keys
698
Net rentable square feet
61,950
Year built
2014
Year last renovated
not yet reported
Original balance
$14.3M
Current balance
$14.3M (September 2026)
Share of deal balance
1.2%
Interest rate at origination
4.10%
Current interest rate
4.10%
Origination date
02-10-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-02-11
Prepayment lockout end
11-10-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$22.3M
01-04-2022
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$906,117
Operating expenses
$201,472
Net operating income
$704,645
Net cash flow
$697,520
DSCR (net cash flow)
2.36
DSCR (net operating income)
2.38
Occupancy
95%
Servicer advances outstanding
$0
640 2ND STREET
Property
640 2ND STREET
Address
640 2ND STREET; San Francisco, CA 94107
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
24,096
Year built
1925
Year last renovated
2019
Original balance
$14.2M
Current balance
$14.2M (September 2026)
Share of deal balance
1.2%
Interest rate at origination
3.89%
Current interest rate
3.89%
Origination date
03-15-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-11
Prepayment lockout end
10-10-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$27.6M
02-16-2022
MAI
Most recent reported
$290.0M
2018-08-27
MAI
Change from securitization to the most recent reported valuation: 950.7%.
Largest tenants
Tenant
Square feet
Lease expiration
Applovin Corporation
24,096
06-30-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.4M
Operating expenses
$225,015
Net operating income
$1.1M
Net cash flow
$1.1M
DSCR (net cash flow)
4.02
DSCR (net operating income)
4.07
Occupancy
100%
Servicer advances outstanding
$0
OAKWOOD NORTH AND SOUTH OWNERS CORP.
Property
OAKWOOD NORTH AND SOUTH OWNERS CORP.
Address
108-50 62ND DRIVE AND 108-49 63RD AVENUE; Forest Hills, NY 11375
Property type
Multifamily
Units, beds or keys
200
Net rentable square feet
not yet reported
Year built
1963
Year last renovated
not yet reported
Original balance
$14.0M
Current balance
$14.0M (September 2026)
Share of deal balance
1.2%
Interest rate at origination
3.89%
Current interest rate
3.89%
Origination date
03-15-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-01
Prepayment lockout end
01-31-2032
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$48.0M
12-16-2021
MAI
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$2.6M
Operating expenses
$2.1M
Net operating income
$499,610
Net cash flow
$434,610
DSCR (net cash flow)
0.79
DSCR (net operating income)
0.91
Occupancy
100%
Servicer advances outstanding
$0
Hydrafacial and Red Oak Depot
Property
Hydrafacial and Red Oak Depot
Address
not yet reported
Property type
Other (code 98)
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
$13.2M
Current balance
$13.2M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
4.67%
Current interest rate
4.67%
Origination date
01-31-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 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
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$22.6M
not yet reported
not yet reported
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.0M
Operating expenses
$374,383
Net operating income
$667,521
Net cash flow
$584,994
DSCR (net cash flow)
1.88
DSCR (net operating income)
2.14
Occupancy
92%
Servicer advances outstanding
$0
7510-7610 MASON KING DATA CENTER
Property
7510-7610 MASON KING DATA CENTER
Address
7510-7610 MASON KING COURT; Manassas, VA 20109
Property type
Other (code 98)
Units, beds or keys
not yet reported
Net rentable square feet
151,840
Year built
1984
Year last renovated
2011
Original balance
$13.0M
Current balance
$13.0M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
4.70%
Current interest rate
4.70%
Origination date
03-25-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-01
Prepayment lockout end
09-30-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$33.8M
01-19-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Vadata Inc.
151,840
02-28-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$1.1M
Operating expenses
$198,827
Net operating income
$891,199
Net cash flow
$825,304
DSCR (net cash flow)
2.66
DSCR (net operating income)
2.87
Occupancy
100%
Servicer advances outstanding
$0
ILPT Logistics Portfolio
Property
ILPT Logistics Portfolio
Address
not yet reported
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$12.1M
Current balance
$12.1M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
3.86%
Current interest rate
3.86%
Origination date
02-25-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-03-06
Prepayment lockout end
not yet reported
Yield maintenance end
09-05-2031
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$1.18B
01-03-2022
not yet reported
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$31.4M
Operating expenses
$7.0M
Net operating income
$24.4M
Net cash flow
$22.8M
DSCR (net cash flow)
2.62
DSCR (net operating income)
2.81
Occupancy
100%
Servicer advances outstanding
$0
Basecamp Tahoe Portfolio
Property
Basecamp Tahoe Portfolio
Address
CA
Property type
Lodging
Units, beds or keys
97
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$12.5M
Current balance
$11.7M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
5.38%
Current interest rate
5.38%
Origination date
03-30-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-11
Prepayment lockout end
01-10-2032
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$22.1M
03-04-2022
not yet reported
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$3.9M
Operating expenses
$2.7M
Net operating income
$1.2M
Net cash flow
$1.1M
DSCR (net cash flow)
1.26
DSCR (net operating income)
1.44
Occupancy
66%
Servicer advances outstanding
$0
45360 SEVERN WAY DATA CENTER
Property
45360 SEVERN WAY DATA CENTER
Address
45360 SEVERN WAY; Sterling, VA 20166
Property type
Other (code 98)
Units, beds or keys
not yet reported
Net rentable square feet
126,869
Year built
1976
Year last renovated
2011
Original balance
$11.5M
Current balance
$11.5M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
4.70%
Current interest rate
4.70%
Origination date
03-25-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-01
Prepayment lockout end
09-30-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$31.0M
01-19-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Vadata Inc
126,869
10-31-2030
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$909,413
Operating expenses
$238,079
Net operating income
$671,334
Net cash flow
$617,914
DSCR (net cash flow)
2.25
DSCR (net operating income)
2.44
Occupancy
100%
Servicer advances outstanding
$0
THE SEVEN PARK AVENUE CORPORATION A/K/A PARK AVENUE & 35TH STREET CORP.
Property
THE SEVEN PARK AVENUE CORPORATION A/K/A PARK AVENUE & 35TH STREET CORP.
Address
7 PARK AVE; NEW YORK, NY 10016
Property type
Healthcare
Units, beds or keys
236
Net rentable square feet
not yet reported
Year built
1930
Year last renovated
0
Original balance
$11.0M
Current balance
$10.4M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
3.31%
Current interest rate
3.31%
Origination date
02-28-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$125.5M
12-21-2021
MAI
Most recent reported
$125.5M
2022-01-20
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
Dallas Design District
Property
Dallas Design District
Address
TX
Property type
Other (code 98)
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
$85.0M
Current balance
$10.0M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
4.58%
Current interest rate
4.58%
Origination date
02-14-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-03-11
Prepayment lockout end
06-10-2024
Yield maintenance end
09-10-2031
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$200.0M
01-14-2022
MAI
Most recent reported
$200.0M
2022-01-14
MAI
Change from securitization to the most recent reported valuation: 0.0%.
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
TOWN & COUNTRY APARTMENTS
Property
TOWN & COUNTRY APARTMENTS
Address
4260 ENGLISH OAK DRIVE; Doraville, GA 30340
Property type
Multifamily
Units, beds or keys
88
Net rentable square feet
not yet reported
Year built
1964
Year last renovated
2010
Original balance
$10.0M
Current balance
$10.0M (September 2026)
Share of deal balance
0.9%
Interest rate at origination
4.65%
Current interest rate
4.65%
Origination date
03-11-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-01
Prepayment lockout end
12-31-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$16.7M
01-26-2022
MAI
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$1.5M
Operating expenses
$726,634
Net operating income
$798,246
Net cash flow
$770,717
DSCR (net cash flow)
1.63
DSCR (net operating income)
1.69
Occupancy
81%
Servicer advances outstanding
$0
HOME2 SUITES - LOVES PARK ROCKFORD
Property
HOME2 SUITES - LOVES PARK ROCKFORD
Address
4150 NORTH BELL SCHOOL ROAD; Loves Park, IL 61111
Property type
Lodging
Units, beds or keys
91
Net rentable square feet
not yet reported
Year built
2020
Year last renovated
not yet reported
Original balance
$10.5M
Current balance
$9.8M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
4.97%
Current interest rate
4.97%
Origination date
03-18-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
12-31-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$16.9M
02-14-2022
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$4.6M
Operating expenses
$2.8M
Net operating income
$1.7M
Net cash flow
$1.5M
DSCR (net cash flow)
2.30
DSCR (net operating income)
2.57
Occupancy
90%
Servicer advances outstanding
$0
HARUNDALE PLAZA
Property
HARUNDALE PLAZA
Address
7440 RITCHIE HIGHWAY; Glen Burnie, MD 21061
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
77,327
Year built
1999
Year last renovated
not yet reported
Original balance
$9.2M
Current balance
$9.2M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
4.20%
Current interest rate
4.20%
Origination date
04-01-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-05
Prepayment lockout end
01-04-2032
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.8M
02-10-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
UAEC LLC
42,600
05-31-2034
Lidl
31,452
01-31-2031
SAVERS VALUE VILLAGE INC
27,977
01-31-2036
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$906,719
Operating expenses
$315,001
Net operating income
$591,718
Net cash flow
$519,031
DSCR (net cash flow)
2.64
DSCR (net operating income)
3.01
Occupancy
83%
Servicer advances outstanding
$0
24 CENTRAL PARK SOUTH, INC.
Property
24 CENTRAL PARK SOUTH, INC.
Address
24 CENTRAL PARK S; NEW YORK, NY 10019
Property type
Healthcare
Units, beds or keys
36
Net rentable square feet
not yet reported
Year built
1960
Year last renovated
2011
Original balance
$8.4M
Current balance
$8.4M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
3.15%
Current interest rate
3.15%
Origination date
02-28-2022
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
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$153.0M
12-14-2021
MAI
Most recent reported
$153.0M
2022-01-25
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
SOHO PLAZA CORP.
Property
SOHO PLAZA CORP.
Address
66 CROSBY ST; NEW YORK, NY 10012
Property type
Healthcare
Units, beds or keys
35
Net rentable square feet
not yet reported
Year built
1881
Year last renovated
1997
Original balance
$8.8M
Current balance
$8.3M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
3.15%
Current interest rate
3.15%
Origination date
02-28-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$77.9M
01-05-2022
MAI
Most recent reported
$77.9M
2022-02-03
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
FRESNO CENTER
Property
FRESNO CENTER
Address
2017, 0247, & 2049 WEST SHAW AVENUE; Fresno, CA 93711
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
82,781
Year built
1967
Year last renovated
not yet reported
Original balance
$7.6M
Current balance
$7.4M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
4.22%
Current interest rate
4.22%
Origination date
03-03-2022
Original term
120 months
Amortization term
360 months
Interest-only period
36 months
Scheduled maturity
2032-03-11
Prepayment lockout end
12-10-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.2M
01-11-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
T J Maxx
25,007
01-31-2036
Rite Aid
18,000
01-31-2026
Papaya Fresh Market
13,969
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
$722,019
Operating expenses
$177,713
Net operating income
$544,306
Net cash flow
$524,259
DSCR (net cash flow)
2.34
DSCR (net operating income)
2.42
Occupancy
100%
Servicer advances outstanding
$0
A STORAGE PLACE - ENGLEWOOD
Property
A STORAGE PLACE - ENGLEWOOD
Address
3601 & 3615 SOUTH BRYANT STREET; Englewood, CO 80110
Property type
Self storage
Units, beds or keys
824
Net rentable square feet
97,922
Year built
1977
Year last renovated
not yet reported
Original balance
$7.2M
Current balance
$7.2M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
3.85%
Current interest rate
3.85%
Origination date
02-18-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-03-11
Prepayment lockout end
12-10-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.9M
11-16-2021
MAI
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$1.3M
Operating expenses
$731,148
Net operating income
$572,446
Net cash flow
$562,969
DSCR (net cash flow)
2.00
DSCR (net operating income)
2.04
Occupancy
81%
Servicer advances outstanding
$0
AUGUSTINE PLASTICS
Property
AUGUSTINE PLASTICS
Address
492 DRUM AVENUE; Somerset, PA 15501
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
221,000
Year built
1975
Year last renovated
2000
Original balance
$7.0M
Current balance
$7.0M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
4.06%
Current interest rate
4.06%
Origination date
03-18-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-01
Prepayment lockout end
12-31-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$14.0M
02-02-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Augustine
221,000
03-17-2037
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$468,521
Operating expenses
$0
Net operating income
$468,521
Net cash flow
$437,764
DSCR (net cash flow)
3.05
DSCR (net operating income)
3.26
Occupancy
100%
Servicer advances outstanding
$0
SHOPS AT CITY LINE
Property
SHOPS AT CITY LINE
Address
4500-4520 CITY AVENUE; Philadelphia, PA 19131
Property type
Mixed use
Units, beds or keys
not yet reported
Net rentable square feet
33,454
Year built
1992
Year last renovated
2019
Original balance
$7.2M
Current balance
$6.7M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
4.47%
Current interest rate
4.47%
Origination date
03-16-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
04-30-2024
Yield maintenance end
09-30-2031
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.0M
11-16-2021
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Total Renal Care Inc
7,830
07-31-2028
Sardis Chicken Manassas
4,347
11-30-2035
COMCAST
4,032
10-31-2030
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$573,205
Operating expenses
$276,455
Net operating income
$296,750
Net cash flow
$280,333
DSCR (net cash flow)
1.29
DSCR (net operating income)
1.36
Occupancy
76%
Servicer advances outstanding
$0
COLLEGE PLAZA
Property
COLLEGE PLAZA
Address
881 HILLS PLAZA; Edensburg, PA 15931
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
129,945
Year built
1989
Year last renovated
not yet reported
Original balance
$6.6M
Current balance
$6.6M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
4.14%
Current interest rate
4.14%
Origination date
02-11-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-02-11
Prepayment lockout end
10-10-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.6M
01-03-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Giant Eagle
30,000
10-31-2030
Cambria County Area Community College
17,231
06-30-2028
Five Below Inc.
9,000
04-30-2035
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$573,187
Operating expenses
$276,320
Net operating income
$296,867
Net cash flow
$279,224
DSCR (net cash flow)
2.02
DSCR (net operating income)
2.15
Occupancy
63%
Servicer advances outstanding
$0
STORAGE EXPRESS II
Property
STORAGE EXPRESS II
Address
500 GREEN ROAD; Pompano Beach, FL 33064
Property type
Self storage
Units, beds or keys
792
Net rentable square feet
84,763
Year built
2001
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
3.58%
Current interest rate
3.58%
Origination date
03-01-2022
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
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.5M
01-25-2022
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$307,128
Operating expenses
$166,155
Net operating income
$140,973
Net cash flow
$137,673
DSCR (net cash flow)
2.37
DSCR (net operating income)
2.42
Occupancy
91%
Servicer advances outstanding
$0
51 FIFTH AVENUE OWNERS CORP.
Property
51 FIFTH AVENUE OWNERS CORP.
Address
51 FIFTH AVE; NEW YORK, NY 10003
Property type
Healthcare
Units, beds or keys
89
Net rentable square feet
not yet reported
Year built
1929
Year last renovated
0
Original balance
$6.4M
Current balance
$6.0M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.09%
Current interest rate
3.09%
Origination date
02-25-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$167.4M
12-30-2021
MAI
Most recent reported
$34.1M
2022-08-30
MAI
Change from securitization to the most recent reported valuation: -79.6%.
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
BRYANT CIRCLE SELF STORAGE
Property
BRYANT CIRCLE SELF STORAGE
Address
412 BRYANT CIRCLE; Ojai, CA 93023
Property type
Self storage
Units, beds or keys
364
Net rentable square feet
40,491
Year built
1996
Year last renovated
not yet reported
Original balance
$6.0M
Current balance
$6.0M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.82%
Current interest rate
3.82%
Origination date
02-25-2022
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
BANA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.7M
01-26-2022
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$557,058
Operating expenses
$141,776
Net operating income
$415,282
Net cash flow
$412,304
DSCR (net cash flow)
3.55
DSCR (net operating income)
3.57
Occupancy
90%
Servicer advances outstanding
$0
30 FIFTH AVENUE OWNERS INCORPORATED
Property
30 FIFTH AVENUE OWNERS INCORPORATED
Address
30 FIFTH AVE; NEW YORK, NY 10011
Property type
Healthcare
Units, beds or keys
140
Net rentable square feet
not yet reported
Year built
1923
Year last renovated
0
Original balance
$6.6M
Current balance
$6.0M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.42%
Current interest rate
3.42%
Origination date
03-21-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$249.5M
02-02-2022
MAI
Most recent reported
$20.4M
2022-07-11
MAI
Change from securitization to the most recent reported valuation: -91.8%.
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
333 WEST END TENANTS CORP.
Property
333 WEST END TENANTS CORP.
Address
333 WEST END AVE; NEW YORK, NY 10023
Property type
Healthcare
Units, beds or keys
49
Net rentable square feet
not yet reported
Year built
1925
Year last renovated
0
Original balance
$6.3M
Current balance
$6.0M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.48%
Current interest rate
3.48%
Origination date
03-22-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$104.7M
01-21-2022
MAI
Most recent reported
$15.1M
2022-07-07
MAI
Change from securitization to the most recent reported valuation: -85.6%.
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
GATEWAY APARTMENT OWNERS CORP.
Property
GATEWAY APARTMENT OWNERS CORP.
Address
10-100 GATEWAY RD; YONKERS, NY 10703
Property type
Healthcare
Units, beds or keys
103
Net rentable square feet
not yet reported
Year built
1964
Year last renovated
2003
Original balance
$6.0M
Current balance
$5.7M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
3.76%
Current interest rate
3.76%
Origination date
03-23-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$33.3M
01-27-2022
MAI
Most recent reported
$18.9M
2022-05-13
MAI
Change from securitization to the most recent reported valuation: -43.2%.
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
210 CENTRAL PARK SOUTH, INC.
Property
210 CENTRAL PARK SOUTH, INC.
Address
210 CENTRAL PARK S; NEW YORK, NY 10019
Property type
Healthcare
Units, beds or keys
87
Net rentable square feet
not yet reported
Year built
1968
Year last renovated
0
Original balance
$5.0M
Current balance
$5.0M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.02%
Current interest rate
3.02%
Origination date
02-25-2022
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
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$231.1M
01-20-2022
MAI
Most recent reported
$16.4M
2022-07-18
MAI
Change from securitization to the most recent reported valuation: -92.9%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
NINE-G COOPERATIVE INC.
Property
NINE-G COOPERATIVE INC.
Address
31-35 W 93RD ST; NEW YORK, NY 10025
Property type
Healthcare
Units, beds or keys
33
Net rentable square feet
not yet reported
Year built
1902
Year last renovated
0
Original balance
$5.0M
Current balance
$5.0M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.24%
Current interest rate
3.24%
Origination date
02-28-2022
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
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$50.9M
01-04-2022
MAI
Most recent reported
$30.3M
2022-07-08
MAI
Change from securitization to the most recent reported valuation: -40.5%.
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
CUBESMART - WAYNE, NJ
Property
CUBESMART - WAYNE, NJ
Address
2354 HAMBURG TURNPIKE; Wayne, NJ 07470
Property type
Self storage
Units, beds or keys
301
Net rentable square feet
30,549
Year built
1998
Year last renovated
not yet reported
Original balance
$5.2M
Current balance
$4.8M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
4.07%
Current interest rate
4.07%
Origination date
03-10-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-11
Prepayment lockout end
09-10-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$8.6M
01-31-2022
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$383,088
Operating expenses
$155,308
Net operating income
$227,780
Net cash flow
$226,253
DSCR (net cash flow)
1.51
DSCR (net operating income)
1.52
Occupancy
94%
Servicer advances outstanding
$0
620-640 PELHAM OWNERS CORP.
Property
620-640 PELHAM OWNERS CORP.
Address
620 PELHAM RD; NEW ROCHELLE, NY 10805
Property type
Healthcare
Units, beds or keys
127
Net rentable square feet
not yet reported
Year built
1956
Year last renovated
0
Original balance
$5.2M
Current balance
$4.7M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.62%
Current interest rate
3.62%
Origination date
03-22-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$32.1M
02-08-2022
MAI
Most recent reported
$15.9M
2022-07-11
MAI
Change from securitization to the most recent reported valuation: -50.5%.
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
QUEEN ANNE APARTMENT CORP.
Property
QUEEN ANNE APARTMENT CORP.
Address
155 EAST 76TH ST; NEW YORK, NY 10021
Property type
Healthcare
Units, beds or keys
120
Net rentable square feet
not yet reported
Year built
1959
Year last renovated
0
Original balance
$5.0M
Current balance
$4.6M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.44%
Current interest rate
3.44%
Origination date
03-18-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$168.5M
01-06-2022
Non-MAI
Most recent reported
$8.6M
2022-08-23
MAI
Change from securitization to the most recent reported valuation: -94.9%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
SAXON HOUSE APARTMENT CORP.
Property
SAXON HOUSE APARTMENT CORP.
Address
23 OLD MAMARONECK RD; WHITE PLAINS, NY 10605
Property type
Healthcare
Units, beds or keys
96
Net rentable square feet
not yet reported
Year built
1928
Year last renovated
0
Original balance
$5.0M
Current balance
$4.5M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
3.08%
Current interest rate
3.08%
Origination date
02-14-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$24.2M
01-11-2022
MAI
Most recent reported
$30.7M
2022-05-11
MAI
Change from securitization to the most recent reported valuation: 26.7%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
111 FULTON - CHIPOTLE
Property
111 FULTON - CHIPOTLE
Address
111 FULTON STREET; New York, NY 10038
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
2,194
Year built
1940
Year last renovated
2007
Original balance
$4.3M
Current balance
$4.3M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
4.84%
Current interest rate
4.84%
Origination date
03-31-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-01
Prepayment lockout end
09-30-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.6M
01-21-2022
MAI
Most recent reported
$24.9M
2018-08-02
MAI
Change from securitization to the most recent reported valuation: 227.6%.
Largest tenants
Tenant
Square feet
Lease expiration
Chipotle Mexican Grill Inc.
2,194
03-31-2032
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$573,671
Operating expenses
$115,316
Net operating income
$458,355
Net cash flow
$439,180
DSCR (net cash flow)
2.08
DSCR (net operating income)
2.17
Occupancy
100%
Servicer advances outstanding
$0
Loan 9A
Property
Loan 9A
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$4.0M
Current balance
$4.0M (February 2024)
Share of deal balance
not yet reported
Interest rate at origination
4.29%
Current interest rate
4.29%
Origination date
06-21-2018
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2028-07-07
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
MSBNA
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
BROADMOOR SELF STORAGE PORTFOLIO
Property
BROADMOOR SELF STORAGE PORTFOLIO
Address
4919, 4930 OLD POPLAR SPRINGS DRIVE AND 5217 HIGHWAY 493; Meridian, MS 39305
Property type
Self storage
Units, beds or keys
663
Net rentable square feet
87,597
Year built
1989
Year last renovated
not yet reported
Original balance
$3.9M
Current balance
$3.9M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.12%
Current interest rate
4.12%
Origination date
03-04-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-03-11
Prepayment lockout end
12-10-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.1M
01-26-2022
MAI
Most recent reported
$60.0M
2018-06-15
MAI
Change from securitization to the most recent reported valuation: 745.1%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$441,376
Operating expenses
$148,311
Net operating income
$293,065
Net cash flow
$286,495
DSCR (net cash flow)
3.50
DSCR (net operating income)
3.58
Occupancy
100%
Servicer advances outstanding
$0
SANDY SPRINGS WELLNESS CENTER
Property
SANDY SPRINGS WELLNESS CENTER
Address
6667 VERNON WOODS DRIVE; Sandy Springs, GA 30328
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
30,036
Year built
1977
Year last renovated
2020
Original balance
$3.2M
Current balance
$3.2M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.46%
Current interest rate
4.46%
Origination date
02-23-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-03-11
Prepayment lockout end
06-10-2024
Yield maintenance end
12-10-2031
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$5.6M
01-20-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
LDBF Boxing for Parkinson
5,450
10-31-2030
HCG Weight Loss Center I
3,950
11-30-2032
Salon Do & Spa
2,948
09-30-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$312,088
Operating expenses
$141,411
Net operating income
$170,677
Net cash flow
$163,148
DSCR (net cash flow)
2.23
DSCR (net operating income)
2.34
Occupancy
93%
Servicer advances outstanding
$0
325 HOUSE INC.
Property
325 HOUSE INC.
Address
325 EAST 77TH ST; NEW YORK, NY 10075
Property type
Healthcare
Units, beds or keys
59
Net rentable square feet
not yet reported
Year built
1939
Year last renovated
2000
Original balance
$3.1M
Current balance
$2.9M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
3.13%
Current interest rate
3.13%
Origination date
02-24-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$44.3M
01-13-2022
MAI
Most recent reported
$44.3M
2022-02-08
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
345 EAST 77TH STREET OWNERS, INC.
Property
345 EAST 77TH STREET OWNERS, INC.
Address
345 E 77TH ST; NEW YORK, NY 10075
Property type
Healthcare
Units, beds or keys
60
Net rentable square feet
not yet reported
Year built
1928
Year last renovated
0
Original balance
$3.0M
Current balance
$2.8M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.13%
Current interest rate
3.13%
Origination date
02-24-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$32.2M
01-13-2022
MAI
Most recent reported
$32.2M
2022-01-18
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
FAIRFIELD OWNERS CORP.
Property
FAIRFIELD OWNERS CORP.
Address
640 W 231ST ST; BRONX, NY 10463
Property type
Healthcare
Units, beds or keys
60
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
0
Original balance
$3.0M
Current balance
$2.8M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.09%
Current interest rate
3.09%
Origination date
02-28-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$20.2M
12-16-2021
MAI
Most recent reported
$20.2M
2022-01-06
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
2420 MORRIS AVENUE OWNERS, INC.
Property
2420 MORRIS AVENUE OWNERS, INC.
Address
2420 MORRIS AVE; BRONX, NY 10462
Property type
Healthcare
Units, beds or keys
73
Net rentable square feet
not yet reported
Year built
1954
Year last renovated
0
Original balance
$2.8M
Current balance
$2.8M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.32%
Current interest rate
4.32%
Origination date
03-31-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$14.2M
09-01-2021
MAI
Most recent reported
$14.2M
2021-09-30
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
EDGEWOOD SQUARE SHOPPING CENTER
Property
EDGEWOOD SQUARE SHOPPING CENTER
Address
2261 EDGEWOOD AVENUE WEST; Jacksonville, FL 32209
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
74,099
Year built
1987
Year last renovated
not yet reported
Original balance
$2.8M
Current balance
$2.8M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.27%
Current interest rate
4.27%
Origination date
03-31-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-04-01
Prepayment lockout end
11-30-2031
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
MSBNA
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$6.0M
12-15-2021
MAI
Most recent reported
$17.4M
2018-07-12
MAI
Change from securitization to the most recent reported valuation: 191.2%.
Largest tenants
Tenant
Square feet
Lease expiration
Aldi Food Store
44,000
03-31-2035
Rainbow Inc.
8,450
01-31-2028
HIBBETT'S SPORTING GOODS
6,000
11-30-2029
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$429,923
Operating expenses
$150,872
Net operating income
$279,051
Net cash flow
$238,524
DSCR (net cash flow)
4.02
DSCR (net operating income)
4.70
Occupancy
100%
Servicer advances outstanding
$0
SUN GARDEN HOMES ASSOCIATION, INC.
Property
SUN GARDEN HOMES ASSOCIATION, INC.
Address
637-661 41ST ST; BROOKLYN, NY 11232
Property type
Healthcare
Units, beds or keys
70
Net rentable square feet
not yet reported
Year built
1924
Year last renovated
0
Original balance
$2.4M
Current balance
$2.2M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.35%
Current interest rate
3.35%
Origination date
03-08-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$35.0M
12-14-2021
Non-MAI
Most recent reported
$35.0M
2021-12-28
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
4380 VIREO AVENUE OWNERS, INC.
Property
4380 VIREO AVENUE OWNERS, INC.
Address
4380 VIREO AVE; BRONX, NY 10470
Property type
Healthcare
Units, beds or keys
127
Net rentable square feet
not yet reported
Year built
1958
Year last renovated
0
Original balance
$2.1M
Current balance
$2.0M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.08%
Current interest rate
3.08%
Origination date
02-28-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$24.5M
12-28-2021
MAI
Most recent reported
$24.5M
2022-01-13
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
77TH APARTMENT CORP.
Property
77TH APARTMENT CORP.
Address
216-10 77TH AVE; OAKLAND GARDENS, NY 11364
Property type
Healthcare
Units, beds or keys
49
Net rentable square feet
not yet reported
Year built
1951
Year last renovated
0
Original balance
$2.0M
Current balance
$1.8M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
3.53%
Current interest rate
3.53%
Origination date
02-23-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$14.3M
01-27-2022
MAI
Most recent reported
$14.3M
2022-02-09
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
06-30-2020
Revenue
$288,526
Operating expenses
$250,324
Net operating income
$38,202
Net cash flow
$38,202
DSCR (net cash flow)
0.73
DSCR (net operating income)
0.73
Occupancy
95%
Servicer advances outstanding
$0
855 WEST END OWNERS CORP.
Property
855 WEST END OWNERS CORP.
Address
855 WEST END AVE; NEW YORK, NY 10025
Property type
Healthcare
Units, beds or keys
24
Net rentable square feet
not yet reported
Year built
1902
Year last renovated
0
Original balance
$1.6M
Current balance
$1.5M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.28%
Current interest rate
3.28%
Origination date
02-28-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$18.3M
12-27-2021
MAI
Most recent reported
$18.3M
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
34 DOWNING OWNERS CORP.
Property
34 DOWNING OWNERS CORP.
Address
34 DOWNING ST; NEW YORK, NY 10014
Property type
Healthcare
Units, beds or keys
14
Net rentable square feet
not yet reported
Year built
1888
Year last renovated
0
Original balance
$1.2M
Current balance
$1.1M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.46%
Current interest rate
3.46%
Origination date
02-28-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-31-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.8M
01-20-2022
MAI
Most recent reported
$9.8M
2022-02-03
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
203-205 WEST 87TH STREET OWNERS CORPORATION
Property
203-205 WEST 87TH STREET OWNERS CORPORATION
Address
203-205 WEST 87TH ST; NEW YORK, NY 10024
Property type
Healthcare
Units, beds or keys
40
Net rentable square feet
not yet reported
Year built
1895
Year last renovated
0
Original balance
$1.2M
Current balance
$1.1M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.15%
Current interest rate
3.15%
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
NCCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$23.2M
12-06-2021
MAI
Most recent reported
$23.2M
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
920 UNION STREET TENANTS CORPORATION
Property
920 UNION STREET TENANTS CORPORATION
Address
920 UNION ST; BROOKLYN, NY 11217
Property type
Healthcare
Units, beds or keys
17
Net rentable square feet
not yet reported
Year built
1906
Year last renovated
0
Original balance
$1.0M
Current balance
$949,089 (September 2026)
Share of deal balance
0.1%
Interest rate at origination
3.61%
Current interest rate
3.61%
Origination date
03-22-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-30-2031
Servicer
NCB
Loan servicer
not yet reported
Originator
NCB
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$21.6M
01-24-2022
MAI
Most recent reported
$4.8M
2022-02-24
MAI
Change from securitization to the most recent reported valuation: -77.9%.