← Morgan Stanley Bank of America Merrill Lynch Trust 2015-C22 · Loan annex · CMBS market
- Deal
- Morgan Stanley Bank of America Merrill Lynch Trust 2015-C22
- Current balance
- $45.6M (January 2023)
- Share of deal
- 4.5%
- Status
- Current
- DSCR (latest)
- 3.15
- Occupancy (latest)
- 95%
- Scheduled maturity
- 2029-11-06
Property and terms
| Property | THE HENDRY |
| Address | 1759 WEST CAMPBELL ROAD; Garland, TX 75044 |
| Property type | Multifamily |
| Units, beds or keys | 399 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $45.6M |
| Current balance | $45.6M (January 2023) |
| Share of deal balance | 4.5% |
| Interest rate at origination | 3.68% |
| Current interest rate | 3.68% |
| Origination date | 10-11-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 08-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | CCRE |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $77.2M | 08-08-2019 | MAI |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| January 2023 | $45.6M | Current | 3.68% | 3.15 | 3.21 | 95% | $0 | 09-30-2022 | $8.4M | $2.9M | $5.5M | $5.4M |
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.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.