Bank 2023-BNK45: loan annex
Page built October 19, 2026
Loan detail for Bank 2023-BNK45.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Bank 2023-BNK45 · CMBS market
Detail sections for the 29 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.
THE BOULDERS RESORT
| Property | THE BOULDERS RESORT |
| Address | 34631 NORTH TOM DARLINGTON DRIVE; Scottsdale, AZ 85266 |
| Property type | Lodging |
| Units, beds or keys | 160 |
| Net rentable square feet | not yet reported |
| Year built | 1985 |
| Year last renovated | 2016 |
| Original balance | $25.0M |
| Current balance | $23.6M (September 2026) |
| Share of deal balance | 3.8% |
| Interest rate at origination | 5.56% |
| Current interest rate | 5.56% |
| Origination date | 07-06-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| 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
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $48.1M |
| Operating expenses | $31.4M |
| Net operating income | $16.6M |
| Net cash flow | $14.7M |
| DSCR (net cash flow) | 2.15 |
| DSCR (net operating income) | 2.43 |
| Occupancy | 69% |
| Servicer advances outstanding | $0 |
BIRMINGHAM MARRIOTT
| Property | BIRMINGHAM MARRIOTT |
| Address | 3590 GRANDVIEW PARKWAY; Birmingham, AL 35243 |
| Property type | Lodging |
| Units, beds or keys | 302 |
| Net rentable square feet | not yet reported |
| Year built | 1999 |
| Year last renovated | 2021 |
| Original balance | $23.5M |
| Current balance | $22.7M (September 2026) |
| Share of deal balance | 3.6% |
| Interest rate at origination | 7.10% |
| Current interest rate | 7.10% |
| Origination date | 12-15-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2033-01-11 |
| Prepayment lockout end | 10-10-2032 |
| 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
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $14.6M |
| Operating expenses | $9.3M |
| Net operating income | $5.2M |
| Net cash flow | $4.7M |
| DSCR (net cash flow) | 2.45 |
| DSCR (net operating income) | 2.76 |
| Occupancy | 58% |
| Servicer advances outstanding | $0 |
Loan 4A
| Property | Loan 4A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $20.6M |
| Current balance | $20.6M (September 2026) |
| Share of deal balance | 3.3% |
| Interest rate at origination | 5.51% |
| Current interest rate | 5.51% |
| Origination date | 01-27-2023 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2038-02-10 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA/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 |
BOCA CORPORATE CENTER
| Property | BOCA CORPORATE CENTER |
| Address | 7775-7777 GLADES ROAD; Boca Raton, FL 33434 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 81,637 |
| Year built | 1985 |
| Year last renovated | 2021 |
| Original balance | $18.1M |
| Current balance | $18.1M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 6.76% |
| Current interest rate | 6.76% |
| Origination date | 12-19-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-01-01 |
| Prepayment lockout end | 08-31-2032 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.7M |
| Operating expenses | $575,396 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.73 |
| DSCR (net operating income) | 1.83 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
ARLINGTON TOWN SQUARE
| Property | ARLINGTON TOWN SQUARE |
| Address | 3-89 SOUTH EVERGREEN AVENUE; Arlington Heights, IL 60005 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 125,625 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $10.3M |
| Current balance | $10.3M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.20% |
| Current interest rate | 6.20% |
| Origination date | 11-21-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-12-05 |
| Prepayment lockout end | 09-04-2032 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.8M |
| Operating expenses | $923,706 |
| Net operating income | $853,357 |
| Net cash flow | $732,368 |
| DSCR (net cash flow) | 2.26 |
| DSCR (net operating income) | 2.63 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Loan 8A
| Property | Loan 8A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $9.6M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.55% |
| Current interest rate | 6.55% |
| Origination date | 10-11-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-11-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
4401 E. DIXON BLVD
| Property | 4401 E. DIXON BLVD |
| Address | 4401 EAST DIXON BOULEVARD; Shelby, NC 28152 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 269,542 |
| Year built | 1981 |
| Year last renovated | 2001 |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 6.09% |
| Current interest rate | 6.09% |
| Origination date | 12-01-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-12-01 |
| Prepayment lockout end | 08-31-2032 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $792,771 |
| Operating expenses | $176,060 |
| Net operating income | $616,711 |
| Net cash flow | $576,522 |
| DSCR (net cash flow) | 2.09 |
| DSCR (net operating income) | 2.23 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Carolinas RT Portfolio
| Property | Carolinas RT Portfolio |
| Address | not yet reported |
| Property type | Retail |
| 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 | $8.4M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.05% |
| Current interest rate | 6.05% |
| Origination date | 12-22-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-01-05 |
| Prepayment lockout end | 10-04-2032 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $870,259 |
| Operating expenses | $222,719 |
| Net operating income | $647,540 |
| Net cash flow | $612,554 |
| DSCR (net cash flow) | 2.70 |
| DSCR (net operating income) | 2.85 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
THE LANDINGS SOUTH
| Property | THE LANDINGS SOUTH |
| Address | 5300 SIDNEY SIMONS BOULEVARD, 2450 & 2538 AIRPORT THRUWAY; Columbus, GA 31904 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 127,986 |
| Year built | 1975 |
| Year last renovated | 2006 |
| Original balance | $7.3M |
| Current balance | $7.3M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.57% |
| Current interest rate | 6.57% |
| Origination date | 10-26-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-11-05 |
| Prepayment lockout end | 08-04-2032 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $789,779 |
| Operating expenses | $269,255 |
| Net operating income | $520,524 |
| Net cash flow | $485,531 |
| DSCR (net cash flow) | 1.99 |
| DSCR (net operating income) | 2.13 |
| Occupancy | 74% |
| 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 | $6.6M |
| Current balance | $6.6M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.05% |
| Current interest rate | 6.05% |
| Origination date | 12-22-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-01-05 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSMCH |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
ABINGDON STORAGE
| Property | ABINGDON STORAGE |
| Address | 403 ARUNDEL COURT; Abingdon, MD 21009 |
| Property type | Self storage |
| Units, beds or keys | 501 |
| Net rentable square feet | 57,200 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.46% |
| Current interest rate | 6.46% |
| Origination date | 01-13-2023 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-02-11 |
| Prepayment lockout end | 11-10-2032 |
| 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
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $967,867 |
| Operating expenses | $207,560 |
| Net operating income | $760,307 |
| Net cash flow | $758,697 |
| DSCR (net cash flow) | 4.23 |
| DSCR (net operating income) | 4.23 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
CLEAR CREEK PLAZA
| Property | CLEAR CREEK PLAZA |
| Address | 3790 US-395; Carson City, NV 89705 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 56,439 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $4.5M |
| Current balance | $4.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.24% |
| Current interest rate | 6.24% |
| Origination date | 12-05-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2033-01-01 |
| Prepayment lockout end | 08-31-2032 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $609,632 |
| Operating expenses | $182,313 |
| Net operating income | $427,319 |
| Net cash flow | $386,455 |
| DSCR (net cash flow) | 2.33 |
| DSCR (net operating income) | 2.57 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
218 E 5TH STREET
| Property | 218 E 5TH STREET |
| Address | 218 EAST 5TH STREET; New York, NY 10003 |
| Property type | Mixed use |
| Units, beds or keys | 10 |
| Net rentable square feet | not yet reported |
| Year built | 1929 |
| Year last renovated | 2021 |
| Original balance | $4.2M |
| Current balance | $4.2M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.55% |
| Current interest rate | 6.55% |
| Origination date | 11-22-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-12-01 |
| Prepayment lockout end | 07-31-2032 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $648,328 |
| Operating expenses | $242,448 |
| Net operating income | $405,880 |
| Net cash flow | $399,431 |
| DSCR (net cash flow) | 1.42 |
| DSCR (net operating income) | 1.44 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CROSS POINTE CENTRE - NC
| Property | CROSS POINTE CENTRE - NC |
| Address | 5075 MORGANTON ROAD; Fayetteville, NC 28314 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 104,155 |
| Year built | 1986 |
| Year last renovated | 2003 |
| Original balance | $4.0M |
| Current balance | $3.9M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 7.16% |
| Current interest rate | 7.16% |
| Origination date | 11-18-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-12-11 |
| Prepayment lockout end | 09-10-2032 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $606,681 |
| Operating expenses | $366,758 |
| Net operating income | $239,923 |
| Net cash flow | $204,378 |
| DSCR (net cash flow) | 1.26 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Boulevard Market Fair
| Property | Boulevard Market Fair |
| Address | 3793-3797 Clemson Boulevard; Anderson, SC 29621 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 117,119 |
| Year built | 1995 |
| Year last renovated | 2018 |
| Original balance | $8.4M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 05-31-2022 |
| Revenue | $1.7M |
| Operating expenses | $466,509 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 100% |
| Servicer advances outstanding | not yet reported |
Landmark Center
| Property | Landmark Center |
| Address | 1302 Bridford Parkway; Greensboro, NC 27407 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 178,483 |
| Year built | 1994 |
| Year last renovated | 2015 |
| Original balance | $6.6M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 05-31-2022 |
| Revenue | $1.3M |
| Operating expenses | $339,586 |
| Net operating income | $1.0M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 100% |
| Servicer advances outstanding | not yet reported |
390 North Orange
| Property | 390 North Orange |
| Address | 390 North Orange Avenue; Orlando, FL 32801 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 416,680 |
| Year built | 1987 |
| Year last renovated | 2019 |
| Original balance | $22.3M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2022 |
| Revenue | $11.2M |
| Operating expenses | $5.8M |
| Net operating income | $5.3M |
| Net cash flow | $5.3M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 74% |
| Servicer advances outstanding | not yet reported |
Citrus Center
| Property | Citrus Center |
| Address | 255 South Orange Avenue; Orlando, FL 32801 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 259,243 |
| Year built | 1971 |
| Year last renovated | 2019 |
| Original balance | $22.1M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2022 |
| Revenue | $8.0M |
| Operating expenses | $3.9M |
| Net operating income | $4.1M |
| Net cash flow | $4.1M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 82% |
| Servicer advances outstanding | not yet reported |
One Orlando Centre
| Property | One Orlando Centre |
| Address | 800 North Magnolia Avenue; Orlando, FL 32803 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 353,838 |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $20.5M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2022 |
| Revenue | $9.5M |
| Operating expenses | $4.2M |
| Net operating income | $5.2M |
| Net cash flow | $5.2M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 79% |
| Servicer advances outstanding | not yet reported |
401-405 Colorado
| Property | 401-405 Colorado |
| Address | 401-405 Colorado Street; Austin, TX 78701 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 205,803 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $12.8M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 11-30-2022 |
| Revenue | $3.7M |
| Operating expenses | $4.4M |
| Net operating income | $-701,527 |
| Net cash flow | $-701,527 |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 96% |
| Servicer advances outstanding | not yet reported |
1900 Market
| Property | 1900 Market |
| Address | 1900 Market Street; Philadelphia, PA 19103 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 456,922 |
| Year built | 1981 |
| Year last renovated | 2015 |
| Original balance | $12.6M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 11-30-2022 |
| Revenue | $16.2M |
| Operating expenses | $5.7M |
| Net operating income | $10.5M |
| Net cash flow | $10.5M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 100% |
| Servicer advances outstanding | not yet reported |
The Bulletin Building
| Property | The Bulletin Building |
| Address | 3025 Market Street; Philadelphia, PA 19104 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 282,709 |
| Year built | 1953 |
| Year last renovated | 2020 |
| Original balance | $10.1M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 11-30-2022 |
| Revenue | $11.1M |
| Operating expenses | $4.7M |
| Net operating income | $6.4M |
| Net cash flow | $6.4M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 97% |
| Servicer advances outstanding | not yet reported |
Four Points Centre 3
| Property | Four Points Centre 3 |
| Address | 11120 Four Points Drive; Austin, TX 78726 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 164,818 |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $4.7M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 11-30-2022 |
| Revenue | $6.9M |
| Operating expenses | $2.4M |
| Net operating income | $4.4M |
| Net cash flow | $4.4M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 100% |
| Servicer advances outstanding | not yet reported |
500 North Gulph
| Property | 500 North Gulph |
| Address | 500 North Gulph Road; King of Prussia, PA 19406 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 100,820 |
| Year built | 1979 |
| Year last renovated | 2019 |
| Original balance | $3.3M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 11-30-2022 |
| Revenue | $3.7M |
| Operating expenses | $672,649 |
| Net operating income | $3.1M |
| Net cash flow | $3.1M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 100% |
| Servicer advances outstanding | not yet reported |
Metroplex, PA
| Property | Metroplex, PA |
| Address | 4000 Chemical Road; Plymouth Meeting, PA 19462 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 120,877 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $3.3M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 11-30-2022 |
| Revenue | $4.1M |
| Operating expenses | $1.4M |
| Net operating income | $2.8M |
| Net cash flow | $2.8M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 90% |
| Servicer advances outstanding | not yet reported |
933 First Avenue
| Property | 933 First Avenue |
| Address | 933 First Avenue; King of Prussia, PA 19406 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 111,053 |
| Year built | 2001 |
| Year last renovated | 2018 |
| Original balance | $3.3M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 11-30-2022 |
| Revenue | $4.0M |
| Operating expenses | $902,521 |
| Net operating income | $3.1M |
| Net cash flow | $3.1M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 100% |
| Servicer advances outstanding | not yet reported |
Homewood Suites by Hilton Anchorage
| Property | Homewood Suites by Hilton Anchorage |
| Address | 101 West 48th Avenue; Anchorage, AK 99503 |
| Property type | Lodging |
| Units, beds or keys | 122 |
| Net rentable square feet | not yet reported |
| Year built | 2004 |
| Year last renovated | 2016 |
| Original balance | $18.5M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2022 |
| Revenue | $7.0M |
| Operating expenses | $3.7M |
| Net operating income | $3.3M |
| Net cash flow | $3.2M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 71% |
| Servicer advances outstanding | not yet reported |
Hilton Garden Inn Anchorage
| Property | Hilton Garden Inn Anchorage |
| Address | 4555 Union Square Drive; Anchorage, AK 99503 |
| Property type | Lodging |
| Units, beds or keys | 125 |
| Net rentable square feet | not yet reported |
| Year built | 2002 |
| Year last renovated | 2015 |
| Original balance | $17.9M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2022 |
| Revenue | $7.7M |
| Operating expenses | $4.3M |
| Net operating income | $3.3M |
| Net cash flow | $3.2M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 76% |
| Servicer advances outstanding | not yet reported |
Hampton Inn Anchorage
| Property | Hampton Inn Anchorage |
| Address | 4301 Credit Union Drive; Anchorage, AK 99503 |
| Property type | Lodging |
| Units, beds or keys | 101 |
| Net rentable square feet | not yet reported |
| Year built | 1997 |
| Year last renovated | 2022 |
| Original balance | $13.6M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | not yet reported |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | not yet reported |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2022 |
| Revenue | $4.7M |
| Operating expenses | $3.1M |
| Net operating income | $1.7M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | 66% |
| Servicer advances outstanding | not yet reported |