← Benchmark 2025-B41 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2025-B41 Mortgage Trust
- Current balance
- $1.5M (September 2026)
- Share of deal
- 0.2%
- Status
- Current
- DSCR (latest)
- 0.00
- Occupancy (latest)
- 0%
- Scheduled maturity
- 2035-08-01
Property and terms
| Property | ADELPHIA HALL 35TH AVENUE OWNERS CORP. |
| Address | 89-10 35TH AVE; JACKSON HEIGHTS, NY 11372 |
| Property type | Healthcare |
| Units, beds or keys | 82 |
| Net rentable square feet | not yet reported |
| Year built | 1927 |
| Year last renovated | 2005 |
| Original balance | $1.5M |
| Current balance | $1.5M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 6.63% |
| Current interest rate | 6.63% |
| Origination date | 07-30-2025 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2035-08-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 01-30-2035 |
| Servicer | NCB |
| Loan servicer | not yet reported |
| Originator | National Cooperative Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $38.3M | 06-05-2025 | MAI |
| Most recent reported | $38.3M | 2025-06-05 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| August 2025 | $1.5M | Matured balloon, performing | 6.63% | 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 | $1.5M | 30-59 days delinquent | 0.00% | 0.00 | 0.00 | 0% | $551 | not yet reported | $0 | $0 | $0 | $0 |
| October 2025 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| November 2025 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| December 2025 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| January 2026 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| February 2026 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| March 2026 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| April 2026 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| May 2026 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| June 2026 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2026 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| August 2026 | $1.5M | Current | 6.63% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| September 2026 | $1.5M | Current | 6.63% | 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 |
|---|---|
| September 2025 | 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.