← Bank 2017-BNK8 · Loan annex · CMBS market
- Deal
- Bank 2017-BNK8
- Current balance
- $1.2M (September 2026)
- Share of deal
- 0.1%
- Status
- Current
- DSCR (latest)
- -0.55
- Occupancy (latest)
- 95%
- Scheduled maturity
- 2027-11-01
Property and terms
| 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 (September 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 | 04-30-2027 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | NCB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $13.2M | 08-04-2017 | Non-MAI |
| Most recent reported | $13.2M | 2017-09-13 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| November 2017 | $1.5M | Current | 3.69% | not yet reported | not yet reported | 98% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2017 | $1.5M | Current | 3.69% | 5.99 | 6.13 | 98% | not yet reported | 08-04-2017 | $935,449 | $428,150 | $507,299 | $495,499 |
| February 2018 | $1.5M | Current | 3.69% | 5.99 | 6.13 | 98% | not yet reported | 08-04-2017 | $935,449 | $428,150 | $507,299 | $495,499 |
| March 2018 | $1.5M | Current | 3.69% | 5.99 | 6.13 | 98% | not yet reported | 08-04-2017 | $935,449 | $428,150 | $507,299 | $495,499 |
| May 2018 | $1.5M | Current | 3.69% | 5.99 | 6.13 | 98% | not yet reported | 08-04-2017 | $935,449 | $428,150 | $507,299 | $495,499 |
| June 2018 | $1.5M | Current | 3.69% | 5.99 | 6.13 | 98% | not yet reported | 08-04-2017 | $935,449 | $428,150 | $507,299 | $495,499 |
| July 2018 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-30-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| August 2018 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-30-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| October 2018 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-31-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| November 2018 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-31-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| December 2018 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-31-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| February 2019 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-31-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| March 2019 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-31-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| April 2019 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-31-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| June 2019 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-31-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| July 2019 | $1.5M | Current | 3.69% | 1.55 | 1.55 | 95% | not yet reported | 12-31-2017 | $453,119 | $324,710 | $128,409 | $128,409 |
| August 2019 | $1.5M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| September 2019 | $1.5M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| October 2019 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| November 2019 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| December 2019 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| February 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| March 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| April 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| May 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| June 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| July 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| August 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| October 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| November 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| December 2020 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| February 2021 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| March 2021 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| April 2021 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| May 2021 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| July 2021 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| September 2021 | $1.4M | Current | 3.69% | 0.57 | 0.57 | 95% | not yet reported | 12-31-2018 | $459,200 | $411,946 | $47,254 | $47,254 |
| October 2021 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| December 2021 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| February 2022 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| March 2022 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| May 2022 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| June 2022 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| July 2022 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| August 2022 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| September 2022 | $1.4M | Current | 3.69% | 0.08 | 0.08 | 95% | not yet reported | 12-31-2020 | $472,718 | $466,454 | $6,264 | $6,264 |
| October 2022 | $1.4M | Current | 3.69% | not yet reported | not yet reported | 95% | not yet reported | 12-31-2021 | $464,087 | $502,631 | not yet reported | not yet reported |
| November 2022 | $1.4M | Current | 3.69% | not yet reported | not yet reported | 95% | not yet reported | 12-31-2021 | $464,087 | $502,631 | not yet reported | not yet reported |
| January 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| February 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| March 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| April 2023 | $1.3M | Matured balloon, non-performing | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| May 2023 | $1.3M | 30-59 days delinquent | 3.69% | -0.55 | -0.55 | 95% | $6,803 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| June 2023 | $1.3M | Matured balloon, non-performing | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| July 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| August 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| September 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| October 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| November 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| December 2023 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| January 2024 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| February 2024 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| March 2024 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| April 2024 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| May 2024 | $1.3M | Matured balloon, non-performing | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| June 2024 | $1.3M | 30-59 days delinquent | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| July 2024 | $1.3M | 60-89 days delinquent | 3.69% | -0.55 | -0.55 | 95% | $6,806 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| August 2024 | $1.3M | 30-59 days delinquent | 3.69% | -0.55 | -0.55 | 95% | $6,809 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| September 2024 | $1.3M | 30-59 days delinquent | 3.69% | -0.55 | -0.55 | 95% | $6,806 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| October 2024 | $1.3M | 30-59 days delinquent | 3.69% | -0.55 | -0.55 | 95% | $6,806 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| November 2024 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| December 2024 | $1.3M | Matured balloon, non-performing | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| January 2025 | $1.3M | 30-59 days delinquent | 3.69% | -0.55 | -0.55 | 95% | $6,810 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| February 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| March 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| April 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| May 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| June 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| July 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| August 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| September 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| October 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| November 2025 | $1.3M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| December 2025 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| January 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| February 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| March 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| April 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| May 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| June 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| July 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| August 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
| September 2026 | $1.2M | Current | 3.69% | -0.55 | -0.55 | 95% | $0 | 09-30-2019 | $334,378 | $368,929 | $-34,551 | $-34,551 |
Revenue, expenses, net operating income (NOI) and net cash flow (NCF) are the most recent financials reported as of each month, for the financial period ending on the date shown. DSCR is debt service coverage on the net cash flow and net operating income bases as reported.
Status timeline
| Date | Event |
|---|---|
| May 2023 | First reported 30 or more days delinquent |
Also filed in other trusts
Loans are sometimes split across trusts (pari passu), and each trust files the loan at its whole-loan amount. A loan with the same property name and origination date is filed in: Wells Fargo Commercial Mortgage Trust 2024-C63 (segment D02, CIK 2029929).
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.