Detail sections for the 49 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.
Loan 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
$24.0M
Current balance
$24.0M (September 2026)
Share of deal balance
2.2%
Interest rate at origination
4.62%
Current interest rate
4.62%
Origination date
04-22-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-05-11
Prepayment lockout end
not yet reported
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
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
EVANS INDUSTRIAL
Property
EVANS INDUSTRIAL
Address
4301 EVANS TO LOCKS ROAD; Evans, GA 30809
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
628,771
Year built
1982
Year last renovated
2022
Original balance
$20.8M
Current balance
$20.8M (September 2026)
Share of deal balance
1.9%
Interest rate at origination
5.53%
Current interest rate
5.53%
Origination date
06-29-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-07-11
Prepayment lockout end
04-10-2032
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
$32.0M
05-24-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
RecTeq
297,673
12-31-2028
Durty Girl
41,253
08-31-2026
Adrenaline
33,022
10-31-2024
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$563,035
Operating expenses
$243,007
Net operating income
$320,028
Net cash flow
$307,151
DSCR (net cash flow)
1.07
DSCR (net operating income)
1.11
Occupancy
64%
Servicer advances outstanding
$0
HILTON SANDESTIN BEACH RESORT
Property
HILTON SANDESTIN BEACH RESORT
Address
4000 SOUTH SANDESTIN BOULEVARD; Miramar Beach, FL 32550
Property type
Lodging
Units, beds or keys
590
Net rentable square feet
not yet reported
Year built
1984
Year last renovated
2021
Original balance
$44.0M
Current balance
$20.0M (September 2026)
Share of deal balance
1.9%
Interest rate at origination
4.62%
Current interest rate
4.62%
Origination date
04-22-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-05-11
Prepayment lockout end
02-10-2032
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
$331.0M
03-08-2022
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$82.5M
Operating expenses
$61.5M
Net operating income
$21.0M
Net cash flow
$17.7M
DSCR (net cash flow)
3.15
DSCR (net operating income)
3.74
Occupancy
66%
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
$19.5M
Current balance
$19.5M (September 2026)
Share of deal balance
1.8%
Interest rate at origination
5.37%
Current interest rate
5.37%
Origination date
06-21-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-07-01
Prepayment lockout end
not yet reported
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
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 7A
Property
Loan 7A
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
$18.1M
Current balance
$18.1M (March 2024)
Share of deal balance
not yet reported
Interest rate at origination
3.84%
Current interest rate
3.84%
Origination date
10-04-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2034-11-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Bank of America, N.A.
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
MARNELL CORPORATE CENTER 3
Property
MARNELL CORPORATE CENTER 3
Address
6725 VIA AUSTI PARKWAY; Las Vegas, NV 89119
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
69,304
Year built
2005
Year last renovated
not yet reported
Original balance
$16.0M
Current balance
$15.1M (September 2026)
Share of deal balance
1.4%
Interest rate at origination
5.38%
Current interest rate
5.38%
Origination date
07-15-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-08-11
Prepayment lockout end
05-10-2032
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
$23.5M
06-07-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Morgan & Morgan Nevada PLLC
10,000
11-30-2032
First Foundation Inc.
9,982
01-31-2027
Great Grey Group LLC
6,171
06-30-2033
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
$286,138
Net operating income
$775,783
Net cash flow
$759,314
DSCR (net cash flow)
1.41
DSCR (net operating income)
1.44
Occupancy
90%
Servicer advances outstanding
$0
Loan 3D
Property
Loan 3D
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$14.6M
Current balance
$14.6M (March 2024)
Share of deal balance
not yet reported
Interest rate at origination
3.08%
Current interest rate
3.08%
Origination date
09-30-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2033-09-30
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association; Bank of America, N.A.; Goldman Sachs Bank USA
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
2355 AND 2383 UTAH AVE
Property
2355 AND 2383 UTAH AVE
Address
2355 AND 2383 UTAH AVENUE; El Segundo, CA 90245
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
202,813
Year built
1968
Year last renovated
2014
Original balance
$14.0M
Current balance
$14.0M (September 2026)
Share of deal balance
1.3%
Interest rate at origination
5.64%
Current interest rate
5.64%
Origination date
04-18-2022
Original term
60 months
Amortization term
not yet reported
Interest-only period
60 months
Scheduled maturity
2027-05-01
Prepayment lockout end
01-31-2027
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
$148.0M
02-22-2022
MAI
Most recent reported
$155.2M
2019-09-18
MAI
Change from securitization to the most recent reported valuation: 4.9%.
Largest tenants
Tenant
Square feet
Lease expiration
KITE PHARMA INC
203,506
12-31-2034
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$5.4M
Operating expenses
$715,146
Net operating income
$4.7M
Net cash flow
$4.3M
DSCR (net cash flow)
1.79
DSCR (net operating income)
1.93
Occupancy
100%
Servicer advances outstanding
$0
ALCOA CROSSING SHOPPING CENTER
Property
ALCOA CROSSING SHOPPING CENTER
Address
7301-7409 ALCOA ROAD AND 20725, 20815, AND 20825 I-30 SOUTH; AR 72022
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
137,351
Year built
2006
Year last renovated
not yet reported
Original balance
$14.0M
Current balance
$14.0M (September 2026)
Share of deal balance
1.3%
Interest rate at origination
5.28%
Current interest rate
5.28%
Origination date
07-13-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-08-11
Prepayment lockout end
09-10-2024
Yield maintenance end
05-10-2032
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
$31.5M
04-26-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Burlington
30,134
02-28-2030
Petco
13,750
12-31-2029
Shoe Carnival
10,152
10-31-2031
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$738,920
Operating expenses
$234,543
Net operating income
$504,377
Net cash flow
$465,897
DSCR (net cash flow)
2.52
DSCR (net operating income)
2.73
Occupancy
99%
Servicer advances outstanding
$0
79 FIFTH AVENUE
Property
79 FIFTH AVENUE
Address
79 FIFTH AVENUE; New York, NY 10003
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
345,751
Year built
1906
Year last renovated
2016
Original balance
$25.0M
Current balance
$13.0M (September 2026)
Share of deal balance
1.2%
Interest rate at origination
4.92%
Current interest rate
4.92%
Origination date
04-29-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-05-06
Prepayment lockout end
01-05-2032
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB/JPMCB/CREFI
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$395.0M
02-24-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
The New School
228,406
06-30-2030
CAPGEMINI U.S. LLC
43,000
09-30-2027
Capgemini
21,500
01-31-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$7.0M
Operating expenses
$2.8M
Net operating income
$4.2M
Net cash flow
$3.9M
DSCR (net cash flow)
1.29
DSCR (net operating income)
1.42
Occupancy
100%
Servicer advances outstanding
$0
INDUSTRIAL CENTER BUILDING - ART STUDIOS
Property
INDUSTRIAL CENTER BUILDING - ART STUDIOS
Address
480 GATE 5 ROAD; Sausalito, CA 94965
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
98,601
Year built
1942
Year last renovated
2002
Original balance
$12.8M
Current balance
$12.8M (September 2026)
Share of deal balance
1.2%
Interest rate at origination
4.94%
Current interest rate
4.94%
Origination date
05-27-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-06-11
Prepayment lockout end
12-10-2031
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
$29.9M
04-14-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Brodie INC a California corporation
4,206
09-30-2026
Trigen & Tellason LLC
3,419
05-31-2027
Gordon Studer an individual
2,660
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
$1.6M
Operating expenses
$623,768
Net operating income
$1.0M
Net cash flow
$973,425
DSCR (net cash flow)
3.06
DSCR (net operating income)
3.20
Occupancy
100%
Servicer advances outstanding
$0
Loan 15A
Property
Loan 15A
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
$12.0M
Current balance
$12.0M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
4.92%
Current interest rate
4.92%
Origination date
04-29-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-05-06
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
WFB/JPMCB/CREFI
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
KENSINGTON SUITES
Property
KENSINGTON SUITES
Address
2200 WEST BONANZA ROAD; Las Vegas, NV 89106
Property type
Multifamily
Units, beds or keys
192
Net rentable square feet
not yet reported
Year built
1998
Year last renovated
not yet reported
Original balance
$11.8M
Current balance
$11.8M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
6.06%
Current interest rate
6.06%
Origination date
07-25-2022
Original term
120 months
Amortization term
360 months
Interest-only period
60 months
Scheduled maturity
2032-08-11
Prepayment lockout end
05-10-2032
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
$23.4M
06-22-2022
MAI
Most recent reported
$116.2M
2019-09-26
MAI
Change from securitization to the most recent reported valuation: 396.6%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.3M
Operating expenses
$734,228
Net operating income
$606,140
Net cash flow
$577,340
DSCR (net cash flow)
1.59
DSCR (net operating income)
1.67
Occupancy
90%
Servicer advances outstanding
$0
Loan 1B
Property
Loan 1B
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (March 2024)
Share of deal balance
not yet reported
Interest rate at origination
3.45%
Current interest rate
3.45%
Origination date
07-23-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2034-08-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Bank of America, N.A.
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 3B
Property
Loan 3B
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$10.0M
Current balance
$10.0M (March 2024)
Share of deal balance
not yet reported
Interest rate at origination
3.08%
Current interest rate
3.08%
Origination date
09-30-2019
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2033-09-30
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
Wells Fargo Bank, NA
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association; Bank of America, N.A.; Goldman Sachs Bank USA
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
MELVILLE CORPORATE PLAZA
Property
MELVILLE CORPORATE PLAZA
Address
25 MELVILLE PARK ROAD; Melville, NY 11747
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
98,624
Year built
1966
Year last renovated
1988
Original balance
$9.0M
Current balance
$8.4M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
5.13%
Current interest rate
5.13%
Origination date
05-26-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-06-11
Prepayment lockout end
03-10-2032
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
$20.2M
04-28-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
UNITED MORTGAGE INS.
15,000
03-31-2026
NEW YORK AI TECH INC
13,655
09-30-2027
NEW HYDE WORK FORCE INC
10,023
05-31-2032
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$508,586
Operating expenses
$256,270
Net operating income
$252,316
Net cash flow
$232,799
DSCR (net cash flow)
1.58
DSCR (net operating income)
1.72
Occupancy
90%
Servicer advances outstanding
$0
5500 SOUTH HATTIE
Property
5500 SOUTH HATTIE
Address
5500 SOUTH HATTIE AVENUE; Oklahoma City, OK 73129
Property type
Industrial
Units, beds or keys
not yet reported
Net rentable square feet
221,512
Year built
1966
Year last renovated
2019
Original balance
$7.8M
Current balance
$7.8M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
5.86%
Current interest rate
5.86%
Origination date
05-05-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-06-01
Prepayment lockout end
02-29-2032
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
01-18-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Western Industries
135,112
07-31-2034
Western Industries
86,400
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
$447,258
Operating expenses
$61,359
Net operating income
$385,899
Net cash flow
$358,210
DSCR (net cash flow)
1.54
DSCR (net operating income)
1.66
Occupancy
100%
Servicer advances outstanding
$0
Titan Self Storage Portfolio
Property
Titan Self Storage Portfolio
Address
not yet reported
Property type
Self storage
Units, beds or keys
1689
Net rentable square feet
not yet reported
Year built
not yet reported
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
6.20%
Current interest rate
6.20%
Origination date
06-13-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-07-01
Prepayment lockout end
03-31-2032
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
$12.7M
not yet reported
not yet reported
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$874,578
Operating expenses
$389,149
Net operating income
$485,429
Net cash flow
$464,108
DSCR (net cash flow)
1.96
DSCR (net operating income)
2.05
Occupancy
84%
Servicer advances outstanding
$0
OMEGA SELF STORAGE - MINEOLA
Property
OMEGA SELF STORAGE - MINEOLA
Address
99 EAST 2ND STREET; Mineola, NY 11501
Property type
Self storage
Units, beds or keys
573
Net rentable square feet
47,585
Year built
1958
Year last renovated
1995
Original balance
$8.0M
Current balance
$7.5M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
4.94%
Current interest rate
4.94%
Origination date
05-19-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-06-11
Prepayment lockout end
03-10-2032
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
$18.1M
04-08-2022
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$265,611
Operating expenses
$89,105
Net operating income
$176,506
Net cash flow
$175,316
DSCR (net cash flow)
1.37
DSCR (net operating income)
1.38
Occupancy
78%
Servicer advances outstanding
$0
ALL CLIMATE STORAGE CENTER
Property
ALL CLIMATE STORAGE CENTER
Address
17485, 17515 AND 17495 SHADY ROAD; Lewes, DE 19958
Property type
Self storage
Units, beds or keys
510
Net rentable square feet
64,496
Year built
2004
Year last renovated
not yet reported
Original balance
$7.2M
Current balance
$7.2M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
5.42%
Current interest rate
5.42%
Origination date
07-06-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-08-01
Prepayment lockout end
04-30-2032
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
$14.1M
05-27-2022
MAI
Most recent reported
$104.7M
2019-09-17
MAI
Change from securitization to the most recent reported valuation: 640.5%.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$241,250
Operating expenses
$64,722
Net operating income
$176,528
Net cash flow
$174,110
DSCR (net cash flow)
1.77
DSCR (net operating income)
1.80
Occupancy
74%
Servicer advances outstanding
$0
AMERICAN SELF-STORAGE HARRISBURG
Property
AMERICAN SELF-STORAGE HARRISBURG
Address
2942 NORTH CAROLINA HIGHWAY 49; Harrisburg, NC 28075
Property type
Self storage
Units, beds or keys
656
Net rentable square feet
67,103
Year built
2008
Year last renovated
not yet reported
Original balance
$7.1M
Current balance
$7.1M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
5.28%
Current interest rate
5.28%
Origination date
07-06-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-08-01
Prepayment lockout end
04-30-2032
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
$11.3M
05-10-2022
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$215,305
Operating expenses
$52,209
Net operating income
$163,096
Net cash flow
$160,560
DSCR (net cash flow)
1.72
DSCR (net operating income)
1.75
Occupancy
82%
Servicer advances outstanding
$0
FLATLANDS SHOPPING CENTER
Property
FLATLANDS SHOPPING CENTER
Address
1890-1960 RALPH AVENUE; Brooklyn, NY 11234
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
66,395
Year built
1961
Year last renovated
2008
Original balance
$7.3M
Current balance
$6.9M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
5.50%
Current interest rate
5.50%
Origination date
07-07-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-08-01
Prepayment lockout end
04-30-2032
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
$28.2M
05-09-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Flatlands Shopping Center Associates
66,395
12-31-2050
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$1.2M
Operating expenses
$536,778
Net operating income
$697,129
Net cash flow
$697,129
DSCR (net cash flow)
2.80
DSCR (net operating income)
2.80
Occupancy
100%
Servicer advances outstanding
$0
CROSSINGS AT INDIAN LAKE VILLAGE
Property
CROSSINGS AT INDIAN LAKE VILLAGE
Address
112 B AND C SAUNDERSVILLE ROAD; Hendersonville, TN 37075
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
37,614
Year built
2008
Year last renovated
not yet reported
Original balance
$6.7M
Current balance
$6.7M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
5.38%
Current interest rate
5.38%
Origination date
05-06-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-05-11
Prepayment lockout end
09-10-2024
Yield maintenance end
11-10-2031
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
$12.2M
04-01-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
CHINESE BUFFET
5,007
12-31-2030
Intravenous Solution
2,969
07-31-2028
Paramount Family Den
2,680
04-30-2027
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$626,146
Operating expenses
$161,722
Net operating income
$464,424
Net cash flow
$443,958
DSCR (net cash flow)
2.45
DSCR (net operating income)
2.56
Occupancy
100%
Servicer advances outstanding
$0
Prestige Storage Portfolio
Property
Prestige Storage Portfolio
Address
MI
Property type
Self storage
Units, beds or keys
708
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$6.1M
Current balance
$6.1M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
5.86%
Current interest rate
5.86%
Origination date
07-27-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-08-01
Prepayment lockout end
01-31-2032
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
$9.6M
not yet reported
not yet reported
Most recent reported
$95.8M
2019-09-20
MAI
Change from securitization to the most recent reported valuation: 897.9%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$572,690
Operating expenses
$272,568
Net operating income
$300,122
Net cash flow
$296,461
DSCR (net cash flow)
1.64
DSCR (net operating income)
1.66
Occupancy
93%
Servicer advances outstanding
$0
241-11 LINDEN BLVD
Property
241-11 LINDEN BLVD
Address
241-11 LINDEN BOULEVARD; Elmont, NY 11003
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
34,830
Year built
1949
Year last renovated
not yet reported
Original balance
$6.0M
Current balance
$6.0M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
5.42%
Current interest rate
5.42%
Origination date
05-09-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-06-01
Prepayment lockout end
02-29-2032
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
$12.0M
04-05-2022
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Super HAAT Inc
8,250
07-31-2034
Liquor Warehouse NY Inc
3,150
12-31-2030
Hush Restaurant & Lounge
3,000
09-30-2032
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$719,331
Operating expenses
$178,236
Net operating income
$541,095
Net cash flow
$515,157
DSCR (net cash flow)
3.13
DSCR (net operating income)
3.29
Occupancy
97%
Servicer advances outstanding
$0
HEBER SELF STORAGE
Property
HEBER SELF STORAGE
Address
95 WEST 1580 SOUTH; Heber, UT 84032
Property type
Self storage
Units, beds or keys
412
Net rentable square feet
64,085
Year built
2019
Year last renovated
not yet reported
Original balance
$5.9M
Current balance
$5.9M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
6.34%
Current interest rate
6.34%
Origination date
06-15-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-07-01
Prepayment lockout end
08-31-2024
Yield maintenance end
03-31-2032
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
$11.2M
05-18-2022
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$462,993
Operating expenses
$155,532
Net operating income
$307,461
Net cash flow
$302,654
DSCR (net cash flow)
1.60
DSCR (net operating income)
1.62
Occupancy
95%
Servicer advances outstanding
$0
TREEBORN & CEDAR GATE PORTFOLIO
Property
TREEBORN & CEDAR GATE PORTFOLIO
Address
460 EAST DAYTON YELLOW SPRINGS ROAD, 860 HUNTER ROAD, 20-40 TWIN LAKES DRIVE AND 100-106 EAST SUNNY BROOK TRAIL; OH 45324
Property type
Multifamily
Units, beds or keys
153
Net rentable square feet
not yet reported
Year built
1978
Year last renovated
not yet reported
Original balance
$5.6M
Current balance
$5.6M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
5.68%
Current interest rate
5.68%
Origination date
07-19-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-08-11
Prepayment lockout end
05-10-2032
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Wells Fargo Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.6M
05-06-2022
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$806,386
Operating expenses
$302,384
Net operating income
$504,002
Net cash flow
$481,588
DSCR (net cash flow)
2.99
DSCR (net operating income)
3.13
Occupancy
99%
Servicer advances outstanding
$0
BEST WESTERN - LAREDO, TX
Property
BEST WESTERN - LAREDO, TX
Address
1410 HOSPITALITY DRIVE; Laredo, TX 78045
Property type
Lodging
Units, beds or keys
80
Net rentable square feet
not yet reported
Year built
2006
Year last renovated
not yet reported
Original balance
$6.0M
Current balance
$5.6M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
6.41%
Current interest rate
6.41%
Origination date
06-24-2022
Original term
120 months
Amortization term
300 months
Interest-only period
not yet reported
Scheduled maturity
2032-07-01
Prepayment lockout end
02-29-2032
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
$9.9M
04-07-2022
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$2.8M
Operating expenses
$2.0M
Net operating income
$864,239
Net cash flow
$750,438
DSCR (net cash flow)
1.56
DSCR (net operating income)
1.79
Occupancy
85%
Servicer advances outstanding
$0
VILLAGE SQUARE WARREN
Property
VILLAGE SQUARE WARREN
Address
41 MOUNTAIN BOULEVARD; Warren, NJ 07059
Property type
Retail
Units, beds or keys
not yet reported
Net rentable square feet
24,600
Year built
2003
Year last renovated
not yet reported
Original balance
$5.2M
Current balance
$5.2M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
5.64%
Current interest rate
5.64%
Origination date
05-31-2022
Original term
120 months
Amortization term
360 months
Interest-only period
60 months
Scheduled maturity
2032-06-01
Prepayment lockout end
02-29-2032
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
$7.7M
03-31-2022
MAI
Most recent reported
$19.8M
2019-09-30
MAI
Change from securitization to the most recent reported valuation: 156.8%.
Largest tenants
Tenant
Square feet
Lease expiration
Silk Road
3,000
03-01-2028
Turkish Rest.
2,800
12-01-2027
Marvel
2,800
11-01-2028
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$411,000
Operating expenses
$116,054
Net operating income
$294,946
Net cash flow
$282,193
DSCR (net cash flow)
1.92
DSCR (net operating income)
2.01
Occupancy
100%
Servicer advances outstanding
$0
OMEGA SELF STORAGE ISLAND PARK
Property
OMEGA SELF STORAGE ISLAND PARK
Address
4178 INDUSTRIAL PLACE & 4154 AUSTIN BOULEVARD; Island Park, NY 11558
Property type
Self storage
Units, beds or keys
489
Net rentable square feet
38,720
Year built
1987
Year last renovated
not yet reported
Original balance
$5.5M
Current balance
$5.1M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
4.94%
Current interest rate
4.94%
Origination date
05-19-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-06-11
Prepayment lockout end
03-10-2032
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
$16.4M
04-08-2022
MAI
Most recent reported
$24.5M
2019-08-27
MAI
Change from securitization to the most recent reported valuation: 49.8%.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$221,565
Operating expenses
$78,831
Net operating income
$142,734
Net cash flow
$141,766
DSCR (net cash flow)
1.61
DSCR (net operating income)
1.62
Occupancy
77%
Servicer advances outstanding
$0
SELF STORAGE STOCKTON
Property
SELF STORAGE STOCKTON
Address
3737 99 WEST FRONTAGE ROAD; Stockton, CA 95215
Property type
Self storage
Units, beds or keys
703
Net rentable square feet
90,638
Year built
2000
Year last renovated
not yet reported
Original balance
$5.0M
Current balance
$5.0M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
5.25%
Current interest rate
5.25%
Origination date
07-15-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-08-11
Prepayment lockout end
09-10-2024
Yield maintenance end
05-10-2032
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
$11.5M
03-01-2022
MAI
Latest financials
Financial period end (latest)
12-31-2024
Revenue
$901,907
Operating expenses
$373,911
Net operating income
$527,996
Net cash flow
$519,020
DSCR (net cash flow)
1.94
DSCR (net operating income)
1.98
Occupancy
82%
Servicer advances outstanding
$0
COMFORT SUITES - DUNNELLON, FL
Property
COMFORT SUITES - DUNNELLON, FL
Address
20052 BROOKS STREET; Dunnellon, FL 34432
Property type
Lodging
Units, beds or keys
71
Net rentable square feet
not yet reported
Year built
2016
Year last renovated
not yet reported
Original balance
$4.9M
Current balance
$4.9M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
6.14%
Current interest rate
6.14%
Origination date
06-17-2022
Original term
120 months
Amortization term
360 months
Interest-only period
48 months
Scheduled maturity
2032-07-01
Prepayment lockout end
03-31-2032
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
$8.1M
03-18-2022
MAI
Most recent reported
$30.0M
2019-09-19
MAI
Change from securitization to the most recent reported valuation: 270.4%.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$2.3M
Operating expenses
$1.9M
Net operating income
$374,490
Net cash flow
$283,980
DSCR (net cash flow)
0.94
DSCR (net operating income)
1.24
Occupancy
73%
Servicer advances outstanding
$0
QUALITY PLUS SELF STORAGE
Property
QUALITY PLUS SELF STORAGE
Address
2709 AND 2833 ANDREWS AVENUE; Ozark, AL 36360
Property type
Self storage
Units, beds or keys
505
Net rentable square feet
55,295
Year built
2001
Year last renovated
not yet reported
Original balance
$4.3M
Current balance
$4.3M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
5.65%
Current interest rate
5.65%
Origination date
06-02-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-07-01
Prepayment lockout end
02-29-2032
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
$7.7M
05-04-2022
MAI
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$297,118
Operating expenses
$115,689
Net operating income
$181,429
Net cash flow
$178,664
DSCR (net cash flow)
1.44
DSCR (net operating income)
1.46
Occupancy
79%
Servicer advances outstanding
$0
MICHELANGELO APTS., INC.
Property
MICHELANGELO APTS., INC.
Address
687 BRONX RIVER RD; YONKERS, NY 10704
Property type
Healthcare
Units, beds or keys
90
Net rentable square feet
not yet reported
Year built
1974
Year last renovated
0
Original balance
$4.5M
Current balance
$4.2M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
4.76%
Current interest rate
4.76%
Origination date
06-29-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2031
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
$17.7M
04-27-2022
MAI
Most recent reported
$17.7M
2022-05-02
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
4330 MIRALOMA AVENUE MEDICAL OFFICE
Property
4330 MIRALOMA AVENUE MEDICAL OFFICE
Address
4330 EAST MIRALOMA AVENUE; Anaheim, CA 92807
Property type
Office
Units, beds or keys
not yet reported
Net rentable square feet
31,300
Year built
1999
Year last renovated
not yet reported
Original balance
$4.3M
Current balance
$3.9M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
5.28%
Current interest rate
5.28%
Origination date
06-03-2022
Original term
84 months
Amortization term
300 months
Interest-only period
not yet reported
Scheduled maturity
2029-07-01
Prepayment lockout end
02-28-2029
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.9M
01-25-2022
MAI
Most recent reported
$33.3M
2021-05-05
MAI
Change from securitization to the most recent reported valuation: 205.5%.
Largest tenants
Tenant
Square feet
Lease expiration
Kasier
30,000
07-01-2028
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$394,388
Operating expenses
$86,850
Net operating income
$307,538
Net cash flow
$255,017
DSCR (net cash flow)
1.64
DSCR (net operating income)
1.98
Occupancy
100%
Servicer advances outstanding
$0
FONTAINE APARTMENT OWNERS CORP.
Property
FONTAINE APARTMENT OWNERS CORP.
Address
100-11 67TH RD; FOREST HILLS, NY 11375
Property type
Healthcare
Units, beds or keys
156
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
0
Original balance
$4.0M
Current balance
$3.7M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.60%
Current interest rate
4.60%
Origination date
05-26-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2031
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
$58.6M
03-21-2022
MAI
Most recent reported
$57.8M
2025-07-16
MS
Change from securitization to the most recent reported valuation: -1.4%.
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
57 EAST 72ND CORPORATION
Property
57 EAST 72ND CORPORATION
Address
57-59 EAST 72ND ST; NEW YORK, NY 10021
Property type
Healthcare
Units, beds or keys
17
Net rentable square feet
not yet reported
Year built
1911
Year last renovated
0
Original balance
$3.6M
Current balance
$3.6M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
5.35%
Current interest rate
5.35%
Origination date
06-30-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2031
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
$18.9M
05-10-2022
MAI
Most recent reported
$18.9M
2022-06-22
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
GEORGIAN HOUSE OWNERS CORP.
Property
GEORGIAN HOUSE OWNERS CORP.
Address
118-11 84TH AVE; KEW GARDENS, NY 11415
Property type
Healthcare
Units, beds or keys
121
Net rentable square feet
not yet reported
Year built
1942
Year last renovated
2008
Original balance
$3.8M
Current balance
$3.6M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
5.38%
Current interest rate
5.38%
Origination date
07-22-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-08-01
Prepayment lockout end
not yet reported
Yield maintenance end
01-31-2032
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
$38.5M
05-19-2022
Non-MAI
Most recent reported
$36.1M
2025-03-13
MAI
Change from securitization to the most recent reported valuation: -6.2%.
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
IRONCLAD ARTISTS, INC.
Property
IRONCLAD ARTISTS, INC.
Address
136-140 GRAND ST; NEW YORK, NY 10013
Property type
Healthcare
Units, beds or keys
19
Net rentable square feet
not yet reported
Year built
1890
Year last renovated
0
Original balance
$3.5M
Current balance
$3.3M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
4.99%
Current interest rate
4.99%
Origination date
07-21-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-08-01
Prepayment lockout end
not yet reported
Yield maintenance end
01-31-2032
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
$113.2M
04-25-2022
MAI
Most recent reported
$113.2M
2022-05-10
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
PIONEER STOR N LOK
Property
PIONEER STOR N LOK
Address
1444 BOX ROAD; Columbus, GA 31907
Property type
Self storage
Units, beds or keys
353
Net rentable square feet
41,020
Year built
1978
Year last renovated
not yet reported
Original balance
$3.1M
Current balance
$3.1M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
5.63%
Current interest rate
5.63%
Origination date
06-02-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-07-01
Prepayment lockout end
02-29-2032
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
$4.8M
05-04-2022
MAI
Most recent reported
$8.7M
2019-08-23
MAI
Change from securitization to the most recent reported valuation: 83.2%.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$265,874
Operating expenses
$104,533
Net operating income
$161,341
Net cash flow
$159,290
DSCR (net cash flow)
1.81
DSCR (net operating income)
1.83
Occupancy
86%
Servicer advances outstanding
$0
23830 OWNERS CORP.
Property
23830 OWNERS CORP.
Address
238 EAST 30TH ST; NEW YORK, NY 10016
Property type
Healthcare
Units, beds or keys
38
Net rentable square feet
not yet reported
Year built
1870
Year last renovated
0
Original balance
$2.2M
Current balance
$2.2M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.77%
Current interest rate
4.77%
Origination date
05-26-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2031
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
$19.7M
03-24-2022
Non-MAI
Most recent reported
$19.7M
2022-05-04
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
1175-85 EAST BROADWAY OWNERS, INC.
Property
1175-85 EAST BROADWAY OWNERS, INC.
Address
1175-85 EAST BROADWAY; HEWLETT, NY 11557
Property type
Healthcare
Units, beds or keys
50
Net rentable square feet
not yet reported
Year built
1926
Year last renovated
0
Original balance
$2.2M
Current balance
$2.2M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
4.85%
Current interest rate
4.85%
Origination date
06-08-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2031
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
$16.4M
02-01-2022
MAI
Most recent reported
$16.4M
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
STUART HOUSE OWNERS, INC.
Property
STUART HOUSE OWNERS, INC.
Address
525 WEST 235TH ST; RIVERDALE, NY 10463
Property type
Healthcare
Units, beds or keys
38
Net rentable square feet
not yet reported
Year built
1954
Year last renovated
0
Original balance
$2.2M
Current balance
$2.2M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
5.48%
Current interest rate
5.48%
Origination date
06-30-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2031
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
$13.2M
05-20-2022
MAI
Most recent reported
$13.2M
2022-06-22
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
244-246 EAST 90TH STREET RESIDENTS, INC.
Property
244-246 EAST 90TH STREET RESIDENTS, INC.
Address
244-246 EAST 90TH ST; NEW YORK, NY 10128
Property type
Healthcare
Units, beds or keys
40
Net rentable square feet
not yet reported
Year built
1883
Year last renovated
0
Original balance
$2.0M
Current balance
$1.9M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
5.25%
Current interest rate
5.25%
Origination date
06-29-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2031
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
$12.6M
05-26-2022
MAI
Most recent reported
$14.4M
2022-06-22
MAI
Change from securitization to the most recent reported valuation: 14.3%.
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
5730 MOSHOLU OWNERS CORP.
Property
5730 MOSHOLU OWNERS CORP.
Address
5730 MOSHOLU AVE; BRONX, NY 10471
Property type
Healthcare
Units, beds or keys
43
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
0
Original balance
$1.8M
Current balance
$1.8M (September 2026)
Share of deal balance
0.2%
Interest rate at origination
5.58%
Current interest rate
5.58%
Origination date
07-22-2022
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2032-08-01
Prepayment lockout end
not yet reported
Yield maintenance end
01-31-2032
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
$8.6M
04-25-2022
MAI
Most recent reported
$8.6M
2022-04-28
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
145 UPPER CORP.
Property
145 UPPER CORP.
Address
145 WEST BROADWAY; NEW YORK, NY 10013
Property type
Healthcare
Units, beds or keys
5
Net rentable square feet
not yet reported
Year built
1869
Year last renovated
0
Original balance
$1.4M
Current balance
$1.3M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
4.99%
Current interest rate
4.99%
Origination date
06-30-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-07-01
Prepayment lockout end
not yet reported
Yield maintenance end
12-31-2031
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
$19.6M
05-17-2022
Non-MAI
Most recent reported
$19.6M
2022-06-10
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
71 EAST 77TH INC. A/K/A 71 EAST 77TH, INC.
Property
71 EAST 77TH INC. A/K/A 71 EAST 77TH, INC.
Address
71 EAST 77TH ST; NEW YORK, NY 10021
Property type
Healthcare
Units, beds or keys
36
Net rentable square feet
not yet reported
Year built
1928
Year last renovated
0
Original balance
$1.0M
Current balance
$1.0M (September 2026)
Share of deal balance
0.1%
Interest rate at origination
4.63%
Current interest rate
4.63%
Origination date
04-28-2022
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2032-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-31-2031
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
$51.4M
03-29-2022
MAI
Most recent reported
$51.4M
2022-04-07
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
CORNER VIEW ASSOCIATION, INC.
Property
CORNER VIEW ASSOCIATION, INC.
Address
4401 4TH AVE; BROOKLYN, NY 11220
Property type
Healthcare
Units, beds or keys
36
Net rentable square feet
not yet reported
Year built
1906
Year last renovated
0
Original balance
$1.0M
Current balance
$939,370 (September 2026)
Share of deal balance
0.1%
Interest rate at origination
5.11%
Current interest rate
5.11%
Origination date
07-07-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-08-01
Prepayment lockout end
not yet reported
Yield maintenance end
01-31-2032
Servicer
NCB
Loan servicer
not yet reported
Originator
National Consumer Cooperative Bank
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$19.1M
04-28-2022
MAI
Most recent reported
$19.1M
2022-05-24
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
CRAGSWOLD, INC.
Property
CRAGSWOLD, INC.
Address
187 GARTH RD; SCARSDALE, NY 10583
Property type
Healthcare
Units, beds or keys
45
Net rentable square feet
not yet reported
Year built
1927
Year last renovated
0
Original balance
$1.0M
Current balance
$932,183 (September 2026)
Share of deal balance
0.1%
Interest rate at origination
4.74%
Current interest rate
4.74%
Origination date
05-23-2022
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2032-06-01
Prepayment lockout end
not yet reported
Yield maintenance end
11-30-2031
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
$23.8M
03-09-2022
MAI
Most recent reported
$23.8M
2022-03-22
MAI
Change from securitization to the most recent reported valuation: 0.0%.