← Bank 2025-BNK51 · Loan annex · CMBS market
- Deal
- Bank 2025-BNK51
- Current balance
- $100.0M (September 2026)
- Share of deal
- 9.9%
- Status
- Current
- DSCR (latest)
- 1.19
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2036-01-01
Property and terms
| Property | Sheraton Denver Downtown Hotel |
| Address | 1550 And 1555 Court Place; Denver, CO 80202 |
| Property type | Other (code 98) |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 191,437 |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $100.0M |
| Current balance | $100.0M (September 2026) |
| Share of deal balance | 9.9% |
| Interest rate at origination | 6.28% |
| Current interest rate | 6.28% |
| Origination date | 12-01-2025 |
| Original term | 121 months |
| Amortization term | not yet reported |
| Interest-only period | 121 months |
| Scheduled maturity | 2036-01-01 |
| Prepayment lockout end | 06-30-2035 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $235.0M | 09-16-2025 | MAI |
| Most recent reported | $235.0M | 2025-09-16 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Denver, LLC | 191,437 | 11-30-2114 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 2025 | $100.0M | Current | 6.28% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2026 | $100.0M | Current | 6.28% | 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 | $100.0M | Current | 6.28% | 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 | $100.0M | Matured balloon, performing | 6.28% | not yet reported | not yet reported | not yet reported | $487,939 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2026 | $100.0M | Current | 6.28% | 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 | $100.0M | Current | 6.28% | 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 | $100.0M | Current | 6.28% | 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 | $100.0M | Current | 6.28% | 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 | $100.0M | Current | 6.28% | 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 | $100.0M | Current | 6.28% | 1.19 | 1.19 | 100% | $0 | 06-30-2026 | $13.6M | not yet reported | $13.6M | $13.6M |
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.
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: Bank 2026-BNK52; Wells Fargo Commercial Mortgage Trust 2026-C66.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.