← Morgan Stanley Capital I Trust 2020-HR8 · Loan annex · CMBS market
- Deal
- Morgan Stanley Capital I Trust 2020-HR8
- Current balance
- $16.6M (September 2026)
- Share of deal
- 2.6%
- Status
- Current
- DSCR (latest)
- 1.27
- Occupancy (latest)
- 88%
- Scheduled maturity
- 2030-08-01
Property and terms
| Property | New Haven Multifamily Portfolio |
| Address | CT |
| Property type | Multifamily |
| Units, beds or keys | 240 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.5M |
| Current balance | $16.6M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 4.45% |
| Current interest rate | 4.45% |
| Origination date | 07-09-2020 |
| Original term | 121 months |
| Amortization term | 360 months |
| Interest-only period | 37 months |
| Scheduled maturity | 2030-08-01 |
| Prepayment lockout end | 04-30-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | Yes |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $30.3M | not yet reported | not yet reported |
| Most recent reported | $38.2M | 2026-03-09 | MAI |
Change from securitization to the most recent reported valuation: 26.1%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| July 2020 | $17.5M | Current | 4.45% | 1.57 | 1.67 | 93% | $0 | 05-31-2020 | $2.7M | $977,789 | $1.8M | $1.7M |
| August 2020 | $17.5M | Current | 4.45% | 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 2020 | $17.5M | Current | 4.45% | 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 | $17.5M | Current | 4.45% | 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 2020 | $17.5M | Current | 4.45% | 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 | $17.5M | Current | 4.45% | 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 | $17.5M | Current | 4.45% | 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 | $17.5M | Matured balloon, non-performing | 4.45% | not yet reported | not yet reported | not yet reported | $66,984 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2021 | $17.5M | Current | 4.45% | 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 | $17.5M | Current | 4.45% | 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 | $17.5M | Current | 4.45% | 2.20 | 2.27 | 94% | $0 | 03-31-2021 | $765,052 | $322,390 | $442,662 | $427,537 |
| June 2021 | $17.5M | Current | 4.45% | 2.20 | 2.27 | 94% | $0 | 03-31-2021 | $765,052 | $322,390 | $442,662 | $427,537 |
| July 2021 | $17.5M | Current | 4.45% | 2.20 | 2.27 | 94% | $0 | 03-31-2021 | $765,052 | $322,390 | $442,662 | $427,537 |
| August 2021 | $17.5M | Current | 4.45% | 2.09 | 2.16 | 94% | $0 | 06-30-2021 | $1.5M | $697,447 | $849,714 | $819,464 |
| September 2021 | $17.5M | Current | 4.45% | 2.09 | 2.16 | 94% | $0 | 06-30-2021 | $1.5M | $697,447 | $849,714 | $819,464 |
| October 2021 | $17.5M | Current | 4.45% | 2.09 | 2.16 | 94% | $0 | 06-30-2021 | $1.5M | $697,447 | $849,714 | $819,464 |
| November 2021 | $17.5M | Current | 4.45% | 2.09 | 2.16 | 94% | $0 | 06-30-2021 | $1.5M | $697,447 | $849,714 | $819,464 |
| December 2021 | $17.5M | Current | 4.45% | 2.01 | 2.09 | 93% | $0 | 09-30-2021 | $2.4M | $1.1M | $1.2M | $1.2M |
| January 2022 | $17.5M | Current | 4.45% | 2.01 | 2.09 | 93% | $0 | 09-30-2021 | $2.4M | $1.1M | $1.2M | $1.2M |
| February 2022 | $17.5M | Current | 4.45% | 2.01 | 2.09 | 93% | $0 | 09-30-2021 | $2.4M | $1.1M | $1.2M | $1.2M |
| March 2022 | $17.5M | Current | 4.45% | 1.48 | 1.55 | 94% | $0 | 12-31-2021 | $3.0M | $1.8M | $1.2M | $1.2M |
| April 2022 | $17.5M | Current | 4.45% | 1.48 | 1.55 | 94% | $0 | 12-31-2021 | $3.0M | $1.8M | $1.2M | $1.2M |
| May 2022 | $17.5M | Current | 4.45% | 1.77 | 1.85 | 94% | $64,823 | 12-31-2021 | $3.0M | $1.6M | $1.5M | $1.4M |
| June 2022 | $17.5M | Current | 4.45% | 1.77 | 1.85 | 94% | $0 | 12-31-2021 | $3.0M | $1.6M | $1.5M | $1.4M |
| July 2022 | $17.5M | Matured balloon, non-performing | 4.45% | 2.11 | 2.19 | 95% | $64,823 | 03-31-2022 | $815,305 | $389,524 | $425,781 | $410,656 |
| August 2022 | $17.5M | Matured balloon, non-performing | 4.45% | 2.11 | 2.19 | 95% | $66,984 | 03-31-2022 | $815,305 | $389,524 | $425,781 | $410,656 |
| September 2022 | $17.5M | Current | 4.45% | 2.13 | 2.21 | 95% | $0 | 06-30-2022 | $1.7M | $785,205 | $870,064 | $839,814 |
| October 2022 | $17.5M | Current | 4.45% | 2.13 | 2.21 | 95% | $0 | 06-30-2022 | $1.7M | $785,205 | $870,064 | $839,814 |
| November 2022 | $17.5M | Current | 4.45% | 2.13 | 2.21 | 95% | $0 | 06-30-2022 | $1.7M | $785,205 | $870,064 | $839,814 |
| December 2022 | $17.5M | Current | 4.45% | 2.13 | 2.21 | 95% | $0 | 06-30-2022 | $1.7M | $785,205 | $870,064 | $839,814 |
| January 2023 | $26.7M | Current | 4.95% | 4.01 | 4.43 | 92% | $0 | 09-30-2022 | $15.1M | $7.2M | $8.0M | $7.2M |
| February 2023 | $17.5M | Current | 4.45% | 2.13 | 2.21 | 95% | $0 | 06-30-2022 | $1.7M | $785,205 | $870,064 | $839,814 |
| March 2023 | $17.5M | Current | 4.45% | 2.02 | 2.10 | 95% | $0 | 12-31-2022 | $3.3M | $1.6M | $1.7M | $1.6M |
| April 2023 | $17.5M | Matured balloon, non-performing | 4.45% | 2.02 | 2.10 | 95% | $66,984 | 12-31-2022 | $3.3M | $1.6M | $1.7M | $1.6M |
| May 2023 | $17.5M | Current | 4.45% | 2.02 | 2.10 | 95% | $0 | 12-31-2022 | $3.3M | $1.6M | $1.7M | $1.6M |
| June 2023 | $17.5M | Matured balloon, non-performing | 4.45% | 2.02 | 2.10 | 95% | $66,984 | 12-31-2022 | $3.3M | $1.6M | $1.7M | $1.6M |
| July 2023 | $17.5M | Matured balloon, non-performing | 4.45% | 1.78 | 1.85 | 95% | $64,823 | 03-31-2023 | $759,145 | $398,246 | $360,899 | $345,774 |
| August 2023 | $17.5M | Matured balloon, non-performing | 4.45% | 1.78 | 1.85 | 95% | $66,984 | 03-31-2023 | $759,145 | $398,246 | $360,899 | $345,774 |
| September 2023 | $17.5M | Matured balloon, non-performing | 4.45% | 2.09 | 2.17 | 85% | $88,075 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| October 2023 | $17.5M | Matured balloon, non-performing | 4.45% | 2.09 | 2.17 | 85% | $88,078 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| November 2023 | $17.5M | Matured balloon, non-performing | 4.45% | 2.09 | 2.17 | 85% | $88,076 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| December 2023 | $17.4M | Matured balloon, non-performing | 4.45% | 2.09 | 2.17 | 85% | $88,078 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| January 2024 | $17.4M | Current | 4.45% | 2.09 | 2.17 | 85% | $0 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| February 2024 | $17.4M | Matured balloon, non-performing | 4.45% | 2.09 | 2.17 | 85% | $88,076 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| March 2024 | $17.4M | Matured balloon, non-performing | 4.45% | 2.09 | 2.17 | 85% | $88,081 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| April 2024 | $17.3M | Matured balloon, non-performing | 4.45% | 2.09 | 2.17 | 85% | $88,076 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| May 2024 | $17.3M | Matured balloon, non-performing | 4.45% | 2.09 | 2.17 | 85% | $88,079 | 06-30-2023 | $1.5M | $667,492 | $854,148 | $823,898 |
| June 2024 | $17.3M | Matured balloon, non-performing | 4.45% | 1.48 | 1.55 | 97% | $88,076 | 12-31-2023 | $3.1M | $1.7M | $1.4M | $1.3M |
| July 2024 | $17.3M | Matured balloon, non-performing | 4.45% | 1.48 | 1.55 | 97% | $88,079 | 12-31-2023 | $3.1M | $1.7M | $1.4M | $1.3M |
| August 2024 | $17.3M | 30-59 days delinquent | 4.45% | 1.75 | 1.81 | 91% | $176,155 | 06-30-2024 | $1.9M | $892,924 | $957,502 | $927,252 |
| September 2024 | $17.2M | Matured balloon, non-performing | 4.45% | 1.75 | 1.81 | 91% | $88,077 | 06-30-2024 | $1.9M | $892,924 | $957,502 | $927,252 |
| October 2024 | $17.2M | Current | 4.45% | 1.75 | 1.81 | 91% | $0 | 06-30-2024 | $1.9M | $892,924 | $957,502 | $927,252 |
| November 2024 | $17.2M | Matured balloon, non-performing | 4.45% | 1.75 | 1.81 | 91% | $88,077 | 06-30-2024 | $1.9M | $892,924 | $957,502 | $927,252 |
| December 2024 | $17.2M | Matured balloon, non-performing | 4.45% | 1.69 | 1.75 | 94% | $88,079 | 09-30-2024 | $2.8M | $1.4M | $1.4M | $1.3M |
| January 2025 | $17.1M | Matured balloon, non-performing | 4.45% | 1.69 | 1.75 | 94% | $88,077 | 09-30-2024 | $2.8M | $1.4M | $1.4M | $1.3M |
| February 2025 | $17.1M | Current | 4.45% | 1.69 | 1.75 | 94% | $0 | 09-30-2024 | $2.8M | $1.4M | $1.4M | $1.3M |
| March 2025 | $17.1M | Matured balloon, non-performing | 4.45% | 1.69 | 1.75 | 94% | $88,084 | 09-30-2024 | $2.8M | $1.4M | $1.4M | $1.3M |
| April 2025 | $17.1M | Matured balloon, non-performing | 4.45% | 1.69 | 1.75 | 94% | $88,077 | 09-30-2024 | $2.8M | $1.4M | $1.4M | $1.3M |
| May 2025 | $17.0M | Matured balloon, non-performing | 4.45% | 1.69 | 1.75 | 94% | $88,080 | 09-30-2024 | $2.8M | $1.4M | $1.4M | $1.3M |
| June 2025 | $17.0M | Current | 4.45% | 1.43 | 1.49 | 95% | $0 | 12-31-2024 | $3.8M | $2.2M | $1.6M | $1.5M |
| July 2025 | $17.0M | Matured balloon, non-performing | 4.45% | 1.43 | 1.49 | 95% | $88,080 | 12-31-2024 | $3.8M | $2.2M | $1.6M | $1.5M |
| August 2025 | $17.0M | Matured balloon, non-performing | 4.45% | 1.43 | 1.49 | 95% | $88,078 | 12-31-2024 | $3.8M | $2.2M | $1.6M | $1.5M |
| September 2025 | $16.9M | Matured balloon, non-performing | 4.45% | 1.43 | 1.49 | 95% | $88,078 | 12-31-2024 | $3.8M | $2.2M | $1.6M | $1.5M |
| October 2025 | $16.9M | Matured balloon, non-performing | 4.45% | 1.43 | 1.49 | 95% | $88,080 | 12-31-2024 | $3.8M | $2.2M | $1.6M | $1.5M |
| November 2025 | $16.9M | 30-59 days delinquent | 4.45% | 1.43 | 1.49 | 95% | $176,158 | 12-31-2024 | $3.8M | $2.2M | $1.6M | $1.5M |
| December 2025 | $16.9M | 60-89 days delinquent | 4.45% | 1.65 | 1.70 | 96% | $264,239 | 06-30-2025 | $2.0M | $1.1M | $900,511 | $870,261 |
| January 2026 | $16.9M | 90+ days delinquent | 4.45% | 1.65 | 1.70 | 96% | $352,317 | 06-30-2025 | $2.0M | $1.1M | $900,511 | $870,261 |
| February 2026 | $16.9M | 90+ days delinquent | 4.45% | 1.65 | 1.70 | 96% | $440,395 | 06-30-2025 | $2.0M | $1.1M | $900,511 | $870,261 |
| March 2026 | $16.9M | 90+ days delinquent | 4.45% | 1.65 | 1.70 | 96% | $528,481 | 06-30-2025 | $2.0M | $1.1M | $900,511 | $870,261 |
| April 2026 | $16.9M | 90+ days delinquent | 4.45% | 2.09 | 2.15 | 87% | $616,559 | 12-31-2025 | $4.0M | $1.7M | $2.3M | $2.2M |
| May 2026 | $16.9M | 90+ days delinquent | 4.45% | 2.09 | 2.15 | 87% | $704,641 | 12-31-2025 | $4.0M | $1.7M | $2.3M | $2.2M |
| June 2026 | $16.9M | 90+ days delinquent | 4.45% | 2.09 | 2.15 | 87% | $792,719 | 12-31-2025 | $4.0M | $1.7M | $2.3M | $2.2M |
| July 2026 | $16.7M | Matured balloon, non-performing | 4.45% | 2.09 | 2.15 | 87% | $88,081 | 12-31-2025 | $4.0M | $1.7M | $2.3M | $2.2M |
| August 2026 | $16.6M | Current | 4.45% | 1.27 | 1.32 | 88% | $0 | 03-31-2026 | $1.0M | $650,955 | $350,261 | $335,136 |
| September 2026 | $16.6M | Current | 4.45% | 1.27 | 1.32 | 88% | $0 | 03-31-2026 | $1.0M | $650,955 | $350,261 | $335,136 |
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 |
|---|---|
| 2020-07-01 | Loan modified (maturity after modification 2029-11-01) |
| August 2024 | First reported 30 or more days delinquent |
| 2025-12-05 | Transferred to the special servicer |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.