← Bank 2020-BNK28 · Loan annex · CMBS market
- Deal
- Bank 2020-BNK28
- Current balance
- $4.0M (September 2026)
- Share of deal
- 0.6%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2030-09-01
Property and terms
| Property | Loan 34 |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | 242 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | 2016 |
| Original balance | $4.2M |
| Current balance | $4.0M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.05% |
| Current interest rate | 4.05% |
| Origination date | 08-07-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2030-09-01 |
| Prepayment lockout end | 04-30-2030 |
| 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 | Yes |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $6.0M | 06-23-2020 | MAI |
| Most recent reported | $95.8M | 2019-09-20 | MAI |
Change from securitization to the most recent reported valuation: 1483.5%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| September 2020 | $4.2M | Current | 4.05% | 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 2020 | $4.2M | Current | 4.05% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2020 | $4.2M | Current | 4.05% | 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 2020 | $4.2M | Current | 4.05% | 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 |
| January 2021 | $4.2M | Current | 4.05% | 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 |
| February 2021 | $4.2M | Current | 4.05% | 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 |
| March 2021 | $4.2M | Current | 4.05% | 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 |
| April 2021 | $4.2M | Current | 4.05% | 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 |
| May 2021 | $4.2M | Current | 4.05% | 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 |
| June 2021 | $4.2M | Current | 4.05% | 2.83 | 2.91 | 97% | $0 | 03-31-2021 | $159,471 | $34,851 | $124,620 | $121,488 |
| July 2021 | $4.2M | Current | 4.05% | 2.83 | 2.91 | 97% | $0 | 03-31-2021 | $159,471 | $34,851 | $124,620 | $121,488 |
| August 2021 | $4.2M | Current | 4.05% | 2.88 | 2.95 | 98% | $0 | 06-30-2021 | $328,002 | $73,530 | $254,472 | $248,208 |
| September 2021 | $4.2M | Current | 4.05% | 2.88 | 2.95 | 98% | $0 | 06-30-2021 | $328,002 | $73,530 | $254,472 | $248,208 |
| October 2021 | $4.2M | Current | 4.05% | 2.88 | 2.95 | 98% | $0 | 06-30-2021 | $328,002 | $73,530 | $254,472 | $248,208 |
| November 2021 | $4.2M | Current | 4.05% | 2.88 | 2.95 | 98% | $0 | 06-30-2021 | $328,002 | $73,530 | $254,472 | $248,208 |
| December 2021 | $4.2M | Current | 4.05% | 2.88 | 2.95 | 98% | $0 | 06-30-2021 | $328,002 | $73,530 | $254,472 | $248,208 |
| January 2022 | $4.2M | Current | 4.05% | 2.88 | 2.95 | 98% | $0 | 06-30-2021 | $328,002 | $73,530 | $254,472 | $248,208 |
| February 2022 | $4.2M | Current | 4.05% | 3.18 | 3.25 | 97% | $0 | 09-30-2021 | $496,287 | $71,499 | $424,788 | $415,392 |
| March 2022 | $4.2M | Current | 4.05% | 3.18 | 3.25 | 97% | $0 | 09-30-2021 | $496,287 | $71,499 | $424,788 | $415,392 |
| April 2022 | $4.2M | Current | 4.05% | 2.84 | 2.91 | 97% | $0 | 12-31-2021 | $663,033 | $157,271 | $505,762 | $493,235 |
| May 2022 | $4.2M | Current | 4.05% | 2.39 | 2.46 | 96% | $0 | 03-31-2022 | $174,234 | $68,680 | $105,554 | $102,422 |
| June 2022 | $4.2M | Current | 4.05% | 2.39 | 2.46 | 96% | $0 | 03-31-2022 | $174,234 | $68,680 | $105,554 | $102,422 |
| July 2022 | $4.2M | Current | 4.05% | 2.39 | 2.46 | 96% | $0 | 03-31-2022 | $174,234 | $68,680 | $105,554 | $102,422 |
| August 2022 | $4.2M | Current | 4.05% | 2.39 | 2.46 | 96% | $0 | 03-31-2022 | $174,234 | $68,680 | $105,554 | $102,422 |
| September 2022 | $4.2M | Current | 4.05% | 2.67 | 2.75 | 96% | $0 | 06-30-2022 | $360,927 | $124,019 | $236,908 | $230,644 |
| October 2022 | $4.2M | Current | 4.05% | 2.67 | 2.75 | 96% | $0 | 06-30-2022 | $360,927 | $124,019 | $236,908 | $230,644 |
| November 2022 | $4.2M | Current | 4.05% | 2.67 | 2.75 | 96% | $0 | 06-30-2022 | $360,927 | $124,019 | $236,908 | $230,644 |
| December 2022 | $4.2M | Current | 4.05% | 2.65 | 2.72 | 94% | $0 | 09-30-2022 | $541,686 | $187,303 | $354,383 | $344,987 |
| January 2023 | $4.2M | Current | 4.05% | 2.65 | 2.72 | 94% | $0 | 09-30-2022 | $541,686 | $187,303 | $354,383 | $344,987 |
| February 2023 | $4.2M | Current | 4.05% | 2.65 | 2.72 | 94% | $0 | 09-30-2022 | $541,686 | $187,303 | $354,383 | $344,987 |
| March 2023 | $4.2M | Current | 4.05% | 2.67 | 2.74 | 92% | $0 | 12-31-2022 | $720,037 | $243,979 | $476,058 | $463,531 |
| April 2023 | $4.2M | Current | 4.05% | 2.67 | 2.74 | 92% | $0 | 12-31-2022 | $720,037 | $243,979 | $476,058 | $463,531 |
| May 2023 | $4.2M | Current | 4.05% | 2.67 | 2.74 | 92% | $0 | 12-31-2022 | $720,037 | $243,979 | $476,058 | $463,531 |
| June 2023 | $4.2M | Current | 4.05% | 2.67 | 2.74 | 92% | $0 | 12-31-2022 | $720,037 | $243,979 | $476,058 | $463,531 |
| July 2023 | $4.2M | Current | 4.05% | 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 |
| August 2023 | $4.2M | Current | 4.05% | 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 |
| September 2023 | $4.2M | Current | 4.05% | 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 2023 | $4.2M | Current | 4.05% | 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 2023 | $4.2M | Current | 4.05% | 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 |
| January 2024 | $4.2M | Current | 4.05% | 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 |
| February 2024 | $4.2M | Current | 4.05% | 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 |
| March 2024 | $4.2M | Current | 4.05% | 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 |
| April 2024 | $4.2M | Current | 4.05% | 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 |
| May 2024 | $4.2M | Current | 4.05% | 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 |
| June 2024 | $4.2M | Current | 4.05% | 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 2024 | $4.2M | Current | 4.05% | 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 |
| August 2024 | $4.2M | Current | 4.05% | 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 |
| September 2024 | $4.2M | Current | 4.05% | 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 2024 | $4.2M | Current | 4.05% | 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 2024 | $4.2M | Current | 4.05% | 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 2024 | $4.1M | Current | 4.05% | 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 |
| January 2025 | $7.1M | Current | 3.06% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| February 2025 | $4.1M | Current | 4.05% | 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 |
| March 2025 | $4.1M | Current | 4.05% | 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 |
| April 2025 | $4.1M | Current | 4.05% | 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 |
| May 2025 | $4.1M | Current | 4.05% | 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 |
| June 2025 | $4.1M | Current | 4.05% | 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 2025 | $4.1M | Current | 4.05% | 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 |
| August 2025 | $4.1M | Current | 4.05% | 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 |
| September 2025 | $4.1M | Current | 4.05% | 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 2025 | $4.1M | Current | 4.05% | 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 2025 | $4.1M | Current | 4.05% | 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 2025 | $4.1M | Current | 4.05% | 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 |
| January 2026 | $4.1M | Current | 4.05% | 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 |
| February 2026 | $4.1M | Current | 4.05% | 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 |
| March 2026 | $4.1M | Current | 4.05% | 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 |
| April 2026 | $4.0M | Current | 4.05% | 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 |
| May 2026 | $4.0M | Current | 4.05% | 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 |
| June 2026 | $4.0M | Current | 4.05% | 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 2026 | $4.0M | Current | 4.05% | 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 |
| August 2026 | $4.0M | Current | 4.05% | 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 |
| September 2026 | $4.0M | Current | 4.05% | 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 |
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 |
|---|---|
| 2023-07-11 | Defeasance recorded (first filing showing defeased status) |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.