← Bank 2018-BNK15 · Loan annex · CMBS market
- Deal
- Bank 2018-BNK15
- Current balance
- $0 (July 2026)
- Share of deal
- not yet reported
- Status
- Current
- DSCR (latest)
- 0.00
- Occupancy (latest)
- 0%
- Scheduled maturity
- 2028-11-01
Property and terms
| Property | 27 VICTORIA OWNERS CORP. |
| Address | 200 EAST 27TH ST; NEW YORK, NY 10016 |
| Property type | Healthcare |
| Units, beds or keys | 260 |
| Net rentable square feet | not yet reported |
| Year built | 1963 |
| Year last renovated | 0 |
| Original balance | $8.8M |
| Current balance | $0 (July 2026) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.49% |
| Current interest rate | 0.00% |
| Origination date | 10-24-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-11-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 04-30-2028 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Consumer Cooperative Bank |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $202.8M | 09-05-2018 | Non-MAI |
| Most recent reported | $190.1M | 2022-07-29 | MAI |
Change from securitization to the most recent reported valuation: -6.3%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| November 2018 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 98% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2018 | $8.8M | Current | 4.49% | 12.38 | 12.53 | 98% | not yet reported | 09-05-2018 | $10.1M | $5.0M | $5.0M | $5.0M |
| January 2019 | $8.8M | Current | 4.49% | 12.38 | 12.53 | 98% | not yet reported | 09-05-2018 | $10.1M | $5.0M | $5.0M | $5.0M |
| February 2019 | $8.8M | Current | 4.49% | 12.38 | 12.53 | 98% | not yet reported | 09-05-2018 | $10.1M | $5.0M | $5.0M | $5.0M |
| March 2019 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 06-07-2010 | $7.1M | $4.0M | $3.1M | $3.1M |
| April 2019 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 06-07-2010 | $7.1M | $4.0M | $3.1M | $3.1M |
| May 2019 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 06-07-2010 | $7.1M | $4.0M | $3.1M | $3.1M |
| June 2019 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 06-07-2010 | $7.1M | $4.0M | $3.1M | $3.1M |
| July 2019 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 06-07-2010 | $7.1M | $4.0M | $3.1M | $3.1M |
| August 2019 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 06-07-2010 | $7.1M | $4.0M | $3.1M | $3.1M |
| October 2019 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 06-07-2010 | $7.1M | $4.0M | $3.1M | $3.1M |
| November 2019 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2018 | $5.1M | $4.8M | $282,915 | $282,915 |
| December 2019 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2018 | $5.1M | $4.8M | $282,915 | $282,915 |
| January 2020 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2018 | $5.1M | $4.8M | $282,915 | $282,915 |
| February 2020 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2018 | $5.1M | $4.8M | $282,915 | $282,915 |
| March 2020 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2018 | $5.1M | $4.8M | $282,915 | $282,915 |
| April 2020 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2018 | $5.1M | $4.8M | $282,915 | $282,915 |
| May 2020 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2018 | $5.1M | $4.8M | $282,915 | $282,915 |
| June 2020 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2018 | $5.1M | $4.8M | $282,915 | $282,915 |
| July 2020 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| August 2020 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| September 2020 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| October 2020 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| December 2020 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| January 2021 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| March 2021 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| April 2021 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| May 2021 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| June 2021 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| July 2021 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| August 2021 | $8.8M | Current | 4.49% | 0.97 | 0.97 | 95% | not yet reported | 12-31-2019 | $5.3M | $4.9M | $391,789 | $391,789 |
| September 2021 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2020 | $5.4M | $5.1M | $278,882 | $278,882 |
| October 2021 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2020 | $5.4M | $5.1M | $278,882 | $278,882 |
| December 2021 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2020 | $5.4M | $5.1M | $278,882 | $278,882 |
| February 2022 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2020 | $5.4M | $5.1M | $278,882 | $278,882 |
| March 2022 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2020 | $5.4M | $5.1M | $278,882 | $278,882 |
| April 2022 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2020 | $5.4M | $5.1M | $278,882 | $278,882 |
| May 2022 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 12-30-2021 | $5.7M | $6.0M | not yet reported | not yet reported |
| June 2022 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 12-30-2021 | $5.7M | $6.0M | not yet reported | not yet reported |
| July 2022 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 12-30-2021 | $5.7M | $6.0M | not yet reported | not yet reported |
| August 2022 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 12-30-2021 | $5.7M | $6.0M | not yet reported | not yet reported |
| September 2022 | $8.8M | Current | 4.49% | not yet reported | not yet reported | 95% | not yet reported | 12-30-2021 | $5.7M | $6.0M | not yet reported | not yet reported |
| October 2022 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2021 | $5.6M | $5.3M | $276,496 | $276,496 |
| November 2022 | $8.8M | Current | 4.49% | 0.69 | 0.69 | 95% | not yet reported | 12-31-2021 | $5.6M | $5.3M | $276,496 | $276,496 |
| December 2022 | $8.8M | Current | 4.49% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| April 2025 | $8.8M | Current | 4.49% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| August 2025 | $8.8M | Current | 4.49% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2026 | $0 | Current | 0.00% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
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 |
|---|---|
| 2025-12-29 | Liquidated; realized loss $0 |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.