Wells Fargo Commercial Mortgage Trust 2024-C63 (segment D02, CIK 2029929): loan annex
Page built October 19, 2026
Loan detail for Wells Fargo Commercial Mortgage Trust 2024-C63.
Data as of loan data through March 2026; ratings as held in the dataset at 2026-10-13
← Wells Fargo Commercial Mortgage Trust 2024-C63 (segment D02, CIK 2029929) · CMBS market
Detail sections for the 31 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.
TOTTENVILLE SHOPPING CENTER
| Property | TOTTENVILLE SHOPPING CENTER |
| Address | 7001 AMBOY ROAD; Staten Island, NY 10307 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 49,046 |
| Year built | 1931 |
| Year last renovated | 2016 |
| Original balance | $22.1M |
| Current balance | $22.1M (March 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 4.11% |
| Current interest rate | 4.11% |
| Origination date | 09-22-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 05-31-2027 |
| 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 | $2.9M |
| Operating expenses | $911,922 |
| Net operating income | $2.0M |
| Net cash flow | $1.9M |
| DSCR (net cash flow) | 2.08 |
| DSCR (net operating income) | 2.15 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Cabela's Industrial Portfolio
| Property | Cabela's Industrial Portfolio |
| Address | not yet reported |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $21.3M |
| Current balance | $21.3M (March 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 4.36% |
| Current interest rate | 4.36% |
| Origination date | 09-25-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-06 |
| Prepayment lockout end | 11-05-2019 |
| Yield maintenance end | 04-05-2027 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2025 |
| Revenue | $9.5M |
| Operating expenses | $0 |
| Net operating income | $9.5M |
| Net cash flow | $8.5M |
| DSCR (net cash flow) | 3.61 |
| DSCR (net operating income) | 4.03 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
VILLAGE CREST POUGHKEEPSIE APARTMENTS
| Property | VILLAGE CREST POUGHKEEPSIE APARTMENTS |
| Address | 510 MALONEY ROAD; Poughkeepsie, NY 12603 |
| Property type | Multifamily |
| Units, beds or keys | 246 |
| Net rentable square feet | not yet reported |
| Year built | 1975 |
| Year last renovated | not yet reported |
| Original balance | $20.1M |
| Current balance | $20.1M (March 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 09-29-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $5.3M |
| Operating expenses | $2.4M |
| Net operating income | $2.9M |
| Net cash flow | $2.8M |
| DSCR (net cash flow) | 3.46 |
| DSCR (net operating income) | 3.53 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
COUNTRY MANOR APARTMENTS
| Property | COUNTRY MANOR APARTMENTS |
| Address | 100-700 STRATFORD LANE; Middletown, NY 10940 |
| Property type | Multifamily |
| Units, beds or keys | 180 |
| Net rentable square feet | not yet reported |
| Year built | 1973 |
| Year last renovated | not yet reported |
| Original balance | $13.6M |
| Current balance | $13.6M (March 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 09-29-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $3.7M |
| Operating expenses | $1.5M |
| Net operating income | $2.1M |
| Net cash flow | $2.1M |
| DSCR (net cash flow) | 3.74 |
| DSCR (net operating income) | 3.82 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
STEVENS MANOR APARTMENTS
| Property | STEVENS MANOR APARTMENTS |
| Address | 644 SILVERLAKE-SCOTCHTOWN ROAD; Middletown, NY 10941 |
| Property type | Multifamily |
| Units, beds or keys | 162 |
| Net rentable square feet | not yet reported |
| Year built | 1971 |
| Year last renovated | not yet reported |
| Original balance | $12.4M |
| Current balance | $12.4M (March 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 09-29-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $3.2M |
| Operating expenses | $1.4M |
| Net operating income | $1.8M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 3.39 |
| DSCR (net operating income) | 3.47 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
EMPIRE TOWER IV
| Property | EMPIRE TOWER IV |
| Address | 3800 CONCOURS STREET; Ontario, CA 91764 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 76,452 |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $11.0M |
| Current balance | $10.4M (March 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.55% |
| Current interest rate | 4.55% |
| Origination date | 10-13-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2027-11-11 |
| Prepayment lockout end | 12-10-2019 |
| Yield maintenance end | 08-10-2027 |
| 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) | 12-31-2025 |
| Revenue | $2.6M |
| Operating expenses | $1.0M |
| Net operating income | $1.6M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 2.26 |
| DSCR (net operating income) | 2.39 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CROSSWINDS APARTMENTS
| Property | CROSSWINDS APARTMENTS |
| Address | 6617 WEBER ROAD; Corpus Christi, TX 78413 |
| Property type | Multifamily |
| Units, beds or keys | 176 |
| Net rentable square feet | not yet reported |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $11.6M |
| Current balance | $10.3M (March 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.35% |
| Current interest rate | 4.35% |
| Origination date | 10-02-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2027-11-01 |
| Prepayment lockout end | 07-31-2027 |
| 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) | 12-31-2025 |
| Revenue | $2.6M |
| Operating expenses | $1.3M |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.74 |
| DSCR (net operating income) | 1.81 |
| Occupancy | 90% |
| 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 | $9.6M |
| Current balance | $9.6M (March 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 07-26-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-08-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A.; Societe Generale |
| 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 |
PARK PLAZA II
| Property | PARK PLAZA II |
| Address | 4683 CHABOT DRIVE; Pleasanton, CA 94588 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 51,882 |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $10.3M |
| Current balance | $9.3M (March 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.44% |
| Current interest rate | 4.44% |
| Origination date | 09-29-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-10-11 |
| Prepayment lockout end | 07-10-2027 |
| 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) | 09-30-2025 |
| Revenue | $582,836 |
| Operating expenses | $560,751 |
| Net operating income | $22,085 |
| Net cash flow | $-95,579 |
| DSCR (net cash flow) | -0.20 |
| DSCR (net operating income) | 0.05 |
| Occupancy | 56% |
| Servicer advances outstanding | $0 |
FOUR CORNERS SHOPPING CENTER
| Property | FOUR CORNERS SHOPPING CENTER |
| Address | 120 CIRCLE WAY; 310 THIS WAY; Lake Jackson, TX 77566 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 65,541 |
| Year built | 1979 |
| Year last renovated | 2015 |
| Original balance | $7.5M |
| Current balance | $6.8M (March 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.34% |
| Current interest rate | 4.34% |
| Origination date | 09-12-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-10-11 |
| Prepayment lockout end | 07-10-2027 |
| 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) | 12-31-2024 |
| Revenue | $1.4M |
| Operating expenses | $552,435 |
| Net operating income | $803,881 |
| Net cash flow | $741,617 |
| DSCR (net cash flow) | 1.66 |
| DSCR (net operating income) | 1.80 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
RICHMOND RANCH
| Property | RICHMOND RANCH |
| Address | 117 & 220-250 RICHMOND RANCH ROAD & 2507-2535 RICHMOND ROAD; Texarkana, TX 75503 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 58,555 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $7.3M |
| Current balance | $6.6M (March 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.29% |
| Current interest rate | 4.29% |
| Origination date | 09-21-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2027-10-11 |
| Prepayment lockout end | 12-10-2019 |
| Yield maintenance end | 04-10-2027 |
| 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) | 09-30-2025 |
| Revenue | $1.2M |
| Operating expenses | $313,942 |
| Net operating income | $839,800 |
| Net cash flow | $785,425 |
| DSCR (net cash flow) | 2.42 |
| DSCR (net operating income) | 2.59 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
ST. MARYS PLAZA
| Property | ST. MARYS PLAZA |
| Address | 1501-1551 WEST ST. MARYS ROAD; Tucson, AZ 85745 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 78,204 |
| Year built | 1980 |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.5M (March 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 4.09% |
| Current interest rate | 4.09% |
| Origination date | 09-28-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| 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) | 09-30-2025 |
| Revenue | $835,006 |
| Operating expenses | $325,312 |
| Net operating income | $509,694 |
| Net cash flow | $485,079 |
| DSCR (net cash flow) | 2.40 |
| DSCR (net operating income) | 2.52 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
2575 OWNERS CORP.
| Property | 2575 OWNERS CORP. |
| Address | 2575 PALISADE AVE; RIVERDALE, NY 10463 |
| Property type | Healthcare |
| Units, beds or keys | 118 |
| Net rentable square feet | not yet reported |
| Year built | 1959 |
| Year last renovated | 2016 |
| Original balance | $7.0M |
| Current balance | $5.8M (March 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | 09-28-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 03-30-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NATIONAL COOPERATIVE BANK N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 35.9%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
THE CHILDRENS HOSPITAL OF PHILADELPHIA
| Property | THE CHILDRENS HOSPITAL OF PHILADELPHIA |
| Address | 821 BETHLEHEM PIKE; Erdenheim, PA 19038 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 13,810 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $5.1M (March 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.87% |
| Current interest rate | 4.87% |
| Origination date | 07-14-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-08-11 |
| Prepayment lockout end | 05-10-2027 |
| 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) | 12-31-2025 |
| Revenue | $526,126 |
| Operating expenses | $0 |
| Net operating income | $526,126 |
| Net cash flow | $524,745 |
| DSCR (net cash flow) | 1.38 |
| DSCR (net operating income) | 1.38 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
MERIDIAN CENTER
| Property | MERIDIAN CENTER |
| Address | 6501 & 6531 PARK OF COMMERCE BLVD; Boca Raton, FL 33487 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 51,978 |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $4.7M (March 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.88% |
| Current interest rate | 4.88% |
| Origination date | 10-10-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-11-01 |
| Prepayment lockout end | 07-31-2027 |
| 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) | 09-30-2025 |
| Revenue | $960,974 |
| Operating expenses | $494,127 |
| Net operating income | $466,847 |
| Net cash flow | $404,863 |
| DSCR (net cash flow) | 1.54 |
| DSCR (net operating income) | 1.78 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
ORANGE GROVE MEDICAL PLAZA
| Property | ORANGE GROVE MEDICAL PLAZA |
| Address | 1845 WEST ORANGE GROVE ROAD; Tucson, AZ 85704 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 34,489 |
| Year built | 1991 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $4.7M (March 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.29% |
| Current interest rate | 4.29% |
| Origination date | 09-26-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 48 months |
| Scheduled maturity | 2027-10-11 |
| Prepayment lockout end | 07-10-2027 |
| 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) | 12-31-2025 |
| Revenue | $1.1M |
| Operating expenses | $335,095 |
| Net operating income | $741,095 |
| Net cash flow | $711,107 |
| DSCR (net cash flow) | 2.37 |
| DSCR (net operating income) | 2.47 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CENTER POINT SHOPPING CENTER
| Property | CENTER POINT SHOPPING CENTER |
| Address | 2532 CENTER POINT PARKWAY; Birmingham, AL 35215 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 109,174 |
| Year built | 1977 |
| Year last renovated | not yet reported |
| Original balance | $5.2M |
| Current balance | $4.5M (March 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.52% |
| Current interest rate | 4.52% |
| Origination date | 09-26-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, 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) | 09-30-2025 |
| Revenue | $719,608 |
| Operating expenses | $294,135 |
| Net operating income | $425,473 |
| Net cash flow | $371,500 |
| DSCR (net cash flow) | 1.58 |
| DSCR (net operating income) | 1.80 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
BRAZOS SQUARE
| Property | BRAZOS SQUARE |
| Address | 120 HIGHWAY 332 WEST; Lake Jackson, TX 77566 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 65,408 |
| Year built | 1985 |
| Year last renovated | 2006 |
| Original balance | $5.2M |
| Current balance | $4.0M (March 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.42% |
| Current interest rate | 4.42% |
| Origination date | 09-29-2017 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-11 |
| Prepayment lockout end | 07-10-2027 |
| 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) | 09-30-2025 |
| Revenue | $503,056 |
| Operating expenses | $419,628 |
| Net operating income | $83,428 |
| Net cash flow | $36,824 |
| DSCR (net cash flow) | 0.14 |
| DSCR (net operating income) | 0.33 |
| Occupancy | 56% |
| Servicer advances outstanding | $0 |
HOPEWELL GARDEN APARTMENTS
| Property | HOPEWELL GARDEN APARTMENTS |
| Address | 228 ROUTE 376; East Fishkill, NY 12533 |
| Property type | Multifamily |
| Units, beds or keys | 69 |
| Net rentable square feet | not yet reported |
| Year built | 1960 |
| Year last renovated | not yet reported |
| Original balance | $3.9M |
| Current balance | $3.9M (March 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 09-29-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.3M |
| Operating expenses | $600,294 |
| Net operating income | $703,353 |
| Net cash flow | $686,103 |
| DSCR (net cash flow) | 4.31 |
| DSCR (net operating income) | 4.42 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
BERKSHIRE VILLAGE TOWNHOUSES, INC.
| Property | BERKSHIRE VILLAGE TOWNHOUSES, INC. |
| Address | 1862 SOUTH 31ST ST; KANSAS CITY, KS 66106 |
| Property type | Healthcare |
| Units, beds or keys | 320 |
| Net rentable square feet | not yet reported |
| Year built | 1964 |
| Year last renovated | 0 |
| Original balance | $5.4M |
| Current balance | $3.7M (March 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.38% |
| Current interest rate | 4.38% |
| Origination date | 08-29-2017 |
| Original term | 120 months |
| Amortization term | 240 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 02-27-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NATIONAL COOPERATIVE BANK N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 96.4%.
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 |
TUCKER SHOPS
| Property | TUCKER SHOPS |
| Address | 4070 - 4076 LAVISTA ROAD; Tucker, GA 30084 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 7,793 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $3.2M |
| Current balance | $3.2M (March 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.42% |
| Current interest rate | 4.42% |
| Origination date | 10-10-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2027-11-01 |
| Prepayment lockout end | 07-31-2027 |
| 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) | 09-30-2025 |
| Revenue | $603,912 |
| Operating expenses | $202,888 |
| Net operating income | $401,024 |
| Net cash flow | $386,451 |
| DSCR (net cash flow) | 2.00 |
| DSCR (net operating income) | 2.07 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SOUTHLANDS - AURORA
| Property | SOUTHLANDS - AURORA |
| Address | 23963 EAST PROSPECT AVENUE; Aurora, CO 80016 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 12,278 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $3.2M |
| Current balance | $3.0M (March 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.81% |
| Current interest rate | 4.81% |
| Origination date | 09-28-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 48 months |
| Scheduled maturity | 2027-10-11 |
| Prepayment lockout end | 07-10-2027 |
| 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) | 09-30-2025 |
| Revenue | $511,339 |
| Operating expenses | $238,380 |
| Net operating income | $272,959 |
| Net cash flow | $267,008 |
| DSCR (net cash flow) | 1.74 |
| DSCR (net operating income) | 1.78 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
4/70 OWNERS CORP.
| Property | 4/70 OWNERS CORP. |
| Address | 4 EAST 70TH ST; NEW YORK, NY 10021 |
| Property type | Healthcare |
| Units, beds or keys | 33 |
| Net rentable square feet | not yet reported |
| Year built | 1938 |
| Year last renovated | 2007 |
| Original balance | $3.0M |
| Current balance | $3.0M (March 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.71% |
| Current interest rate | 3.71% |
| Origination date | 10-02-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-11-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 04-29-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NATIONAL COOPERATIVE BANK N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
SECOR VILLAGE
| Property | SECOR VILLAGE |
| Address | 3436 SECOR ROAD; Toledo, OH 43606 |
| Property type | Other (code 98) |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 78,485 |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $3.6M |
| Current balance | $2.9M (March 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.17% |
| Current interest rate | 4.17% |
| Origination date | 09-22-2016 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2026-10-11 |
| Prepayment lockout end | 07-10-2026 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2025 |
| Revenue | $62,501 |
| Operating expenses | $1,295 |
| Net operating income | $61,206 |
| Net cash flow | $59,244 |
| DSCR (net cash flow) | 1.13 |
| DSCR (net operating income) | 1.16 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
3/69 OWNERS CORP.
| Property | 3/69 OWNERS CORP. |
| Address | 3 EAST 69TH ST; NEW YORK, NY 10021 |
| Property type | Healthcare |
| Units, beds or keys | 29 |
| Net rentable square feet | not yet reported |
| Year built | 1937 |
| Year last renovated | 2007 |
| Original balance | $2.5M |
| Current balance | $2.5M (March 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.71% |
| Current interest rate | 3.71% |
| Origination date | 10-02-2017 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-11-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 04-29-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NATIONAL COOPERATIVE BANK N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
CASHTON, A.S., INC.
| Property | CASHTON, A.S., INC. |
| Address | 150-152 EAST 83RD ST; NEW YORK, NY 10028 |
| Property type | Healthcare |
| Units, beds or keys | 40 |
| Net rentable square feet | not yet reported |
| Year built | 1892 |
| Year last renovated | 1999 |
| Original balance | $3.0M |
| Current balance | $2.5M (March 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.71% |
| Current interest rate | 3.71% |
| Origination date | 09-26-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 03-30-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NATIONAL COOPERATIVE BANK N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
SANCTUARY SHOPPING CENTER
| Property | SANCTUARY SHOPPING CENTER |
| Address | 10740 WEST LOWER BUCKEYE ROAD; Avondale, AZ 85323 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 16,022 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $2.8M |
| Current balance | $2.4M (March 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.07% |
| Current interest rate | 5.07% |
| Origination date | 07-12-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-08-01 |
| Prepayment lockout end | 04-30-2027 |
| 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) | 09-30-2025 |
| Revenue | $442,315 |
| Operating expenses | $168,345 |
| Net operating income | $273,970 |
| Net cash flow | $253,422 |
| DSCR (net cash flow) | 2.09 |
| DSCR (net operating income) | 2.26 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
COLONIAL PARK TOWNHOUSES
| Property | COLONIAL PARK TOWNHOUSES |
| Address | 2557 SE GOLDEN AVE; TOPEKA, KS 66605 |
| Property type | Healthcare |
| Units, beds or keys | 195 |
| Net rentable square feet | not yet reported |
| Year built | 1966 |
| Year last renovated | 2007 |
| Original balance | $3.4M |
| Current balance | $2.3M (March 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 08-30-2017 |
| Original term | 120 months |
| Amortization term | 240 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 02-27-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NATIONAL COOPERATIVE BANK N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
PALMER TERRACE COOPERATIVE, INC.
| Property | PALMER TERRACE COOPERATIVE, INC. |
| Address | 309-709 PALMER TERRACE; MAMARONECK, NY 10543 |
| Property type | Healthcare |
| Units, beds or keys | 191 |
| Net rentable square feet | not yet reported |
| Year built | 1960 |
| Year last renovated | 1997 |
| Original balance | $2.5M |
| Current balance | $1.9M (March 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.66% |
| Current interest rate | 3.66% |
| Origination date | 09-14-2017 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-10-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 03-30-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NATIONAL COOPERATIVE BANK N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
THE SHOPS AT COMMERCE VILLAGE
| Property | THE SHOPS AT COMMERCE VILLAGE |
| Address | 2220 UNION LAKE ROAD; Commerce Township, MI 48382 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,742 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $2.2M |
| Current balance | $1.9M (March 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 4.65% |
| Current interest rate | 4.65% |
| Origination date | 09-08-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-09-11 |
| Prepayment lockout end | 06-10-2027 |
| 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) | 09-30-2025 |
| Revenue | $248,397 |
| Operating expenses | $98,678 |
| Net operating income | $149,719 |
| Net cash flow | $138,067 |
| DSCR (net cash flow) | 1.32 |
| DSCR (net operating income) | 1.43 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SANFORD APT CORP.
| Property | SANFORD APT CORP. |
| Address | 144-44 SANFORD AVE; FLUSHING, NY 11355 |
| Property type | Healthcare |
| Units, beds or keys | 53 |
| Net rentable square feet | not yet reported |
| Year built | 1928 |
| Year last renovated | 2002 |
| Original balance | $1.5M |
| Current balance | $1.2M (March 2026) |
| Share of deal balance | 0.1% |
| Interest rate at origination | 3.69% |
| Current interest rate | 3.69% |
| Origination date | 10-11-2017 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-11-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 04-29-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NATIONAL COOPERATIVE BANK N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 09-30-2019 |
| Revenue | $334,378 |
| Operating expenses | $368,929 |
| Net operating income | $-34,551 |
| Net cash flow | $-34,551 |
| DSCR (net cash flow) | -0.55 |
| DSCR (net operating income) | -0.55 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |