← Bank 2020-BNK29 · Loan annex · CMBS market
- Deal
- Bank 2020-BNK29
- Current balance
- $5.3M (September 2026)
- Share of deal
- 0.7%
- Status
- Current
- DSCR (latest)
- 1.97
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2030-10-01
Property and terms
| Property | WALGREENS TUMWATER |
| Address | 702 TROSPER ROAD SOUTHWEST; Tumwater, WA 98512 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,418 |
| Year built | 2011 |
| Year last renovated | not yet reported |
| Original balance | $5.3M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.61% |
| Current interest rate | 3.61% |
| Origination date | 09-24-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | 06-30-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $8.3M | 08-07-2020 | MAI |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Walgreens | 14,418 | 12-31-2050 |
The three largest tenants as reported in the latest asset-level record.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| November 2020 | $5.3M | Current | 3.61% | 2.47 | 2.47 | 100% | $0 | 08-31-2020 | $476,000 | $0 | $476,000 | $476,000 |
| December 2020 | $5.3M | Current | 3.61% | 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 | $5.3M | Current | 3.61% | 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 | $5.3M | Current | 3.61% | 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 | $5.3M | Current | 3.61% | 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 | $5.3M | Current | 3.61% | 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 | $5.3M | Current | 3.61% | 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 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2021 | $119,000 | $1,190 | $117,810 | $117,269 |
| July 2021 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2021 | $119,000 | $1,190 | $117,810 | $117,269 |
| August 2021 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 06-30-2021 | $238,000 | $2,380 | $235,620 | $234,538 |
| September 2021 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 06-30-2021 | $238,000 | $2,380 | $235,620 | $234,538 |
| October 2021 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 06-30-2021 | $238,000 | $2,380 | $235,620 | $234,538 |
| November 2021 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 06-30-2021 | $238,000 | $2,380 | $235,620 | $234,538 |
| December 2021 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2021 | $357,000 | $3,570 | $353,430 | $351,808 |
| January 2022 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2021 | $357,000 | $3,570 | $353,430 | $351,808 |
| February 2022 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2021 | $357,000 | $3,570 | $353,430 | $351,808 |
| March 2022 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2021 | $357,000 | $3,570 | $353,430 | $351,808 |
| April 2022 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2021 | $357,000 | $3,570 | $353,430 | $351,808 |
| May 2022 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2021 | $357,000 | $3,570 | $353,430 | $351,808 |
| June 2022 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2021 | $357,000 | $3,570 | $353,430 | $351,808 |
| July 2022 | $5.3M | Current | 3.61% | 2.43 | 2.45 | 100% | $0 | 12-31-2021 | $476,000 | $4,760 | $471,240 | $469,077 |
| August 2022 | $5.3M | Current | 3.61% | 2.43 | 2.45 | 100% | $0 | 12-31-2021 | $476,000 | $4,760 | $471,240 | $469,077 |
| September 2022 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 06-30-2022 | $238,000 | $2,380 | $235,620 | $234,538 |
| October 2022 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 06-30-2022 | $238,000 | $2,380 | $235,620 | $234,538 |
| November 2022 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2022 | $357,000 | $3,570 | $353,430 | $351,808 |
| December 2022 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2022 | $357,000 | $3,570 | $353,430 | $351,808 |
| January 2023 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2022 | $357,000 | $3,570 | $353,430 | $351,808 |
| February 2023 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2022 | $357,000 | $3,570 | $353,430 | $351,808 |
| March 2023 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2022 | $357,000 | $3,570 | $353,430 | $351,808 |
| April 2023 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2022 | $357,000 | $3,570 | $353,430 | $351,808 |
| May 2023 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2023 | $119,000 | $1,190 | $117,810 | $117,269 |
| June 2023 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2023 | $119,000 | $1,190 | $117,810 | $117,269 |
| July 2023 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2023 | $119,000 | $1,190 | $117,810 | $117,269 |
| August 2023 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2023 | $119,000 | $1,190 | $117,810 | $117,269 |
| September 2023 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2023 | $119,000 | $1,190 | $117,810 | $117,269 |
| October 2023 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2023 | $119,000 | $1,190 | $117,810 | $117,269 |
| November 2023 | $5.3M | Current | 3.61% | 2.47 | 2.48 | 100% | $0 | 03-31-2023 | $119,000 | $1,190 | $117,810 | $117,269 |
| December 2023 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2023 | $357,000 | $3,570 | $353,430 | $351,808 |
| January 2024 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2023 | $357,000 | $3,570 | $353,430 | $351,808 |
| February 2024 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 09-30-2023 | $357,000 | $3,570 | $353,430 | $351,808 |
| March 2024 | $5.3M | Current | 3.61% | 2.43 | 2.45 | 100% | $0 | 12-31-2023 | $476,000 | $4,760 | $471,240 | $469,077 |
| April 2024 | $5.3M | Current | 3.61% | 2.43 | 2.45 | 100% | $0 | 12-31-2023 | $476,000 | $4,760 | $471,240 | $469,077 |
| May 2024 | $5.3M | Current | 3.61% | 2.43 | 2.45 | 100% | $0 | 12-31-2023 | $476,000 | $4,760 | $471,240 | $469,077 |
| June 2024 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 03-31-2024 | $119,000 | $1,190 | $117,810 | $117,269 |
| July 2024 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 03-31-2024 | $119,000 | $1,190 | $117,810 | $117,269 |
| August 2024 | $5.3M | Current | 3.61% | 2.44 | 2.45 | 100% | $0 | 03-31-2024 | $119,000 | $1,190 | $117,810 | $117,269 |
| September 2024 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 06-30-2024 | $238,000 | $2,380 | $235,620 | $234,538 |
| October 2024 | $5.3M | Matured balloon, non-performing | 3.61% | 2.43 | 2.44 | 100% | $15,817 | 06-30-2024 | $238,000 | $2,380 | $235,620 | $234,538 |
| November 2024 | $5.3M | Matured balloon, non-performing | 3.61% | 2.43 | 2.44 | 100% | $16,344 | 06-30-2024 | $238,000 | $2,380 | $235,620 | $234,538 |
| December 2024 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 06-30-2024 | $238,000 | $2,380 | $235,620 | $234,538 |
| January 2025 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 06-30-2024 | $238,000 | $2,380 | $235,620 | $234,538 |
| February 2025 | $5.3M | Current | 3.61% | 2.43 | 2.44 | 100% | $0 | 06-30-2024 | $238,000 | $2,380 | $235,620 | $234,538 |
| March 2025 | $5.3M | Current | 3.61% | 1.97 | 1.99 | 100% | $0 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| April 2025 | $5.3M | Current | 3.61% | 1.97 | 1.99 | 100% | $0 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| May 2025 | $5.3M | Matured balloon, non-performing | 3.61% | 1.97 | 1.99 | 100% | $15,817 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| June 2025 | $5.3M | Matured balloon, non-performing | 3.61% | 1.97 | 1.99 | 100% | $16,344 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| July 2025 | $5.3M | Matured balloon, non-performing | 3.61% | 1.97 | 1.99 | 100% | $15,817 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| August 2025 | $5.3M | Current | 3.61% | 1.97 | 1.99 | 100% | $0 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| September 2025 | $5.3M | Matured balloon, non-performing | 3.61% | 1.97 | 1.99 | 100% | $16,344 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| October 2025 | $5.3M | Matured balloon, non-performing | 3.61% | 1.97 | 1.99 | 100% | $15,817 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| November 2025 | $5.3M | Current | 3.61% | 1.97 | 1.99 | 100% | $0 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| December 2025 | $5.3M | Current | 3.61% | 1.97 | 1.99 | 100% | $0 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| January 2026 | $5.3M | Current | 3.61% | 1.97 | 1.99 | 100% | $0 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| February 2026 | $5.3M | Current | 3.61% | 1.97 | 1.99 | 100% | $0 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| March 2026 | $5.3M | Matured balloon, non-performing | 3.61% | 1.97 | 1.99 | 100% | $14,762 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| April 2026 | $5.3M | Matured balloon, non-performing | 3.61% | 1.97 | 1.99 | 100% | $16,344 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| May 2026 | $5.3M | 30-59 days delinquent | 3.61% | 1.97 | 1.99 | 100% | $32,161 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| June 2026 | $5.3M | 30-59 days delinquent | 3.61% | 1.97 | 1.99 | 100% | $32,161 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| July 2026 | $5.3M | Matured balloon, non-performing | 3.61% | 1.97 | 1.99 | 100% | $15,817 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| August 2026 | $5.3M | 30-59 days delinquent | 3.61% | 1.97 | 1.99 | 100% | $32,161 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
| September 2026 | $5.3M | Current | 3.61% | 1.97 | 1.99 | 100% | $0 | 09-30-2024 | $460,616 | $173,625 | $286,991 | $285,369 |
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 |
|---|---|
| 2024-09-26 | Transferred to the special servicer |
| May 2026 | First reported 30 or more days delinquent |
| 2026-06-30 | Loan modified (maturity after modification 2030-10-01) |
| 2026-08-26 | Returned to the master servicer |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.