← Bank 2018-BNK12 · Loan annex · CMBS market
- Deal
- Bank 2018-BNK12
- Current balance
- $5.1M (September 2026)
- Share of deal
- 0.6%
- Status
- Current
- DSCR (latest)
- 1.28
- Occupancy (latest)
- 93%
- Scheduled maturity
- 2028-05-01
Property and terms
| Property | VILLA MARINA |
| Address | 300 & 320 FERRY ROAD, 300 HARBORSIDE DRIVE; Galveston, TX 77550 |
| Property type | Multifamily |
| Units, beds or keys | 184 |
| Net rentable square feet | not yet reported |
| Year built | 1971 |
| Year last renovated | 2009 |
| Original balance | $5.1M |
| Current balance | $5.1M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.67% |
| Current interest rate | 4.67% |
| Origination date | 04-27-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | 01-31-2028 |
| 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
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $9.5M | 02-28-2018 | MAI |
| Most recent reported | $13.2M | 2021-05-24 | MAI |
Change from securitization to the most recent reported valuation: 39.1%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| May 2018 | $5.1M | Current | 4.67% | 2.33 | 2.33 | 91% | $0 | 02-28-2018 | $1.9M | $1.4M | $563,020 | $563,020 |
| June 2018 | $5.1M | Current | 4.67% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2018 | $5.1M | Current | 4.67% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2018 | $5.1M | Current | 4.67% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2018 | $5.1M | Current | 4.67% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2018 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2018 | $2.0M | $1.4M | $573,053 | $517,853 |
| January 2019 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2018 | $2.0M | $1.4M | $573,053 | $517,853 |
| February 2019 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2018 | $2.0M | $1.4M | $573,053 | $517,853 |
| March 2019 | $5.1M | Current | 4.67% | 2.29 | 2.52 | 92% | $0 | 12-31-2018 | $2.0M | $1.4M | $608,036 | $552,836 |
| April 2019 | $5.1M | Current | 4.67% | 2.29 | 2.52 | 92% | $0 | 12-31-2018 | $2.0M | $1.4M | $608,036 | $552,836 |
| May 2019 | $5.1M | Current | 4.67% | 2.29 | 2.52 | 92% | $0 | 12-31-2018 | $2.0M | $1.4M | $608,036 | $552,836 |
| June 2019 | $5.1M | Current | 4.67% | 2.29 | 2.52 | 92% | $0 | 12-31-2018 | $2.0M | $1.4M | $608,036 | $552,836 |
| July 2019 | $5.1M | Current | 4.67% | 2.29 | 2.52 | 92% | $0 | 12-31-2018 | $2.0M | $1.4M | $608,036 | $552,836 |
| August 2019 | $5.1M | Current | 4.67% | 2.29 | 2.52 | 92% | $0 | 12-31-2018 | $2.0M | $1.4M | $608,036 | $552,836 |
| September 2019 | $5.1M | Current | 4.67% | 2.40 | 2.63 | 93% | $0 | 06-30-2019 | $995,031 | $678,198 | $316,833 | $289,233 |
| October 2019 | $5.1M | Current | 4.67% | 2.40 | 2.63 | 93% | $0 | 06-30-2019 | $995,031 | $678,198 | $316,833 | $289,233 |
| November 2019 | $5.1M | Current | 4.67% | 2.17 | 2.40 | 89% | $0 | 09-30-2019 | $1.5M | $1.1M | $435,093 | $393,693 |
| December 2019 | $5.1M | Current | 4.67% | 2.17 | 2.40 | 89% | $0 | 09-30-2019 | $1.5M | $1.1M | $435,093 | $393,693 |
| January 2020 | $5.1M | Current | 4.67% | 2.17 | 2.40 | 89% | $0 | 09-30-2019 | $1.5M | $1.1M | $435,093 | $393,693 |
| February 2020 | $5.1M | Current | 4.67% | 1.65 | 1.88 | 86% | $0 | 12-31-2019 | $2.0M | $1.5M | $454,408 | $399,208 |
| March 2020 | $5.1M | Current | 4.67% | 1.76 | 1.99 | 86% | $0 | 12-31-2019 | $2.0M | $1.5M | $480,385 | $425,185 |
| April 2020 | $5.1M | Current | 4.67% | 1.76 | 1.99 | 86% | $0 | 12-31-2019 | $2.0M | $1.5M | $480,385 | $425,185 |
| May 2020 | $5.1M | Current | 4.67% | 1.76 | 1.99 | 86% | $0 | 12-31-2019 | $2.0M | $1.5M | $480,385 | $425,185 |
| June 2020 | $5.1M | Current | 4.67% | 0.75 | 0.98 | 94% | $0 | 03-31-2020 | $495,737 | $437,006 | $58,731 | $44,931 |
| July 2020 | $5.1M | Current | 4.67% | 0.75 | 0.98 | 94% | $0 | 03-31-2020 | $495,737 | $437,006 | $58,731 | $44,931 |
| August 2020 | $5.1M | Current | 4.67% | 0.75 | 0.98 | 94% | $0 | 03-31-2020 | $495,737 | $437,006 | $58,731 | $44,931 |
| September 2020 | $5.1M | Current | 4.67% | 1.40 | 1.63 | 96% | $0 | 06-30-2020 | $1.0M | $825,616 | $196,809 | $169,209 |
| October 2020 | $5.1M | Current | 4.67% | 1.40 | 1.63 | 96% | $0 | 06-30-2020 | $1.0M | $825,616 | $196,809 | $169,209 |
| November 2020 | $5.1M | Current | 4.67% | 1.40 | 1.63 | 96% | $0 | 06-30-2020 | $1.0M | $825,616 | $196,809 | $169,209 |
| December 2020 | $5.1M | Current | 4.67% | 1.39 | 1.62 | 94% | $0 | 09-30-2020 | $1.5M | $1.2M | $293,829 | $252,429 |
| January 2021 | $5.1M | Current | 4.67% | 1.39 | 1.62 | 94% | $0 | 09-30-2020 | $1.5M | $1.2M | $293,829 | $252,429 |
| February 2021 | $5.1M | Current | 4.67% | 1.39 | 1.62 | 94% | $0 | 09-30-2020 | $1.5M | $1.2M | $293,829 | $252,429 |
| March 2021 | $5.1M | Current | 4.67% | 1.39 | 1.62 | 94% | $0 | 09-30-2020 | $1.5M | $1.2M | $293,829 | $252,429 |
| April 2021 | $5.1M | Current | 4.67% | 1.83 | 2.05 | 93% | $0 | 12-31-2020 | $2.0M | $1.5M | $497,206 | $442,006 |
| May 2021 | $6.9M | Current | 4.24% | 2.33 | 2.37 | 98% | $0 | 12-31-2020 | $1.1M | $277,405 | $823,974 | $811,386 |
| June 2021 | $5.1M | Current | 4.67% | 1.73 | 1.96 | 93% | $0 | 03-31-2021 | $497,539 | $380,920 | $116,619 | $102,819 |
| July 2021 | $5.1M | Current | 4.67% | 1.73 | 1.96 | 93% | $0 | 03-31-2021 | $497,539 | $380,920 | $116,619 | $102,819 |
| August 2021 | $5.1M | Current | 4.67% | 2.03 | 2.26 | 90% | $0 | 06-30-2021 | $1.0M | $730,872 | $272,214 | $244,614 |
| September 2021 | $5.1M | Current | 4.67% | 2.03 | 2.26 | 90% | $0 | 06-30-2021 | $1.0M | $730,872 | $272,214 | $244,614 |
| October 2021 | $5.1M | Current | 4.67% | 2.03 | 2.26 | 90% | $0 | 06-30-2021 | $1.0M | $730,872 | $272,214 | $244,614 |
| November 2021 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2021 | $1.5M | $1.1M | $429,014 | $387,614 |
| December 2021 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2021 | $1.5M | $1.1M | $429,014 | $387,614 |
| January 2022 | $9.8M | 90+ days delinquent | 5.16% | 0.04 | 0.25 | 37% | $1.1M | 06-30-2021 | $779,826 | $696,301 | $83,525 | $13,829 |
| February 2022 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2021 | $1.5M | $1.1M | $429,014 | $387,614 |
| March 2022 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2021 | $1.5M | $1.1M | $429,014 | $387,614 |
| April 2022 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2021 | $1.5M | $1.1M | $429,014 | $387,614 |
| May 2022 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 91% | $0 | 09-30-2021 | $1.5M | $1.1M | $429,014 | $387,614 |
| June 2022 | $5.1M | Current | 4.67% | 2.03 | 2.26 | 88% | $0 | 03-31-2022 | $2.0M | $1.5M | $545,897 | $490,697 |
| July 2022 | $5.1M | Current | 4.67% | 2.03 | 2.26 | 88% | $0 | 03-31-2022 | $2.0M | $1.5M | $545,897 | $490,697 |
| August 2022 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 90% | $0 | 06-30-2022 | $2.1M | $1.5M | $572,157 | $516,957 |
| September 2022 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 90% | $0 | 06-30-2022 | $2.1M | $1.5M | $572,157 | $516,957 |
| October 2022 | $5.1M | Current | 4.67% | 2.14 | 2.37 | 90% | $0 | 06-30-2022 | $2.1M | $1.5M | $572,157 | $516,957 |
| November 2022 | $5.1M | Current | 4.67% | 1.65 | 1.88 | 90% | $0 | 09-30-2022 | $2.0M | $1.5M | $454,693 | $399,493 |
| December 2022 | $5.1M | Current | 4.67% | 1.65 | 1.88 | 90% | $0 | 09-30-2022 | $2.0M | $1.5M | $454,693 | $399,493 |
| January 2023 | $5.1M | Current | 4.67% | 1.65 | 1.88 | 90% | $0 | 09-30-2022 | $2.0M | $1.5M | $454,693 | $399,493 |
| February 2023 | $5.1M | Current | 4.67% | 1.61 | 1.84 | 88% | $0 | 12-31-2022 | $2.1M | $1.6M | $444,413 | $389,213 |
| March 2023 | $5.1M | Current | 4.67% | 1.61 | 1.84 | 88% | $0 | 12-31-2022 | $2.1M | $1.6M | $444,413 | $389,213 |
| April 2023 | $5.1M | Current | 4.67% | 1.61 | 1.84 | 88% | $0 | 12-31-2022 | $2.1M | $1.6M | $444,413 | $389,213 |
| May 2023 | $5.1M | Current | 4.67% | 1.75 | 1.98 | 85% | $0 | 03-31-2023 | $2.1M | $1.6M | $478,081 | $422,881 |
| June 2023 | $5.1M | Current | 4.67% | 1.75 | 1.98 | 85% | $0 | 03-31-2023 | $2.1M | $1.6M | $478,081 | $422,881 |
| July 2023 | $5.1M | Current | 4.67% | 1.75 | 1.98 | 85% | $0 | 03-31-2023 | $2.1M | $1.6M | $478,081 | $422,881 |
| August 2023 | $5.1M | Current | 4.67% | 1.70 | 1.93 | 86% | $0 | 06-30-2023 | $2.1M | $1.7M | $464,923 | $409,723 |
| September 2023 | $5.1M | Current | 4.67% | 1.70 | 1.93 | 86% | $0 | 06-30-2023 | $2.1M | $1.7M | $464,923 | $409,723 |
| October 2023 | $5.1M | Current | 4.67% | 1.70 | 1.93 | 86% | $0 | 06-30-2023 | $2.1M | $1.7M | $464,923 | $409,723 |
| November 2023 | $5.1M | Current | 4.67% | 1.81 | 2.04 | 87% | $0 | 09-30-2023 | $2.2M | $1.7M | $493,225 | $438,025 |
| December 2023 | $5.1M | Current | 4.67% | 1.81 | 2.04 | 87% | $0 | 09-30-2023 | $2.2M | $1.7M | $493,225 | $438,025 |
| January 2024 | $5.1M | Current | 4.67% | 1.81 | 2.04 | 87% | $0 | 09-30-2023 | $2.2M | $1.7M | $493,225 | $438,025 |
| February 2024 | $5.1M | Current | 4.67% | 1.61 | 1.83 | 86% | $0 | 12-31-2023 | $2.2M | $1.7M | $442,855 | $387,655 |
| March 2024 | $5.1M | Current | 4.67% | 1.61 | 1.83 | 86% | $0 | 12-31-2023 | $2.2M | $1.7M | $442,855 | $387,655 |
| April 2024 | $5.1M | Current | 4.67% | 1.61 | 1.83 | 86% | $0 | 12-31-2023 | $2.2M | $1.7M | $442,855 | $387,655 |
| May 2024 | $5.1M | Current | 4.67% | 1.61 | 1.83 | 86% | $0 | 12-31-2023 | $2.2M | $1.7M | $442,855 | $387,655 |
| June 2024 | $5.1M | Current | 4.67% | 1.78 | 2.01 | 89% | $0 | 03-31-2024 | $2.2M | $1.7M | $486,347 | $431,147 |
| July 2024 | $5.1M | Current | 4.67% | 1.78 | 2.01 | 89% | $0 | 03-31-2024 | $2.2M | $1.7M | $486,347 | $431,147 |
| August 2024 | $5.1M | Current | 4.67% | 1.78 | 2.01 | 89% | $0 | 03-31-2024 | $2.2M | $1.7M | $486,347 | $431,147 |
| September 2024 | $5.1M | Current | 4.67% | 2.01 | 2.23 | 86% | $0 | 06-30-2024 | $2.2M | $1.7M | $540,992 | $485,792 |
| October 2024 | $5.1M | Current | 4.67% | 2.01 | 2.23 | 86% | $0 | 06-30-2024 | $2.2M | $1.7M | $540,992 | $485,792 |
| November 2024 | $5.1M | Current | 4.67% | 2.01 | 2.23 | 86% | $0 | 06-30-2024 | $2.2M | $1.7M | $540,992 | $485,792 |
| December 2024 | $5.1M | Current | 4.67% | 2.00 | 2.23 | 85% | $0 | 09-30-2024 | $2.2M | $1.7M | $539,266 | $484,066 |
| January 2025 | $5.1M | Current | 4.67% | 2.00 | 2.23 | 85% | $0 | 09-30-2024 | $2.2M | $1.7M | $539,266 | $484,066 |
| February 2025 | $5.1M | Current | 4.67% | 2.00 | 2.23 | 85% | $0 | 09-30-2024 | $2.2M | $1.7M | $539,266 | $484,066 |
| March 2025 | $5.1M | Current | 4.67% | 1.95 | 2.18 | 88% | $0 | 12-31-2024 | $2.2M | $1.7M | $527,616 | $472,416 |
| April 2025 | $5.1M | Current | 4.67% | 1.95 | 2.18 | 88% | $0 | 12-31-2024 | $2.2M | $1.7M | $527,616 | $472,416 |
| May 2025 | $5.1M | Current | 4.67% | 1.95 | 2.18 | 88% | $0 | 12-31-2024 | $2.2M | $1.7M | $527,616 | $472,416 |
| June 2025 | $5.1M | Current | 4.67% | 1.81 | 2.04 | 94% | $0 | 03-31-2025 | $2.2M | $1.7M | $493,424 | $438,224 |
| July 2025 | $5.1M | Current | 4.67% | 1.81 | 2.04 | 94% | $0 | 03-31-2025 | $2.2M | $1.7M | $493,424 | $438,224 |
| August 2025 | $5.1M | Current | 4.67% | 1.81 | 2.04 | 94% | $0 | 03-31-2025 | $2.2M | $1.7M | $493,424 | $438,224 |
| September 2025 | $5.1M | Current | 4.67% | 1.57 | 1.79 | 91% | $0 | 06-30-2025 | $2.2M | $1.7M | $433,150 | $377,950 |
| October 2025 | $5.1M | Current | 4.67% | 1.57 | 1.79 | 91% | $0 | 06-30-2025 | $2.2M | $1.7M | $433,150 | $377,950 |
| November 2025 | $5.1M | Current | 4.67% | 1.57 | 1.79 | 91% | $0 | 06-30-2025 | $2.2M | $1.7M | $433,150 | $377,950 |
| December 2025 | $5.1M | Current | 4.67% | 1.46 | 1.69 | 95% | $0 | 09-30-2025 | $2.2M | $1.8M | $408,078 | $352,878 |
| January 2026 | $5.1M | Current | 4.67% | 1.46 | 1.69 | 95% | $0 | 09-30-2025 | $2.2M | $1.8M | $408,078 | $352,878 |
| February 2026 | $5.1M | Current | 4.67% | 1.46 | 1.69 | 95% | $0 | 09-30-2025 | $2.2M | $1.8M | $408,078 | $352,878 |
| March 2026 | $5.1M | Current | 4.67% | 1.19 | 1.42 | 95% | $0 | 12-31-2025 | $2.2M | $1.8M | $342,760 | $287,560 |
| April 2026 | $5.1M | Current | 4.67% | 1.31 | 1.54 | 95% | $0 | 12-31-2025 | $2.2M | $1.8M | $371,586 | $316,386 |
| May 2026 | $5.1M | Current | 4.67% | 1.31 | 1.54 | 95% | $0 | 12-31-2025 | $2.2M | $1.8M | $371,586 | $316,386 |
| June 2026 | $5.1M | Current | 4.67% | 1.34 | 1.57 | 94% | $0 | 03-31-2026 | $2.2M | $1.8M | $378,966 | $323,766 |
| July 2026 | $5.1M | Current | 4.67% | 1.34 | 1.57 | 94% | $0 | 03-31-2026 | $2.2M | $1.8M | $378,966 | $323,766 |
| August 2026 | $5.1M | Current | 4.67% | 1.34 | 1.57 | 94% | $0 | 03-31-2026 | $2.2M | $1.8M | $378,966 | $323,766 |
| September 2026 | $5.1M | Current | 4.67% | 1.28 | 1.51 | 93% | $0 | 06-30-2026 | $2.2M | $1.8M | $364,772 | $309,572 |
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 |
|---|---|
| 2020-07-14 | Transferred to the special servicer |
| January 2022 | First reported 30 or more days delinquent |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.